ANIMAL PRODUCTION 1

75 heads purchased of broiler chickens:

 71 heads alive

 4 heads that died

 28 heads slaughtered in December 29, 20223

 43 heads to be slaughter

HARVESTED CHICKENS (as of December 29, 2023)

28 heads slaughtered and sold

 13 dressed chicken

 15 marinated chicken

BUYERS OF DRESSED CHICKEN

160 per kilo

PAID

1. Sir Neil

 2 heads

 1.8 kg

 ₱280.00
 2. Ma’am Arcie

 1 head

 900 grams

 ₱136.00

3. Ralph

 5 heads

- 1 head – 690 grams (Ely)

- 2 heads – 1.6 kg (Ate Merry)

- 2 heads – 1.5 kg (Ralph)

 3.79 kg

 ₱606.00

4. Francine

 1 head

 808 grams

 ₱135.00

5. May

 1 head

 799 grams

 ₱130.00

NOT PAID
6. Vindrel

 2 heads

 1.75 kg

 ₱280.00

7. Diana – balance ₱50.00

 1 head

 900 grams

 ₱150.00
BUYERS OF LAMAN LOOB, ULO, PAA

PAID

1. Rachel

 Paa - ₱120 per kilo

 1.25 kg

 ₱150.00

2. Handle by Sean

 Ulo – ₱50/kg

 1 kg

 ₱50.00

NOT PAID

1. Christian

 Laman loob - ₱110 per kilo

 3 kg

 ₱330.00
 MARINATED CHICKEN

Mixed chicken parts – Chicken Inasal Flavor

 ₱270 per kilo

 ₱165 per 600 grams

Thigh, Breast and Wings

 ₱290 per kilo

 ₱175 per 600 grams

No. of bags of marinated chicken made:

Mixed chicken

 1 bag of kg

 9 bags of 600 grams

Thigh parts

 3 bags of 600 grams

Breast parts

 2 bags of 600 grams

Wings parts

 1 bag of 600 grams

BUYERS OF MARINATED CHICKEN

PAID

1. Michelle

 2 bags of mixed chicken parts

 600 grams

 ₱330.00

2. May

 Breast

 600 grams

 ₱175.00

3. Rachel

 Mixed chicken parts

 600 grams

 ₱165.00

4. Ralph

 2 bags of thigh

 600 grams

 ₱350.00
NOT PAID

1. Sir Neil

 Thigh

 600 grams

 ₱175.00

 Mixed chicken parts

 600 grams

 ₱165.00

 Total of ₱340.00

2. Ma’am Arcie

 Mixed chicken parts

 600 grams

 ₱165.00

3. Sir Mabalay

 Mixed chicken parts

 1 kg

 ₱270.00

4. Sir Feb

 Mixed chicken parts

 600 grams

 ₱165.00
5. Klyra

 2 bags of mixed chicken parts

 600 grams

 ₱330.00

6. Earl

 Breast

 609 grams

 ₱178.00

7. Sean

 Mixed chicken parts

 600 grams

 ₱165.00

8. Calex

 Wings

 ₱175.00
THE TOTAL TO BE PAID BY ALL THE BUYERS (Dec. 29, 2023)

1. Sir Neil

Total: ₱340.00

2. Ma’am Arcie

Total: ₱165.00

3. Sir Mabalay

Total: ₱270.00

4. Sir Feb

Total: ₱165.00

5. Michelle - PAID

Total: ₱330.00

6. May - PAID

Total: ₱310.00

7. Klyra

Total: ₱330.00

8. Rachel - PAID

Total: ₱315.00

9. Christian

Total: ₱330.00

10. Earl

Total: ₱178.00
11. Sean – balance ₱165.00

Total: ₱215.00

12. Calex

Total: ₱ 175.00

13. Ralph - PAID

Total: ₱956.00

14. Diana – balance ₱50.00

Total: ₱150.00

15. Francine – PAID

Total: ₱135.00

16. Vindrel

Total: ₱280.00
ANIMAL PRODUCTION 1

75 heads purchased of broiler chickens:

 71 heads alive

 4 heads that died

 28 heads slaughtered in December 29, 20223

 43 heads slaughtered in January 03, 2023

HARVESTED CHICKEN (as of January 03, 202)

43 heads slaughtered and sold

 14 dressed chicken

 29 marinated chicken

BUYERS OF DRESSED CHICKEN

160 per kilo

PAID

1. Lex Audrey

 2 heads

 1.2 kg

 ₱200.00
 2. Sir Ar-jay

 4 heads – peewee size

 1.2 kg

 ₱192.00

3. Sir Eman

 6 heads

 4 kg

 ₱640.00

NOT PAID

1. Seller

 2 heads

 940 grams

 ₱150.00

BUYERS OF LAMAN LOOB, ULO AND PAA

PAID

1. Sir Ar-jay

 Laman loob – 60 per kilo

 1 kg

 ₱60.00

2. Sir Eman
  Laman loob – ₱60 per kilo

 1 kg

 ₱60.00

3. Christian

 Laman loob (isaw, balun-balunan, atay) - ₱120 per kilo

 2 kg

 ₱240.00

4. Handled by Sean

 Paa – 120 per kilo

 946 grams

 ₱100.00

5.
 MARINATED CHICKEN

Chicken Inasal Flavor

Mixed chicken parts

 ₱270 per kilo

 ₱165 per 600 grams

Thigh, Breast and Wings

 ₱290 per kilo

 ₱175 per 600 grams

Spicy and Garlic Barbecue Flavor

Mixed chicken parts

 ₱290 per kilo

 ₱175 per 600 grams

Thigh, Breast and Wings

 ₱305 per kilo

 ₱185 per kilo

Marinated chicken made: 600 grams

Flavor Mixed chicken parts Thigh parts Breast parts Wings parts
Inasal 5 4 3 1
Spicy BBQ 1 1 3 1
Garlic BBQ 3 2 1 1
Unflavored 1
Total: 27 bags
BUYERS OF MARINATED CHICKEN

PAID – 600 grams

1. Sir Renz

 Wings

 Spicy barbecue

 ₱185.00

2. Cyrene

 Breast

 Spicy barbecue

 ₱185.00

3. Francine

 Thigh

 Chicken inasal

 ₱175.00

4. Rein

 Breast

 Chicken inasal

 ₱175.00

5. Landlady sa BH

 Thigh

 Garlic barbecue

 ₱185.00
 6. Prof.

 Breast

 Chicken inasal

 ₱175.00

NOT PAID – 600 grams

1. Rachel

 Mixed parts

 Chicken inasal

 ₱165.00

 Mixed parts

 Unflavored

 ₱165.00

 Total: ₱330.00

2. Ma’am Abby

 Breast

 Spicy barbecue

 ₱185.00

3. Ralph – one bag paid

 Thigh

 Spicy barbecue

 ₱185.00
  Wings

 Chicken inasal

 ₱175.00

 Total: ₱360.00

4. Michelle – balance ₱45.00

 Thigh

 Chicken inasal

 ₱175.00

 Wings

 Garlic Barbecue

 ₱185.00

 Total: ₱360.00

5. Sir Feb

 Mixed parts

 Chicken inasal

 ₱165.00

MGA NAG-UWI PARA IBENTA

1. Marcia

 Mixed parts

 Chicken inasal

 ₱165.00
2. Klyra - PAID

 Thigh and mixed parts

 Chicken inasal and spicy barbecue

 ₱175.00 + ₱175.00 = ₱350.00

3. Keanna

 2 bags of thigh

 Chicken inasal and garlic barbeque

 ₱175.00 + ₱185.00 = ₱360.00

4. Francine - PAID

 Breast and mixed parts

 Chicken inasal and spicy marbecue

 ₱175.00 + ₱175.00 = ₱350.00

5. Calex

 Mixed parts – chicken inasal

 ₱165.00

 3 bags of mixed parts – garlic bbq

 ₱525.00

 Breast – garlic bbq

 ₱185.00

 Total: ₱875.00
 THE TOTAL TO BE PAID BY ALL THE BUYERS (Jan. 03, 2023)

1. Lex Audrey – PAID

Total: ₱200.00

2. Sir Ar-jay – PAID

Total: ₱252.00

3. Sir Eman – PAID

Total: ₱700.00

4. Seller

Total: ₱144.00

5. Christian – PAID

Total: ₱240.00

6. Handled by Sean - PAID

Total: ₱100.00

7. Sir Renz – PAID

Total: ₱185.00

8. Cyrene - PAID

Total: ₱185.00

9. Francine - PAID

Total: ₱175.00

10. Rachel

Total: ₱330.00

11. Rein - PAID

Total: ₱175.00
 12. Ma’am Abby

Total: ₱185.00

13. Ralph – BALANCE ₱175.00

Total: ₱360.00

14. Prof. - PAID

Total: ₱175.00

15. Michelle – BALANCE ₱45.00

Total: ₱360.00

16. Sir Feb

Total: ₱165.00

17. Landlady sa BH - PAID

Total: ₱185.00

TO REMIT (mga nag-uwi para ibenta)

1. Marcia

Total: ₱165.00

2. Klyra - PAID

Total: ₱350.00

3. Keana

Total: ₱360.00

4. Francine – PAID

Total: ₱350.00

5. Calex

Total: ₱875.00
 COST AND RETURN ANALYSIS

Table 1. Cost and Return Analysis of Animal Production Project, 1st Cycle

Item Quantity Unit Unit Amount

Cost (P) (P)
I. Gross Income 11, 528.00
Dressed Chicken 18.087 Kilo 160.00 2, 893.92
Marinated Chicken 43 Bags --- 7, 388.00
Laman Loob, Ulo, Paa 13.35 Kilo --- 1, 247.00

II. Expenses 8, 769.5

Feeds 6, 930.00
Chick Booster 1, 194.00
Chick Grower 4, 370.00
Chick Finisher 1, 366.00
Vitamin 160.00
Vetracin Gold ½ Kilo 210.00 110.00
Electrogen D+ 6 Pack 8.00 50.00
Molasses
Equipment 472.00
Short Feeder 1 Pc 42.00 42.00
Long Feeder 1 Pc 65.00 65.00
Big Drinker 2 Pcs 60.00 120.00
Light Bulb 213.00
Firefly Light Bulb 2 Pcs 45.00 90.00
Firefly Light Bulb 1 Pc 50.00 50.00
White Light Bulb 1 Pc 73.00 73.00
Sacs 4 Pcs 8.00 32.00
Marinated chicken ingredients 1, 207. 50

III. Net Income 2, 758.5

IV. Return of Expenses 31.44 %