lskas enterprise

Business-Plan
Open_bplans_big
 
Share the plan

Embed the plan

lskas enterprise > #21423

Chicken Farm
lskasenterprise.wordpress.com
Business-plan created by lskas.525193
"Producer / Seller (Bricks and Membership)"



Financials

Log in to your account to make changes Log in



 
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Expenses
  Chicken Farm Facility 22 800 0 0 0 0 0 0 0 0 0 0 0
1
  Care taker 4 500 4 500 4 500 4 500 4 500 4 500 4 500 4 500 4 500 4 500 4 500 4 500
1
  Water 500 500 500 500 500 500 500 500 500 500 500 500
1
  electricity 500 500 500 500 500 500 500 500 500 500 500 500
1
  Insurance 400 400 400 400 400 400 400 400 400 400 400 400
1
  Chicks [Batch 1} 4 000 4 000 0 4 000 4 000 0 4 000 4 000 0 4 000 4 000 0
2
  Chicks [Batch 2] 4 000 0 4 000 4 000 0 4 000 4 000 0 4 000 4 000 0 0
1
  Feeds [Batch 1] 8 000 8 000 0 8 000 8 000 0 8 000 8 000 0 8 000 8 000 0
1
  Feeds [Batch 2] 8 000 0 8 000 8 000 0 8 000 8 000 0 8 000 8 000 0 0
1
  Vaccine [Batch 1] 400 400 0 400 400 0 400 400 0 400 400 0
1
  Vaccine [Batch 2] 400 0 400 400 0 400 400 0 400 400 0 0
1
  Dressing [Batch 1] 2 000 2 000 0 2 000 2 000 0 2 000 2 000 0 2 000 2 000 0
1
  Dressing [Batch 2] 2 000 0 2 000 2 000 0 2 000 2 000 0 2 000 2 000 0 0
1
  Total expenses 57 500 20 300 20 300 34 700 20 300 20 300 34 700 20 300 20 300 34 700 20 300 5 900
Revenues
  Chicken (fully dressed) farm gate price [Batch 1] 0 35 000 35 000 0 35 000 35 000 0 35 000 35 000 0 35 000 35 000
2
  Chicken (fully dressed) farm gate price [Batch 2] 0 35 000 0 35 000 35 000 0 35 000 35 000 0 35 000 35 000 0
2
  Other Revenue Source [Batch 1] 0 5 168 5 168 0 5 168 5 168 0 5 168 5 168 0 5 168 5 168
1
  Other Revenue Source [Batch 2] 0 5 168 0 5 168 5 168 0 5 168 5 168 0 5 168 5 168 0
1
  Total revenues 0 80 336 40 168 40 168 80 336 40 168 40 168 80 336 40 168 40 168 80 336 40 168
Monthly Result -57 500 60 036 19 868 5 468 60 036 19 868 5 468 60 036 19 868 5 468 60 036 34 268
Cumulated Result -57 500 2 536 22 403 27 871 87 907 108K 113K 173K 193K 199K 259K 293K

1 year

 

Year 1

 

Revenues : 603K
Expenses : 310K

 

293K



Quality of information

Quality level : Q11 Each revision has a quality level based on the origin of information



Changes in this revision

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

"test publish"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line revenue Chicken (fully dressed) farm gate price [Batch 1] > year 1
"wrong entry"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line revenue Chicken (fully dressed) farm gate price [Batch 1] > year 1
4 month ago - Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line expense Dressing [Batch 2] > year 1
"Number of Chicken per batch 200
Cost of dressing per Chicken ₱10.00
"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line expense Dressing [Batch 1] > year 1
"Number of Chicken per batch 200
Cost of dressing per Chicken ₱10.00
"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line expense Vaccine [Batch 2] > year 1
"Number of Chicken per batch 200
Cost of Vaccine per head ₱2.00
"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line expense Vaccine [Batch 1] > year 1
"Number of Chicken per batch 200
Cost of Vaccine per head ₱2.00
"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line expense Feeds [Batch 2] > year 1
"Number of Chicken per batch 200
Amount of feed per head per batch (40% less from original 3.5) 2 kg
"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line expense Feeds [Batch 1] > year 1
"Number of Chicken per batch 200
Amount of feed per head per batch (40% less from original 3.5) 2 kg
"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line expense Chicks [Batch 2] > year 1
"Number of Chicken per batch 200
Cost of Chick ₱20.00 per head
"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line expense Chicks [Batch 1} > year 1
"Number of Chicken per batch 200
Cost of Chick ₱20.00 per head
"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line expense Chicks [Batch 1} > year 1
4 month ago - Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line expense Insurance > year 1
4 month ago - Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line expense electricity > year 1
4 month ago - Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line expense Water > year 1
4 month ago - Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line expense Care taker > year 1
"(1 pax, 150 per day)"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line expense Chicken Farm Facility > year 1
"Seq No. Item Description Unit Cost Labor Cost Units Estimated Cost of Construction
1 Chicken Shed Capacity: 1000 Broilers, Area: 3x5 meter, Features: Nesting, Feeding, Drinking. Shed will be made of indigenous meterials (nipa and coco lumber) with a heigt of 2 meters raised 10 centimeter off the ground. The flooring will be filled with rice husk (ipa). Nesting will be made of bamboo sticks. ₱10,000.00 ₱2,400.00 1 ₱12,400.00
2 Fence Poles Bamboo Poles with 5 meter spacing ₱2,000.00 ₱0.00 1 ₱2,000.00
3 Fence Nets Lambat ₱3,600.00 ₱0.00 1 ₱3,600.00
4 Chicken Feeder ₱500.00 ₱0.00 5 ₱2,500.00
5 Chicken Waterer ₱500.00 ₱0.00 3 ₱1,500.00
6 Lighting and Electrical wiring ₱400.00 ₱0.00 2 ₱800.00
"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line revenue Other Revenue Source [Batch 2] > year 1
"Item no Item name Quantity Unit of Measure Unit Price (Farm Gate Price) Revenue Per Batch
1 Chicken Head 180 pcs ₱2.50 ₱450.00
2 Chicken Feet 360 pcs ₱2.50 ₱900.00
3 Chicken Liver 3.6 kgm ₱180.00 ₱648.00
4 Chicken Gizzard 3.96 kgm ₱255.00 ₱1,009.80
5 Chicken Intestine 180 pcs ₱7.50 ₱1,350.00
6 Chicken Blood 27 ltr ₱30.00 ₱810.00
"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line revenue Other Revenue Source [Batch 1] > year 1
"Item no Item name Quantity Unit of Measure Unit Price (Farm Gate Price) Revenue Per Batch
1 Chicken Head 180 pcs ₱2.50 ₱450.00
2 Chicken Feet 360 pcs ₱2.50 ₱900.00
3 Chicken Liver 3.6 kgm ₱180.00 ₱648.00
4 Chicken Gizzard 3.96 kgm ₱255.00 ₱1,009.80
5 Chicken Intestine 180 pcs ₱7.50 ₱1,350.00
6 Chicken Blood 27 ltr ₱30.00 ₱810.00
"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line revenue Chicken (fully dressed) farm gate price [Batch 2] > year 1
"Supplemented with Azolla and Sprouts (legumes) ₱0.00
Number of Chicken per batch 200
Survival rate 90%
Cost of Chicken (Whole Chicken - fully dressed) Farm Gate Price Per KG ₱130.00
Average Weight of Chicken (Dressed Whole) 1.5 kg
"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line revenue Chicken (fully dressed) farm gate price [Batch 2] > year 1
"Supplemented with Azolla and Sprouts (legumes) ₱0.00
Number of Chicken per batch 200
Survival rate 90%
Cost of Chicken (Whole Chicken - fully dressed) Farm Gate Price Per KG ₱130.00
Average Weigth of Chicken (Dressed Whole) 1.5 kg
"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line revenue Chicken (fully dressed) farm gate price [Batch 1] > year 1
"Supplemented with Azolla and Sprouts (legumes) ₱0.00
Number of Chicken per batch 200
Survival rate 90%
Cost of Chicken (Whole Chicken - fully dressed) Farm Gate Price Per KG ₱130.00
Average Weight of Chicken (Dressed Whole) 1.5 kg
"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

on line revenue Chicken (fully dressed) farm gate price [Batch 1] > year 1
"Supplemented with Azolla and Sprouts (legumes) ₱0.00
Number of Chicken per batch 200
Survival rate 90%
Cost of Chicken (Whole Chicken - fully dressed) Farm Gate Price Per KG ₱130.00
Average Weight of Chicken (Dressed Whole) 1.5 kg
"
4 month ago -
Comment

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

"First version"
4 month ago -
Comment



Revisions for this business-plan

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

Revision #21423 of lskas enterprise
4 month ago by lskas.525193

4a4e1d5655a5e6745c97a5f566997049?&size=50&d=retro

Revision #21428 of lskas enterprise
4 month ago by lskas.525193 Editing