RISING CHICK 120 HEADS BROILER PRODUCTION

IRISH MAE JOVITA

Proponent

ECLIPSE IBARRA
Instructor

MRS. LEODRITA JERUSALEM

Program Head

Brief Description of the Project

The Surigao State College of Technology – Mainit Campus offers different programs
major in Bachelor of Agricultural Technology, Bachelor of Technology Livelihood Education
excellence-driven institution of higher learning committed to produce holistic and globally
competitive individuals and commissioned to provide relevant, high quality and sustainable
instruction, research, production and extension programs and services within a culture of credible
and responsive institutional governance. One of the goals of the school is to have a quality
production that can be rummage-sale as instructor to the students, faculty, staff and the
stakeholders.

The school has an existing building for a venue of poultry house of the students who
engaged this poultry production. This is a year that has two continuous semesters (3 rd year in 2nd
semester and 4th year in first semester) year 2021-2022 This proponent to draft this poultry
production for possible financing so that the school can produce poultry product as a venue for
the students to engage this project.

The proposed project will be meat production. This project will propose 120 heads of
broiler chicken and it process in two cycles.

Project Contribution to the Economy

The poultry business is very forceful in our locality so that, I engage this production
because of the security of food like meat/chicken is highly needed and because of increasing
population. Even though it requires high money/capital but it can earn knowledge/skills on how
to manage this kind of business. Also, when food products for the broiler I help the economy
because every kilo that I buy has tax. Tax has big impact to our economy.

Section 1
Marketing plan

Description of the Product

 The product produce Drawn meat with a price of 170 pesos per kilo, liver, gizzards and
chicken intestine with a price of 100 pesos per kilo, chicken feet with a price of 100 pesos per
kilo. The chicken dung can be used as fertilizer.

Comparison of the Product with its Competitors

This product is common to the public because it is affordable and this advantage it did
not undergo of chemical process; it is fresh from farm to market than any other chicken meat
producers/sellers.

Swot Analysis

Strengths Weaknesses
●home markets ●high market awareness
●good technical skills ●lack of co-operation
●disease
Opportunities Threats
●good understanding of market ●export of technical skills
●investment in technical efficiency ●various disease

Location

The project will be located at Purok Daisy Brgy. Roxas, Mainit, Surigao del Norte 150
meters stamated distance from the National Highway.

Market Area

The product of the project will cater the consumer of Brgy. Roxas, Mainit, Surigao del
Norte and also to different consumers within the neighboring barangay.
Main Customers

The main costumers of the products will be the students who will enroll this school year
2021-2022 the faculty and staff, local community of Brgy. Roxas, Mainit, Surigao del Norte
business establishment, the neighboring municipalities and even those from other provinces
where the students came from.

Total Demand

Chicken meat is a substitute for pork and beef. It is more affordable than any other meat
in the market place. Also in Locality Brgy. Roxas, Mainit, Surigao del norte, .there are small
numbers of farmers who engage this production and the others are for consumption purposes
only, maybe because they know that these production is laborious and not a rich quick enterprise
but they didn’t notice that these production is too demand due to lack of producers and sellers,
So the proponent decided to engage and embrace the risk to do this project for he/she know that
he/she can gain more profit because of its high demand.

Selling Price

Product Pricing:

No. PRODUCT PRICE

1. 120 heads drawn Checkin ₱170.00/kgs

Sales forecast

Table for sale forecast

 Particular Maximum Estimate % Due Price Sales
capacity

40heads drawn
Chicken
40kls/1months 1kilo 170.00 ₱20,400

Total 20,400

Computation:

Total Sales/Month - P 10,200.00

Total Sales in Cycle - P 20,400.00

Promotional Measures

The project will use various types of promotion to let people patronize the product first is
door to door this is the way to let the costumer know your product, information through
tarpaulins, through social media like Facebook and etc.

Section 2

Production Plan

Production process/procedures
 1. Feed them in the right time
2. Give vitamins to maintain healthy
3. Maintain the waterer & feeding through

A. Calendar of Activities

1st Cycle January - March 2020

Planned Activities Input Required
Month Items Qty Unit Unit Total
price
Cleaning the cage
and area

Jan. 16 2021 Detergent powder 1 Pack 6.00 6.00

Disinfecting the
cage
Chlorine 10 Sachet 1.00 10.00
Bulb 50 watts 1 Pc. 50.00 50.00
Bulb 100 watts 1 Pc. 50.00 50.00
Feeding through 3 Pc. 60.00 180.00
Waterer 3 Pc 60.00 180.00
Newspaper 2 Kg. 20.00 40.00
.

Jan. 23 2021 Purchased of Rice hull 5 Sack 5.00 25.00

Materials

Wire 5 Meter 25.00 125.00

Electrolyte 2 Sachet 12.00 24.00
Baxidel 4 Sachet 22.00 88.00
Vetracine 3 Sachet 18.00 54.00
 CBM 22.2 Kg 35.00 777.00
Jan . 24 2021 Purchased of feeds BSC 71.4 Kg 35.00 2499.00
BFC 38.4 Kg 32.00 1228.8
Purchased of chicks Chicks 60 Heads 50 3000.00
Transportation 120.00 120.00
Cleaning, putting
rice hull and
newspaper
Jan .25 2021 Weighing chicks
and feeds
Feeding CBM .6 Kg.
Watering Plain Water

Cleaning, putting
rice hull and
newspaper
Weighing feeds
Feb.6 2021 Feeding CBM .6 Kg.
(Day 01) Watering Electrolytes

Cleaning, putting
rice hull and
newspaper
Weighing feeds
Feb.7 2021 Feeding CBM .6 Kg.
(Day 02) Watering Electrolytes
Cleaning, putting
rice hull and
 newspaper
Weighing feeds
Feb .8 2021 Feeding CBM 1.2 Kg.

(Day 03) Watering Electrolytes

Cleaning, putting
rice hull and
newspaper
Weighing feeds
Feb 9 2021 Feeding CBM 1.2 Kg.
(Day 04)
Watering Plain water
Cleaning, putting
rice hull and
newspaper
Weighing feeds
Feb.10 2021 Feeding CBM 1.8 Kg.
(Day 05)
Watering Plain water
Cleaning, putting
rice hull and
newspaper
Weighing feeds
Feb.11 2021 Feeding CBM 1.8 Kg.
(Day 06)
Watering
Cleaning, putting
rice hull and
newspaper
Weighing chicks
Feb.12 2021 and feeds
(Day 07) Feeding CBM 1.8 Kg.
Watering
 Cleaning, putting
rice hull and
newspaper
Feb.13 2021
Weighing feeds
(Day 08)
Feeding CBM 1.8 Kg.
Watering
Cleaning, putting
rice hull and
newspaper
Weighing feeds
Feb.14 2021 Feeding CBM 2.4 Kg.
(Day 09)
Watering
Cleaning, putting
rice hull and
newspaper
Weighing feeds
Feb.15 2021 Feeding CBM 2.4 Kg.
(Day 10)
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
Feb.16 2021
(Day 11) Feeding CBM 3 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
Feb.17 2021
(Day 12) Feeding CBM 3 Kg.
Watering Plain Water
Cleaning, putting
rice hull
 Feb.18 2021 Weighing feeds
(Day 13)
Feeding BSC 3.6 Kg.
Watering Vitamins
(Vetracine}
Cleaning, putting
rice hull
Weighing chicks
Feb.19 2021
and feeds
(Day 14)
Feeding BSC 3.6 Kg.
Watering Vitamins
(Vetracine}
Cleaning, putting
rice hull
Weighing feeds
Feb.20 2021
(Day 15) Feeding BSC 4.2 Kg.
Watering Vitamins
(Vetracine}
Cleaning, putting
rice hull
Weighing feeds
Feb.21 2021
(Day 16) Feeding BSC 4.8 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Feb.22 2021
Weighing feeds
(Day 17)
Feeding BSC 5.4 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
Feb.23 2021
Feeding BSC 5.4 Kg.
(Day 18)
Watering Plain Water
 Cleaning, putting
rice hull
Weighing feeds
Feb.24 2021
(Day 19) Feeding BSC 5.4 Kg.
Watering
Cleaning, putting
rice hull
Weighing feeds
Feb.24 2021
(Day 20) Feeding BSC 6 Kg.
Watering
Cleaning, putting
rice hull
Weighing chicks
and feeds
Feeding BSC 6 Kg.
Feb.25 2021 Watering
(Day 21)

Cleaning, putting
rice hull
Weighing feeds
Feb.26 2021
(Day 22) Feeding BSC 6.6 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
Feb.27 2021
(Day 23) Feeding BSC 6.6 Kg.
Watering Plain Water
 Cleaning, putting
rice hull
Weighing feeds
Feb.28 2021
(Day 24) Feeding BSC 6.6 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
Feb.29 2021
(Day 25) Feeding BSC 7.2 Kg.
Watering Vitamins
(Vetracine)
Cleaning, putting
rice hull
Weighing feeds
Mar.1 2021
(Day 26) Feeding BFC 7.2 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
Mar.2 2021
(Day 27) Feeding BFC 7.8 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
Feeding BFC 7.8 Kg.
Mar.3 2021
(Day 28) Watering Plain Water

Cleaning, putting
rice hull
Weighing chicks
Mar.4 2021 and feeds
(Day 29)
Feeding BFC 7.8 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Weighing chicks
Mar.5 2021
and feeds
(Day 30)
Feeding BFC 7.8 Kg.
Watering Plain Water
Pay Rent of Poultry 50.00 50.00
house
Pay Rent of Cage 100.00 100.00
Electricity 50.00 50.00
Slaughtering
Transportation 100.00 100.00
Labor 150.00 150.00
Blade 4 5.00 20.00
Weighing scale 40.00 40.00
rental
Mar.6 2021
TOTAL 8439.8
Contingency 10% 843.98
OVER ALL 9,285.78
TOTAL
MARKETING DRESSED 66 160.00 10200
CHICKEN

TOTAL 10,200

2nd Cycle MARCH – APRIL 2020

 Planned Activities Input Required
Month Items Qty Unit Unit Total
price
Mar.16 2021 Cleaning the cage
and area

Detergent powder 1 Pack 6.00 6.00

Mar.17 2021 Disinfecting the
cage
Chlorine 10 Sachet 1.00 10.00
Bulb 50 watts 1 Pcs. 50.00 50.00
Bulb 100 watts 1 Pc. 50.00 50.00
Rice hull 5 Sack 5.00 25.00
Newspaper 2 Kg 20.00 40.00

Mar.18 2021 Purchased of Electrolyte 2 sachet 12.00 24.00

Materials Baxidel 4 sachet 22.00 88.00
Vetracine 3 sachet 18.00 54.00
CBM 22.2 Kg 35.00 777
Purchased of feeds BSC 71.4 Kg 35.00 2499.00
BFC 38.4 Kg 32.00 1228.8
Purchased of chicks Chicks 60 heads 45 2700.00
Transportation 120.00 120.00
Cleaning, putting
rice hull
Mar.19 2021
Weighing chicks
and feeds
Feeding CBM .6 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
 Feeding CBM .6 Kg.
Mar. 20 2021 Watering Electrolytes
(Day 01)

Cleaning, putting
rice hull
Mar.21 2020
Weighing feeds
(Day 02)
Feeding CBM .6 Kg.
Watering Electrolytes
Cleaning, putting
rice hull
Weighing feeds
Mar.22 2021
Feeding CBM 1.2 Kg.
(Day 03)
Watering Electrolytes
Cleaning, putting
rice hull
Weighing feeds
Mar.23 2021
(Day 04) Feeding CBM 1.2 Kg.
Watering Plain water
Cleaning, putting
rice hull
Weighing feeds
Mar.24 2021
(Day 05) Feeding CBM 1.8 Kg.
Watering Plain water
Cleaning, putting
rice hull
Weighing feeds
Mar.25 2021
(Day 06) Feeding CBM 1.8 Kg.
Watering
Cleaning, putting
rice hull
Mar.26 2021 Weighing chicks
(Day 07) and feeds
Feeding CBM 1.8 Kg.
Watering

Cleaning, putting
rice hull
Weighing feeds
Mar.27 2021
(Day 08) Feeding CBM 1.8 Kg.
Watering
Cleaning, putting
rice hull
Weighing feeds
Mar.28 2021
(Day 09) Feeding CBM 2.4 Kg.
Watering
Cleaning, putting
rice hull
Weighing feeds
Mar.29 2021
Feeding CBM 2.4 Kg.
(Day 10)
Watering Plain Water
Cleaning, putting SSS
rice hull
Weighing feeds
Feeding CBM 3 Kg.
Mar.30 2021
(Day 11) Watering Plain Water
 Cleaning, putting
rice hull
Weighing feeds
Mar.31 2021
(Day 12) Feeding CBM 3 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
Apr.1 2021
(Day 13) Feeding BSC 3.6 Kg.
Watering Vitamins
(vetracine)
Cleaning, putting
rice hull
Weighing chicks
and feeds
Apr.2 2021 Feeding BSC 3.6 Kg.
(Day 14)
Watering Vitamins
(Vetracine}
Cleaning, putting
rice hull
Weighing feeds
Feeding BSC 4.2 Kg.
Apr.3 2021
(Day 15) Watering Vitamins
(Vetracine}
Cleaning, putting
rice hull
Weighing feeds
Apr.4 2021
(Day 16) Feeding BSC 4.8 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
Apr.5 2021 Feeding BSC 5.4 Kg.
(Day 17)
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
Apr.6 2021
(Day 18) Feeding BSC 5.4 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
Apr.7 2021
(Day 19) Feeding BSC 5.4 Kg.
Watering
Cleaning, putting
rice hull
Weighing feeds
Apr.8 2021
(Day 20) Feeding BSC 6 Kg.
Watering
Cleaning, putting
rice hull
Weighing chicks
Apr.9 2021
and feeds
(Day 21)
Feeding BSC 6 Kg.
Watering
Cleaning, putting
rice hull
Weighing feeds
Apr.10 2021
(Day 22) Feeding BSC 6.6 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
Apr.11 2021 Feeding BSC 6.6 Kg.
(Day 23)
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
Apr.12 2021
(Day 24) Feeding BSC 6.6 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
Feeding BSC 7.2 Kg.
Apr.13 2021
(Day 25)
Watering Vitamins
(Vetracine)
Cleaning, putting
rice hull
Weighing feeds
Apr.14 2021
(Day 26) Feeding BFC 7.2 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Weighing feeds
Apr.15 2021
(Day 27) Feeding BFC 7.8 Kg.
Watering Plain Water
Cleaning, putting
rice hull
Weighing chicks
and feeds
Apr.16 2021 Feeding BFC 7.8 Kg.
(Day 28)
Watering Plain Water
Cleaning, putting
rice hull
 Weighing chicks
and feeds
Feeding BFC 7.8 Kg.
Apr.17 2021
(Day 29) Watering Plain Water
Cleaning, putting
rice hull
Weighing chicks
Apr.18 2021
and feeds
(Day 30)
Feeding BFC 7.8 Kg.
Watering Plain Water
Electricity 50.00 50.00
Slaughtering
Transportation 100.00 100.00
Labor 150.00 150.00
Blade 4 5.00 20.00
Weighing scale 40.00 40.00
rental
TOTAL 8439.8
Contingency 10% 843.98
OVER ALL 9,135.78
TOTAL
MARKETING DRESSED 60 kg 170 10,200
CHICKEN

TOTAL 10,200

Materials
Product Materials
 Chicken meat Bulb 50 watts
Chicken intestine Bulb 100 watts
Chicken head Feeding Through
Chicken feet (Adidas) Waterer
Gizzard Rice Hull
Liver

Wire Electrolytes
Baxidel
Vetracine
CBM
BSC
BFC
Chlorine
Detergent Powder
Chicks

Cost of Materials

Product Materials Cost per Kilo

Chicken meat Bulb 50 watts 50.00
Chicken intestine Bulb 100 watts 50.00
Chicken head Feeding through 150.00
Chicken feet (Adidas) Waterer 150.00
Gizzard Rice hull 50.00
Liver
Wire 200.00
 Electrolytes 72.00
Baxidel 176.00
Vetracine 92.00
CBM 1682.96
BSC 4998.00
BFC 2457.6
Detergent powder 12.00
Chicks 6,000.00
Nail #1 20.00
Nail #2 ½ 40.00
Chlorine 20.00
Total 16,240.56

Materials Availability

Product Materials Source

Chicken meat Bulb 50 watts Hardware store
Chicken intestine Bulb 100 watts Hardware store
Chicken head Feeding through Agrivet supply
Chicken feet (Adidas) Waterer Agrivet supply
Gizzard Rice hull Rice hull
Liver Broom stick Public market
Dust pan Public market
Wire Hardware store
Electrolytes Agrivet supply
Baxidel Agrivet supply
Vetracine Agrivet supply
CBM Agrivet supply
BSC Agrivet supply
 Chlorine Public market
Detergent powder Public market
Chicks Agrivet supply
Nail #1 Hardware
BFC Agrivet supply

Section III

ORGANIZATION & MANAGEMENT PLANT

Form of business

The business will be managed by myself to enhance my skills and monitor every day.

Labor:

The project will have employed by myself

Cost of labor

Salaries and wages:

Position Daily Weekly Monthly Cycle

Proponent 50.00 350.00 1400.00 2800.00
Production Cost

Product Materials Unit cost Total amount

Drown chicken Cellophane 20.00 20.00
2 Blade 5.00 10.00
Transportation 20.00 20.00
Total 45.00 50.00

Financial Plan

The start-up capital of the project will be funded by my uncle in the amount of 8,000.00

Building facility

Facility Monthly Cycle Total amount

Building (Rental) none none none

Total none

Cash Flow Statement

Cash inflow

Cash beginning balance 8,000.00

Cash Sales 20,400.00

₱ 28,400.00

Less:

Cash Outflow

Manufacturing Overhead (Electricity) ₱ 200

Marketing Selling Expensive ₱ 100

Labor Cost ₱ 2,800

Miscellaneous ₱ 4,872.168

Total amount ₱7,972.168

Ending Balance P20,427.832

Project Income Statement

Poultry Production

Sales -------------------------------------------------------------------------------- ₱ 20,400.00

Less: direct Cost of Sales------------------------------------------------------- ₱ 16,240.56

Gross Profit---------------------------------------------------------- ₱ 4,159.44

Less Operating Expenses:

Manufacturing Overhead Electricity--------------------------------------- ₱200.00

Marketing/Selling Expenses---------------------------------------------------₱ 100.00

Labor Cost--------------------------------------------------------------------------₱ 800.00

Miscellaneous -------------------------------------------------------------------- ₱ 4,872.168

₱ 7,972.168

Net Income----------------------------------------------------------------------- ₱ 3,812.728.00

Table of Contents

i. Brief Description of the Project

ii. Project Contribution to the Economy

I. Marketing Plan
a. Description of the Project
b. Comparison of the Project with its Competitors
c. Location
d. Market Area
e. Main Customers
f. Total Demand
 g. Selling Price
h. Sales Forecast
i. Promotional Measures

II. Production Plan

a. Production Process/ Procedures
b. Calendar Activities
c. Materials needed
d. Production Cost

III. Organization and Management Plan

a. Labor
b. Cost of Labor

IV. Financial Plan

a. Cash Flow Statement
b. Projected Income Statement