FEASIBLITY STUDY FOR RTL CHICKEN 1K HEAD

DHAGZ POULTRY FARM REV.20200520

Age PRODUCTION FEED CONSUMPTION MONTHLY EXPENSES

40 % deduction
Gross Sales
EGG price vary on size

Net Income
 for Capital
Feed Qty /day
Sales

Bird Qty
Total Price /

Total Price /
Total Sacks
Bir Per Day

Medication
and farm location

Feed Qty /

Electricity
Price / kg
Tray Qty
Egg Qty
Weeks

month

Salary
Month

Month

Water
Total
Total

Total
Feed

Misc
day
Medium
%

Small

Large
Daily Monhly

5 20 65% 650 22 ₱180 ₱3,900 ₱117,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱21,200 ₱8,480 ₱12,720
6 24 80% 800 27 ₱180 ₱4,800 ₱144,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱48,200 ₱19,280 ₱28,920
7 28 93% 930 31 ₱190 ₱5,890 ₱176,700 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱80,900 ₱32,360 ₱48,540
8 32 95% 950 32 ₱190 ₱6,017 ₱180,500 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱84,700 ₱33,880 ₱50,820
9 36 93% 930 31 ₱190 ₱5,890 ₱176,700 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱80,900 ₱32,360 ₱48,540
10 40 92% 920 31 ₱190 ₱5,827 ₱174,800 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱79,000 ₱31,600 ₱47,400
11 44 91% 910 30 ₱200 ₱6,067 ₱182,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱86,200 ₱34,480 ₱51,720
12 48 90% 900 30 ₱200 ₱6,000 ₱180,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱84,200 ₱33,680 ₱50,520
13 52 90% 900 30 ₱200 ₱6,000 ₱180,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱84,200 ₱33,680 ₱50,520
14 56 89% 890 30 ₱200 ₱5,933 ₱178,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱82,200 ₱32,880 ₱49,320
15 60 89% 890 30 ₱200 ₱5,933 ₱178,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱82,200 ₱32,880 ₱49,320
16 64 87% 870 29 ₱200 ₱5,800 ₱174,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱78,200 ₱31,280 ₱46,920
17 68 85% 850 28 ₱200 ₱5,667 ₱170,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱74,200 ₱29,680 ₱44,520
18 72 83% 830 28 ₱200 ₱5,533 ₱166,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱70,200 ₱28,080 ₱42,120
19 76 80% 800 27 ₱200 ₱5,333 ₱160,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱64,200 ₱25,680 ₱38,520
20 80 78% 780 26 ₱200 ₱5,200 ₱156,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱60,200 ₱24,080 ₱36,120
21 84 76% 760 25 ₱200 ₱5,067 ₱152,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱56,200 ₱22,480 ₱33,720
22 88 75% 750 25 ₱200 ₱5,000 ₱150,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱54,200 ₱21,680 ₱32,520
23 92 73% 730 24 ₱200 ₱4,867 ₱146,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱50,200 ₱20,080 ₱30,120
24 96 71% 710 24 ₱200 ₱4,733 ₱142,000 0.110 110 3300 66 ₱24 ₱2,640 ₱79,200 1,000 ₱79,200 ₱500 ₱100 ₱5,000 ₱6,000 ₱5,000 ₱95,800 ₱46,200 ₱18,480 ₱27,720

Total ₱3,283,700 Sub‐total ₱1,367,700 ₱547,080 ₱820,620

187500
200500

385
112
503
 FEEDING PROGRAM FOR 1K HEADS
DHAGZ POULTRY FARM 20200524 Rev.00

Total Grams / 

Consumption 
Grams /Bird  
TIME OF FEEDING

Week No.

Wieght in
Bird Qty.

/ Week
Total No. of Sacks

Day

Day

kg

kg
Month  FEED DESCRIPTION Remarks

5AM

9AM

1PM

5PM
 / WEEK

GROWER FEEDS Week 17 78 19.5 19.5 19.5 19.5 1000 78000 78 546 10.92 11

GROWER/PRE‐LAYER FEEDS Week 18 83 20.75 20.75 20.75 20.75 1000 83000 83 581 11.62 12
1st month
PRE‐LAYER FEEDS Week 19 88 22 22 22 22 1000 88000 88 616 12.32 12

LAYER FEEDS Week 20 92 23 23 23 23 1000 92000 92 644 12.88 13

LAYER FEEDS Week 21 99 24.75 24.75 24.75 24.75 1000 99000 99 693 13.86 14

LAYER FEEDS Week 22 105 26.25 26.25 26.25 26.25 1000 105000 105 735 14.7 15
2nd month
LAYER FEEDS Week 23 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 15

LAYER FEEDS Week 24 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 16

LAYER FEEDS Week 25 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 15

LAYER FEEDS Week 26 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 16
3rd month
LAYER FEEDS Week 27 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 15

LAYER FEEDS Week 28 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 16

LAYER FEEDS Week 29 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 15

LAYER FEEDS Week 30 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 16
4th month
LAYER FEEDS Week 31 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 15

LAYER FEEDS Week 32 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 16

LAYER FEEDS Week 33 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 15

LAYER FEEDS Week 34 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 16
5th month
LAYER FEEDS Week 35 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 15

LAYER FEEDS Week 36 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 16

LAYER FEEDS Week 37 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 15

LAYER FEEDS Week 38 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 16
6th month
LAYER FEEDS Week 39 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 15

LAYER FEEDS Week 40 110 27.5 27.5 27.5 27.5 1000 110000 110 770 15.4 16
 LIGHTING PROGRAM 
No. Of Heads: 1000

Breed: Dekalb White

DHAGZ POULTRY FARM

TOTAL LIGHT 
ARTIFICIAL 
NATURAL 

REQUIRED
LIGHT

LIGHT
6 PM  7 PM  8 PM 
Week

TO 7 PM TO 8 PM TO 9 PM

16 12 12
17 12 12
18 12 1 13
19 12 2 14
20 12 3 15
21 12 3 15
22 12 3 15
23 12 4 16
24 12 4 16
25 12 4 16
26 12 4 16
27 12 4 16
28 12 4 16
29 12 4 16
30 12 4 16
31 12 4 16
32 12 4 16
33 12 4 16
34 12 4 16
35 12 4 16
36 12 4 16
37 12 4 16
38 12 4 16
39 12 4 16
40 12 4 16
41 12 4 16
42 12 4 16
43 12 4 16
44 12 4 16
45 12 4 16
46 12 4 16
47 12 4 16
48 12 4 16
49 12 4 16
50 12 4 16
51 12 4 16
52 12 4 16
53 12 4 16
54 12 4 16
55 12 4 16
56 12 4 16
57 12 4 16
58 12 4 16
 rev.20200524

9 PM 
Remarks
TO 10 PM