Republic of the Philippines

Province of Ilocos Sur

Ilocos Sur Community College Demofarm Campus
Labnig, San Juan, Ilocos Sur

In Partial Fulfilment of the Requirement

to the Subject
Perform Estimation and Basic Calculation

Goat Production Using Salt Mineral Black (SBM)

Presented to:

MICHAEL B. VALENCIA
Instructor

Presented by:

MARK ANGELU AMANONCE

 I. Project Title: Goat Production Using Salt mineral black (SBM)

ll. Proponent : Mark Angelu V. Amanonce

lll. Location: Sunggiam , San Juan , Ilocos Sur

lV. Project Description: The proponent will be cut and carry of any available
forage while the goats are inside a paddock also the
proponent will stablish a forage plantation to have
sustainable source of food for goats. The proponent will
use Salt mineral black technology for faster development
of the goats body. We will consult the provincial
veterinary office regarding to the new technologies of
goat production and to monitor the project.

V. Total Budget: 3, 160 , 720

Vl. Duration: March 21 - June 21 2023 the project operation will be start
upon of completion of the paddock.

Vll. Rationale: Operating a goat project require a low level of skill. Such
project is a labor-intensive procedure which entails a
training and employment of a large number of local
community members. This project is verry popular
livelihood among rural farmers provides milk, meat extra
income of the family.

Vlll. Objectives: ▪The increase of the production of goat in out locality

▪To large amount of income

▪To help is neighbor in term of income and livelihood

training.

▪To market high quality products from chevon

▪To produce sufficient quantity to chevon in the

province

▪ To multiply the number of high-quality of stock

lX. Economic aspect: In terms to economic aspect raising goat requires low
investment but in return it give high income. The
project will showcase the technology of livestock
raising by using organic and traditional practice.

X. Technical aspect

A. Stock Selection

Age 9 months old weight 18klgms is the best

stock for it is also ready production and it is
easy to manage.

Breed full breed Boer are one of the best breeds, to

crossbreed in out native goats.

Health Healthy animal possess the following alert

and active.

B. Care and feeding management

Health management Animal should be given properly medicine

against diseases. They should be also
dewormed

COST ITEM PARTICULAR QTY (kg) PRICE / UNIT SUB-TOTAL

1. Stocks 100 heads 100 heads 3,500 350,000

native and 4 native does
heads Boer
4 heads bucks
35,000 140,000

2.Transportation Transportation 10,000 10,000

cost

3. Housing Galvanized iron 13,000

material and sheet
Fencing material Nails 3,000
Lumber 16,000
eyed wire 11,000
tie wire 10,000
4.Labor cost Laborers 250 per day 26 40,000
days
Feeding Scythes 4pcs 50 200
Materials Drums 4pcs 380 1,520
Hose 100 meters 6,000 6,000
Generator 1
Diesel pump

Crates 4pcs 10,000 10,000

Veterinary 40,000
supply

Cost of 100,000
establishment
of forage
plantation

Labor Cost 2yrs salary 4 workers 7,500 720,000

Land Cost Land 1 hectare 2,000,000 .00 2,000,000 .00

Before bringing them to feedlot

1. Vaccination against common

disease should be scheduled.

2.sick animal should undergo

medicine and put into isolation pen.

3.The pen should be always cleared.

4.schedule of deworming should

properly observe

Marketing When the goat is ready to market in a

marketable weight it may be sold to
livestock action market on the live
weight basis

COST AND RETURN ANALYSIS OF GOAT PRODUCTION

Cash Cost Direct 3,090,720
Cost
430,000
Indirect
Cost
3,160,720

Production 185 heads 80 final weights 300 price/live weight

Return 4,440,000

sale total return 4,440,000

net return 1,279,280

return of investment 71.19%

(%)

FINAL STATEMENT: Therefore, the project will have 71.19% of its investment will
return after 2 yrs., I conclude that the project is successful