ORGANIC CONCOCTION

VERMIE TEA 10 LITERS

COMPONENT UNIT QNTY UNIT COST TOTAL

VERMICAST KG 1 10.00 10
WATER LITER 10 0.20 2
MOLASSES KG 1 19.00 19

TOTAL 31
COST/LITER 3.1

FISH AMINO ACID: 5 LITERS

COMPONENT UNIT QNTY UNIT COST TOTAL

FISH/FISH SCRAPS/FISH MEAL kg 3.57 60.00 214.29

MOLASSES KG 3.57 19.00 67.86

TOTAL 282.14
COST/LITER 56.43

CALCIUM PHOSPHATE (CALPOS): 1 LITERS

COMPONENT UNIT QNTY UNIT COST TOTAL

BONE/EGG SHELL kg 0.12 60.00 7.2

ORGANIC VINEGAR LITER 1.08 25.00 27

TOTAL 34.2

COST/LITER 34.2
LACTIC ACID BACTERIA (LABS): 2 LITERS
FORMULA ACES (LOW)

COMPONENT UNIT QNTY UNIT COST TOTAL

MILK LITER 1.43 60.00 85.71

MOLASSES LITER 1.14 19.00 21.71

TOTAL 107.43
COST/LITER 53.71

LACTIC ACID BACTERIA (LABS): 1 LITERS

FORMULA SRI

COMPONENT UNIT QNTY UNIT COST TOTAL

RICE WASH LITER 1 0

YAKULT BOTTLE 1 7.00 7
BROWN SUGAR/MUSCOVADO GMS 20 0.06 1.2

TOTAL 8.2
COST/LITER 8.2

FERMENTED PLANT JUICE (FPJ): 1 LITERS

COMPONENT UNIT QNTY UNIT COST TOTAL

BANANA TRUNK KG 0.26 -

KAMOTE TOPS KG 0.26 20.00 5.19
KANGKONG TOPS KG 0.26 20.00 5.19
MOLASSES KG 0.39 19.00 7.40

TOTAL 17.79
COST/LITER 17.79
FERMENTED FRUIT JUICE (FFJ): 10 LITERS

COMPONENT UNIT QNTY UNIT COST TOTAL

BANANA KG 1.59 20.00 31.75

WATERMELON KG 1.59 40.00 63.49
PAPAYA KG 1.59 40.00 63.49
MOLASSES KG 4.76 19.00 90.48

TOTAL 249.21
COST/LITER 24.92

ORIENTAL HERB NUTRIENTS: 1 LITERS

COMPONENT UNIT QNTY UNIT COST TOTAL

GARLIC KG 0.4 120.00 48

GINGER KG 0.4 110.00 44
MUSCOVADO KG 0.4 45.00 18
VINEGAR LITER 0.96 25.00 24

TOTAL 134
COST/LITER 134
 "Manukan ni Juana Project"
Free Range Chicken Meat and Egg Production

MJP Feed Formulation

Total Feed Requirement: 100 Kgs.

Percentage
Ingredients Ingredients Unit Cost/unit Total Cost
inclusion ( % )
1 Corn 40 40 kg 24 960.00
2 Rice Bran 8 8 kg 10 80.00
3 Soy Bean 25 25 kg 38 950.00
4 Fish Meal 10 10 kg 80 800.00
5 Copra meal 5 5 kg 3 15.00
6 Malunggay 1 1 kg 5 5.00
7 0 kg 18 -
8Egg Shell/oyster shell 3 3 kg 0 -
9Molasses 1 1 kg 18 18.00
10Coconut Oil 2 2 li 200 400.00
11Mineral Premix
Vermicast/Organic Fertilizer 3.5 3.5 kg 10 35.00
Carbonize Rice Hull 1 1 kg 10 10.00
Salt 0.5 0.5 kg 40 20.00
Organic Concoction
* LABS 1 1 Li 8.2 8.20
FAA 1 1 Li 56.43 56.43
CALPOS/WC 0.5 0.5 Li 34.2 17.10
FPJ 0 li 17.79 -
FFJ 0 li 24.92 -
OHN 0 li 134 0

Total 100 100 3,374.73

COST/KILO 33.75

Remarks:
3-4 % Calcium source for laying
Non conventional source of feed ingredient

CP %
32 Sweet potato meal
25 malungay
27 duckweeds
22 kangkong meal
 Feed Ingredients % CP % Inclusion Final % CP
1 Corn Bran 7 40 2.8
2 Rice bran 11 8 0.88
3 Soy Bean meal 48 25 12
4 Fishmeal (peruvian) 63 10 6.3
5 Copra meal 20 5 1
6 Malunggay 25 1 0.25
7 0 0
8 Molasses 2 1 0.02
9 Egg shell/oyster shell 3 0
10 Coconut oil 0 2 0
11 Mineral premix 5 0
* Concoction 0
(%CP)
100 23.23

Minimum % CP 22 Chick Booster

20 Chick starter
18 Chick Grower
16 Finisher
18 Layer