8/19/2019 Feasibility Study - Piggery
1/12
Sinsano-Dejos Agri-Buisness Joint Venture
FEASIBILITY STUDY
& A G A I N E
8/19/2019 Feasibility Study - Piggery
2/12
%&e business 'ill be registered as a partners&ip 'it& t&e trade
na(e! Sinsano-Dejos Agri-Buisness Joint Venture.
!artners%
1. RE)*A+,O S-*SA*O2. RA*,) ,EOS
Business A''ress%
1. Puro$ 1! Sa(patulog! Alubijid! "isa(is Oriental2. SilaE! "ala#bala# /it#! Bu$idnon
Nature o$ Business: +ive 0og Production
Brie$ (istor)
Re#naldo Sinsanois a &og gro'er operating 'it& a s(all pigger#
in Sa(patulog! Alubijid! "is Or. %&e (axi(u( capacit# of &is pigpen is
. At t&e sa(e ti(e! &e 'or$s for a big &og gro'ing co(pan# '&ic&
8/19/2019 Feasibility Study - Piggery
3/12
/+ Sa"es !roje,tion
YEAR 0 "ar Apr "a# un ul Aug Sep Oct *ov ,ec an
*u(ber of +ive 0ogsSold
1 1 1 1 1 1
Average 5eig&t 67g8 9 9 9 9 9 9 %otal 5eig&t 9! 9! 9! 9! 9! 9!
Selling Price 7g ; ; ; ; ; ; ; ; ; ; ;
Tota" Sa"es - - - - - 123433
3123433
3123433
3123433
3123433
3123433
3
YEAR 2 "ar Apr "a# un ul Aug Sep Oct *ov ,ec an
*u(ber of +ive 0ogsSold
1 1 1 1 1 2 2 2 2 2 2
Average 5eig&t 67g8 9 9 9 9 9 9 9 9 9 9 9 %otal 5eig&t 9! 9! 9! 9! 9! 1
Selling Price 7g ; ; ; ; ; ; ; ; ; ; ;
Tota" Sa"es 123433
3123433
3123433
3123433
3123433
30455343
330455343
330455343
330455343
330455343
330455343
330
YEAR 6 "ar Apr "a# un ul Aug Sep Oct *ov ,ec an
*u(ber of +ive 0ogsSold
2 2 2 2 2 2 2 2 2 2 2
Average 5eig&t 67g8 9 9 9 9 9 9 9 9 9 9 9 %otal 5eig&t 1
P a g e
8/19/2019 Feasibility Study - Piggery
4/12
Selling Price 7g ; ; ; ; ; ; ; ; ; ; ;
Tota" Sa"es 0455343
330455343
330455343
330455343
330455343
330455343
330455343
330455343
330455343
330455343
330455343
330
P a g e
8/19/2019 Feasibility Study - Piggery
5/12
_!RODU/TION !LAN_A+ !ro'u,tion !ro,ess
!RO/EDURE &ateria"s Bui"'ing7E8ui#ent La9or Durat
FATTENING1 =ro'ing and 4attening:
1 (ont& old 2 (ont&s old (ont&s old
2$g 4eeds! 5ater! P1 "eds$g 4eeds! 5ater! P1 "eds>$g 4eeds! 5ater! P1 "eds
Pigger# %ec&nician ; da
2 0auling and ,eliver# *A ,eliver# %ruc$ %ec&nician 1 da
Scaling and S&ipping *A/o((ercial Scale ?
/argo"ar$eter 1 da
Tota" :2 'a
BREEDING
1 Raising So'Boars>$g 4eeds! 5ater! P1
"eds(ont&Pigger# %ec&nician 21 d
2 Breeding Period>$g 4eeds! 5ater! P1
"eds(ont&Pigger# %ec&nician < da
=estation>$g 4eeds! 5ater! P2
"eds(ont&Pigger# %ec&nician 11> d
> 5eaning>$g 4eeds! 5ater! P2
"eds(ont&Pigger# %ec&nician da
@ Rest>$g 4eeds! 5ater! P1
"eds(ont&Pigger# %ec&nician da
Tota" 6:3 '
!IGLET% ;ean"ings
1 5eaning P@ ita(ins and "eds(ont& Pigger# %ec&nician 63 'a
P a g e
8/19/2019 Feasibility Study - Piggery
6/12
B+ !ro'u,tion S,@
8/19/2019 Feasibility Study - Piggery
7/12
!IGLETS%5eanlings
1 1 1 1 1 1 1 1 1 1
YEAR 6 =230-
230:?
&ar Ar &a) Jun Ju" Aug Se O,t No@ De, Jan
FATTENING%1(ont& Old 2 2 2 2 2 2 2 2 2 2 2
2(ont&sold 2 2 2 2 2 2 2 2 2 2 2(ont&sold 2 2 2 2 2 2 2 2 2 2 2A@ai"a9"e $orSa"e
233 233 233 233 233 233 233 233 233 233 233
BREEDING
1(ont& old=ro'ing >@ >@ =estating 12 12 12 12 12 12 12 12 12 12 125eaning 1@ 1@
!IGLETS %5eanlings
1 2 2 2 2 2 2 2 2 2 2
6Per number of heads of liv
P a g e
8/19/2019 Feasibility Study - Piggery
8/12
/+ !ro'u,tion Site Lo,ation
LO/ATION 0% Puro$ 1 Sa(patulog! Alubijid! "isa(is Oriental
P a g e
8/19/2019 Feasibility Study - Piggery
9/12
LO/ATION 2% SilaE! "ala#bala# /it#! Bu$idnon
P a g e
8/19/2019 Feasibility Study - Piggery
10/12
D+ !ro'u,tion /ost
,irect "aterials
Piglet P0P 2!.
4eeds; 7g xP&p2>.
2!1
8/19/2019 Feasibility Study - Piggery
11/12
E+ Tota" !ro'u,tion /ost
YEAR 0 "ar Apr "a# un ul Aug Sep Oct *ov ,ec an 4eb T
Piglets 2!
2!
2!
2!
2!
2!
2!
2!
2!
2!
2!
4eeds @@!2 19! 2>9!> 2 2!> 2!
"edicine 11!@ 2! >!@ !@ >2! >!@
TOTAL/OST
- - 2:>413
36:0433
3024:3
3243
355413
3>34>3
36143
3524:3
355453
354:3
3
YEAR 2 "ar Apr "a# un ul Aug Sep Oct *ov ,ec an 4eb T
Piglets2!
2!
2!
2!
2!
2!
2!
2!
2!
2!
2!
2!
2!
4eeds2!>
2!>
@!>!>
@@!9
@
P a g e
8/19/2019 Feasibility Study - Piggery
12/12
TOTAL/OST
:05433
:6>4633
161433
161433
161433
161433
161433
161433
161433
161433
161433
161433
:
_FINAN/IAL !LAN_
D PROE/%E, 4-*A*/-A+ S%A%E"E*%S D
1. PROE/%E, /AS0 4+O5 S%A%E"E*%2. PROE/%E, -*/O"E S%A%E"E*%
. PROE/%E, BA+A*/E S0EE%
A. D PRO4-%AB-+-%) RA%-O D
P a g e