START UP:

1 shelter
2 water supply
3 electricity
4 transpo
5

To establish:
1 market/outlet
2 supplier
3 waste management
4 vet
5 manpower (skilled)
6 manpower (non-skilled)
7 artificial insemenation supplier
8

Equipments:
1 Weighing scale
2 boots
3 water hose
4 gloves
5

To secure:
1 Business permit
2 environmental permit
3

Concerns:
1 Security
2 Transpo path
3
1st CYCLE
COST 15 heads INCOME PROFIT sow
piglet 27000 84000 0
feeds 54000
medication 750
utilities 800
TOTAL 82550 84000 1450

2nd CYCLE
COST 22 heads INCOME PROFIT sow
piglets 37800 120000 1
feeds 79200
medication 1100
utilities 1600
TOTAL 119700 120000 300

3rd CYCLE
COST 31 heads INCOME PROFIT sow
piglets 52200 168000 2
feeds 111600
medication 1550
utilities 2500
TOTAL 167850 168000 150

4th CYCLE
COST 39 heads INCOME PROFIT sow
piglets 64800 210000 3
feeds 140400
medication 1950
utilities 2500
TOTAL 209650 210000 350

5th CYCLE
COST 20 heads INCOME PROFIT sow
piglets 14400 90000 4
feeds 72000
medication 1000
utilities 2500
TOTAL 89900 90000 100

6th CYCLE
COST 21 heads INCOME PROFIT sow
piglets 0 126000 5
feeds 75600
medication 1050
utilities 2500
TOTAL 79150 126000 46850
stud newborn bought ROI
0 0 15

0.017565

stud newborn bought ROI

0 0 21

0.002506

stud newborn bought ROI

0 0 29

0.000894

stud newborn bought ROI

0 0 36

0.001669

stud newborn bought ROI

0 8 8

0.001112

stud newborn bought ROI

0 16 0

0.591914
Assumptions:
Target Weight to sell 80 kg
Estimated price/kg 75 Php
Feed consumption/head 4 sacks
Price of feed/sack 900 Php
Price/piglet 1800 Php
Medication/head 50 Php
bought
0

bought
0
gilts can only be bred after 8mos
boar can only breed after 7mos
mate-to-farrow is 4mos
newborn to selling is 4 mos (1 cycle)
newborns are weaned 45days after birth

1 2 3 4 5
bought to sell * 14 14 14
sow1 * 1 1 1 1 1
boar1 *
newborn (sow1)
bought to sell * 20 20
sow2 * 1 1
newborn (sow2)
sow3 *
newborn (sow3)
sow4 *
newborn (sow4)
sow5 *
newborn (sow5)
TOTAL 15 15 15 22 22
COST 45905 18905 18905 27634 27634
INCOME 0 0 0 84000 0
 6 7 8 9 10 11 12 13
28 28 28 7
1 1 1 1 1 1 1 1

8 8
20 35 35 35
1 1 1 1 1 1 1 1

1 1 1 1 1 1 1

1 1 1 1

22 31 31 31 39 39 47 20
27634 38857 38857 38857 48833 48833 58809 25140
0 0 0 0 0 0 0 0
 14 15 16 17 18 19 20 21
7 7
1 1 1 1 1 1 1 1

8 8 8 8 8 8

1 1 1 1 1 1 1 1
8 8 8 8 8 8
1 1 1 1 1 1 1 1
8 8 8 8
1 1 1 1 1 1 1 1
8
1 1 1 1 1 1 1 1

20 28 13 21 29 21 29 29
25140 35116 16411 26387 36363 26387 36363 36363
0 0 0 0 0 0 0 0
 22 23 24 25

1 1 1 1

8 8 8 8

1 1 1 1
8 8
1 1 1 1
8 8 8
1 1 1 1
8 8 8
1 1 1 1
8 8
29 37 37 29
36363 46339 46339 36363 1037937
0 0 0 48000 912000
Capacity: 60 heads

To study:
1 space requirement
2 ventilation
3 cubicles/partitions
4 waste management
5 sanitation
6 biogas collection
7 floor finish
Notes:
1 Price per kilo is volatile. For buy-sell, choose selling date with higher market price (nov-feb)
2 Choose outlet market from which you can maximize profit
3 Consider transpo difficulty to market
4 Always have back-up/alternative outlet market

To establish:
1 Growth record
2 Cashflow record
price (nov-feb)