Ideal Computation for Swine Production

Computation for Swine Production with 40 heads and having a monthly cycle, 10 hogs will be sold per month.
Computation for raising hogs at 10 hogs per month sale.
Estimated Income:			Min	Max	Live Weight
Average kilo sa baboy			70	80	90
Price per kilo			₱130.00	₱150.00	₱110.00
Income per hog in 4 months			₱9,100.00	₱12,000.00	₱9,900.00
Total Income per month at 10 hogs			₱91,000.00	₱120,000.00	₱99,000.00
Expenses:
Labor Charges for facility
	Foreman		₱300.00	per day	Estimated construction time (15 days)
	Helper		₱200.00	per day
	Total Labor Expenses on construction		₱7,500.00
Facility:
	Nipa Hut		₱5,000.00
	Cement		₱5,000.00
	Rocks/Soil		₱5,000.00
	Bamboo		₱2,000.00
	Hallow blocks		₱5,000.00
	Nipple drinker		₱800.00	100/pc x 2/pen x 4pens
	Others (nails, wires, etc.)		₱2,000.00
	Total Facility Expenses:		₱24,800.00
Piglet Expenses
	Piglet price		₱2,500.00	pieces
	No. of piglets initial month		10
	Total Expenses for piglet		₱25,000.00
Feeds
	Pre-Starter		₱153.00	5 days
	Starter		₱1,465.00	35 days
	Grower		₱1,390.00	35 days
	Grower 2		₱1,330.00	30 days
Total Expenses per hog			₱4,338.00	per hog
Total Nos. of hog			10	pieces
Total Expenses for hog initial month			₱43,380.00
Other Expenses
	Vitamins		₱1,000.00	per 10 hogs
Amenities
	Electricity/Water		₱1,000.00	per month
Summary on expenses:
	Labor charge		₱7,500.00
	Facility expenses		₱24,800.00
	Piglet Expenses		₱25,000.00
	Feeds for 4 months for 10 hogs		₱43,380.00
	Vitamins		₱1,000.00
	Electricity & water		₱4,000.00
Total Initial Expenses first month			₱105,680.00
Re-occuring monthly expenses for 10 hogs:
	Piglet Expenses		₱25,000.00
	Feeds for 4 months for 10 hogs		₱43,380.00
	Vitamins		₱1,000.00
	Electricity & water		₱4,000.00
Total Monthly Expenses:			₱73,380.00
Return of Investment:			Min	Max	Live Weight
	Estimated income per month		₱91,000.00	₱120,000.00	₱99,000.00
	Estimated expenses per month		₱73,380.00	₱73,380.00	₱73,380.00
	Estimated profit per month		₱17,620.00	₱46,620.00	₱25,620.00
Expenses computation in 4 month cycle before first sale:
	1st Month investment	Aug-17	₱102,680.00
	2nd Month investment	Sep-17	₱70,380.00
	3rd Month investment	Oct-17	₱70,380.00
	4th Month investment	Nov-17	₱70,380.00
Total Investment before income			₱313,820.00
Income starts on the 4th month			Min	Max	Live Weight
	1st income	Dec-17	₱91,000.00	₱120,000.00	₱99,000.00
	2nd income	Jan-18	₱91,000.00	₱120,000.00	₱99,000.00
	3rd income	Feb-18	₱91,000.00	₱120,000.00	₱99,000.00
	4th income	Mar-18	₱91,000.00	₱120,000.00	₱99,000.00
Gross Income in 4 months			Minimum	Maximum	Live Weight
			₱364,000.00	₱480,000.00	₱396,000.00
Net Income in 4 months			Minimum	Maximum	Live Weight
			₱50,180.00	₱166,180.00	₱82,180.00