Pangasius Culture in Cage

A. Development and Equipment/Paraphernalia
Fish Cage Construction
Materials: 93,300.00
2 rolls Knotted net (size # 17, 100 m/roll) 14, 000.00
24 pcs. G.I. pipe sched 40 ø 1 ¼ “ 36, 000.00
24 pcs. Plastic drums, 210L capacity 19, 200.00
52 pcs. Scaffolding clamp 13, 600.00
2 rolls PE rope #20 (anchor) 1,700.00
4 rolls PE rope #10 1,800.00
6 rolls PE rope #7 1,700.00
4 spools PE rope #2 (Hirata) 300.00
Labor for Construction and Installation of Cages 5,000.00
Basic Structures:
Caretaker Hut/Bodega 3,000.00
Equipments/Tools: 3,200.00
Bamboo Raft 2,000.00
Weighing Scale 500.00
Tubs or pails 500.00
Scoop Net 100.00
Records keeping materials 100.00
Total Construction Cost 99,500.00
Depreciation Cost/Year
Item Cost (Php) Life Span (Years) Annual Dep. Cost (Php)
G.I Pipes 36,000 8 4,500
Plasctic Drums 19,200 8 2,400
Scaffolding Clamp 13,600 8 1,700
Nylon Net 24,500 3 8,200
Bamboo Raft 3,000 3 1,000
Caretaker Hut 3,200 3 3,100
Total Annual Depreciation Cost 20,900
B. OPERATING COST/CYCLE 45,900.00
Fingerlings:
1000 pcs of Pangasius fingerlings @ 4.00 /pc 4,000.00
Commercial Feeds: 27,900.00
6 bags Starter feeds @ 650.00/bag 3,900.00
15 bags Juvenile feeds @ 600.00/ bag 9,000.00
25 bags Adult feeds @ 600.00/ bag 15,000.00
Other Overhead Costs 14,000.00
Labor Cost 12,000.00
Harvesting Cost 1,000.00
Marketing Cost 1,000.00
A. CALCULATION BENEFITS
Gross Revenue: 182,400.00
Net Income/Year: 69,700.00
Return of Investment (ROI): 74.7
Payback Period : 1.33
Commodity Leader/Contact person: Dominador Abalos
Email Address: domsky_49@yahoo.com
Contact Number: 09293973366