Business Proposal by: John Lee L.

Calulut
“JLC Feeds”

Business Title: JLC Feeds

Proposed Business John Lee L. Calulut

Manager:
Proposed Business Engr. Kenneth Oliver Lopez
Sponsor:
Target Start Date: October 22,2018
Target Completion December of 2018
Date:
Outline Business Information
Background and This shop will offer different product regarding animal foods which is in
Rationale demand in farms. We will target various farmers, and people who owns a
piggery farm.
Objectives Our main objective is to offer healthy and effective animal feeds here in the
Philippines.
Options Besides the shop itself, we would extend our business by opening other
branches on other cities. On top of that, if business goes well, we will be
having a farm and use our product to advertise through social media. Then
we will use the farm to start another business.
Overview of the Business
What will I sell? Feed Merchandise:
 Animal Health Care
 Band and Applicators
 BMEG Products
 Thunderbird Products
Who will buy it? Targeting citizens of Urdaneta City and nearby towns, extending to the
Province of Pangasinan. Mostly would be farmers.
How will customers We will advertise the shop using social media. As well as sending fliers
learn about your around the city and hanging posters to further market our shop.
business?
Breakdown of Expenses
Human Labor  2x Clerk/Saleslady- P14,000/monthly (All)
 3x All around helper-P27,000/monthly (All)
Equipment/Items for Animal Health Care
sale  (100) Alamycin LA – P55,000.00
 (100) TriMax – P1,500.00
 (100) Multi Max – P1,400.00
 (100) Worm X – P550.00
 (100) Electro Max – P1,300.00
 (100) Doc-C-Trin – P1,500.00
 Band and Applicators
 (10) Leg Band Aluminum US – P4,500.00
 (10) Leg Band Aluminum Mexico – P3,500.00
 (10) Leg band Colored Mexico – P3,500.00
 (10) Wing Band Jiffy Aluminum – P5,000.00
 (10) Wing Band ZIP Aluminum – P5,000.00
 (10) Leg Band Plier US – P12,000.00
 (10) Wing Band ZIP Plier US – P12,000.00
 (10) Leg band Colored U.S – P4,500.00
 (10) Leg Band Plastic – P2,500.00
 (10) Chick Toe Puncher – P2,250.00
 (10) Wing Band Plier (Jiffy) – P6,000.00
 (50) Ear Tag Goat – P2,250.00
 (50) Ear Tag Pig – P2,750.00
 (50) Ear Tag Cattle – P3,250.00
 (10) Ear Tag Applicator – P35,000.00
 (20) Bandettes Plastic – P2,600.00
 (10) Wing Band ZIP Colored – P5,500.00
 (10) Wing Band Jiffy Brass – P5,000.00
 (100) Plastic Cable Ties – P5,000.00
 (50) Pigeon Ring Clip Type Big – P900.00
 (50) Pigeon Ring Clip Type Small – P750.00
 (50) Pigeon Ring Clip Type – P800.00
BMEG Products
 (20) Integra 1000 – P31,700.00
 (20) Integra 2000 – P30,300.00
 (20) Integra 3000 – P28,100.00
 (20) Integra 4000 – P14,260.00
 (20) Integra 5000 – P22,820.00
 (20) Power Maxx – P24,380.00
THUNDERBIRD Products
 (10) BABY STAG BOOSTER bag – P9,250.00
 (10) HIGHLANDER bag – P6,150.00
 (10) BABY STAG BOOSTER case – P9,650.00
 (10) STAG DEVELOPER case – P9,400.00
 (10) HIGHLANDER case – P7,300.00
 (10) THUNDERBIRD POWER PELLETS case – P10,900.00
 (10) SUCCESSOR – P8,050.00
 (10) ENERTONE – P7,700.00
 (20) PLATINUM pack – P1,160.00
 (10) STAG DEVELOPER bag – P8,800.00
Overhead Expenses Option 1: Commercial Space Rent
(Inside Public Market assuming 60sqm)- P62,000/months
Option 2: Buy Lot and Build shop
Assuming 60sqm- P600,000
BIR License, etc. – P10,000
 Contingency Expenses
 Posters-P5,000
 Local Commercial- P5,000
Total Expenses Option 1
 P423,820 with P14,000, P27,000 and P62,000 monthly
Option 2
 P1,023,820 with P14,000 and P27,000 monthly