23/07/2020
Feasibility study on how to raise 1000 pieces of Layers for Egg production .
NOTES:
* Pullet DOC price used in this calculation is #250 and not constant .
* The cost of medication depends on your management and the source of your birds, feed, water among others.
* The weight of a ready made bag of feed is always 25kg .
* The type of feed product you are using will be part of what determine how healthy and productive your birds will be.
* Cost of feed per bag depends on your location.
* Morality percentage also depend on your management but average of 5% mortality is still ok for good management.
* Price per create of egg vary depending on size and your location.
*Management cost used in this calculation is not fixed but can still be moderate depending on how you run the business. I will advice you to please be available on farm regularly or look for a trusted person that can manage it well especially if you are a first time farmer.
COST ESTIMATE FOR RAISING 1000PIECES OF LAYERS TILL THEY START GIVING 60% EGGS DAILY.
* Cost of purchasing 1000pcs of Day old Pullet = #250,000
* Cost of Medication and Vaccination till 22wks = #100,000
* Management Cost for the 1st 22wks = # 75,000
COST OF FEEDING ( )
A layers will consume average of 12kg till they are 22wks.
Out of of the 12kg of feed to be consume per bird for the period of 22wks, 1.2kg of super starter from 1st week-6weeks, 8.8kg of grower feed type from 7weeks-18weeks and 2kg of layers mash from 19-20weeks.
* 1.2kg/birds X 1000birds=1200kg÷25kg (per bag)=48bags X #3700= #177,600
* 8.8 kg/birds X 1000birds=8800kg÷25kg (per bag)=352bags X #2,750= #968,000
* 2kg/birds X 1000birds=2000kg÷25kg (per bag)=80bags X #3000= #240,000
Total cost of feeding;
Super starter= #177,600
Grower mash= #968,000
Layers mash= #240,000
Total cost of feeding= #1,385,600
SUMMARY
* DAY OLD COST= #250,000
* MEDICATION = #100,000
* MANAGEMENT= #75,000
* COST OF FEEDING = #1,385,600
TOTAL= #1,810,600
EXPECTED INCOME PER MONTH.
* 1ST MONTH PRODUCTION ( assume 65% production at this stage after 22wks of raising the birds)
1000 birds x 65%= 650 pcs of eggs ÷ 30= 21.6 crate per day x 30days = 650 crate per month.
650crate x #750(medium size egg)= #487,500
Cost of feeding for the 1st month= 132bags x #3000= #396,000
1st month expenses
Feeding= #396,000
Management= #15,000
Total expenses = #411,000
1st month Profit = #487,500-411,000= #76,600
2ND MONTH PRODUCTION ( assume 75% production at this stage)
1000 birds x 75%= 750 pcs of eggs ÷ 30= 25 crate per day x 30days = 750 crate per month.
750crate x #800(Medium size egg)= #600,000
Cost of feeding for the 2ndmonth= 132bags x #3000= #396,000
2nd month expenses
Feeding= #396,000
Management= #15,000
Total expenses = #411,000
2nd month Profit = #600,000-411,000= #189,000
3RD MONTH PRODUCTION ( assume 80% production at this stage)
1000 birds x 80%= 800 pcs of eggs ÷ 30= 26.66 crate per day x 30days = #800 crate per month.
800crate x #800(Medium size egg)= #640,000
Cost of feeding for the 3rd month= 132bags x #3000= #396,000
3rd month expenses
Feeding= #396,000
Management= #15,000
Total expenses = #411,000
3rd month Profit = #640,000-411,000= #229,000
4TH MONTH PRODUCTION ( assume 85% production at this stage)
1000 birds x 85%= 850 pcs of eggs ÷ 30= 28.3 crate per day x 30days = 850 crate per month.
850crate x #800(Medium size egg)= #680,000
Cost of feeding for the 4th month= 132bags x #3000= #396,000
4th month expenses
Feeding= #396,000
Management= #15,000
Total expenses = #411,000
4th month Profit = #680,000-411,000= #269,000
5TH MONTH PRODUCTION ( assume 85% production at this stage)
1000 birds x 85%= 850 pcs of eggs ÷ 30= 28.3 crate per day x 30days = 850 crate per month.
850crate x #850(Medium size egg)= #722,500
Cost of feeding for the 5th month= 132bags x #3000= #396,000
5th month expenses
Feeding= #396,000
Management= #15,000
Total expenses = #411,000
5th month Profit = #722,500-411,000= #311,500
6TH MONTH PRODUCTION ( assume 90% production at this stage)
1000 birds x 90%= 900 pcs of eggs ÷ 30= 30 crate per day x 30days = 850 crate per month.
900crate x #850(Medium size egg)= #765,000
Cost of feeding for the 6th month= 138bags x #3000= #414,000
6th month expenses
Feeding= #414,000
Management= #15,000
Total expenses = #429,000
6th month Profit = #765,000-429,000= #336,000
7TH MONTH PRODUCTION ( assume 90% production at this stage)
1000 birds x 90%= 900 pcs of eggs ÷ 30= 30 crate per day x 30days = 850 crate per month.
900crate x #850(Medium size egg)= #765,000
Cost of feeding for the 7th month= 138bags x #3000= #414,000
7th month expenses
Feeding= #414,000
Management= #15,000
Total expenses = #429,000
7th month Profit = #765,000-429,000= #336,000
8TH MONTH PRODUCTION ( assume 83% production at this stage)
1000 birds x 83%= 830 pcs of eggs ÷ 30= 27.6 crate per day x 30days = 830 crate per month.
830crate x #850(Medium size egg)= #705,000
Cost of feeding for the 8th month= 138bags x #3000= #414,000
8th month expenses
Feeding= #414,000
Management= #15,000
Total expenses = #429,000
8th month Profit = #705,000-429,000= #276500
8TH MONTH PRODUCTION ( assume 75% production at this stage)
1000 birds x 78%= 780 pcs of eggs ÷ 30= 26crate per day x 30days = 780 crate per month.
780crate x #900(Medium size egg)= #702,000
Cost of feeding for the 9th month= 138bags x #3000= #414,000
9th month expenses
Feeding= #414,000
Management= #15,000
Total expenses = #429,000
9th month Profit = #702,000-429,000= #276,000
And that's how it goes till the production reduce to about 60% before you dispose them because at this point they will only produce their cost of feeding without profit.
You sell old layers at an average price of #1,400 depending on the time you are disposing them.
:. Assume 5% mortality if well manage from day old
1000birds x 5% = 50
:. 1000-50=950 remaining birds to sell
950birds at #1400 each = #1,330,000
Call 07069031907 for enquiry
Kindly like and share
By:
https://m.facebook.com/ajasventures/?ref=bookmarks&mds=%2Fedit%2Fpost%2Fdialog%2F%3Fcid%3DS%253A_I1999860426907366%253A2837437346482999%253A0%26ct%3D2%26nodeID%3Du_4s_2%26redir%3D%252Fstory_chevron_menu%252F%253Fis_menu_registered%253Dfalse%26loc%3Dtimeline&mdf=1
