Gross margin for 500 commercial layers

Some people have requested for gross margin of raising 500 commercial layers. Here is a breakdown of the expenses and returns that are expected. The prices are not uniform throughout the country therefore you are advised to adjust the prices according to your locality.

Important assumptions

  • 500 birds flock
  • 12 months production periodEggs
  • Production of eggs start when birds are 6 months old
  • 10% mortality (50 birds)
  • 90% laying percentage
  • 10% egg losses
  • Cost of 1 DOC at Kshs 95 each
  • Building already exist

Day old chicks

500 chicks @ 95 each =  Kshs 47,500.00

Brooding costs

Item

Unit

Quantity

Unit price

Total Amount

(Kshs)

Cardboards

Pieces

15

450

6,750.00

Paraffin

Litres

60

110

6,600.00

Kerosene lamps

No

10

900

9,000.00

Total       9000

 

Feeds

Age

(weeks)

Feed type

Amount

(70kg bags)

Cost

(Kshs)

Total

(Kshs)

0 – 8

Chick and duck mash

10

3300

33,000.00

8 – 20

Growers mash

50

2400

120,000.00

20 - 75

Layers mash

255

2550

650,000.00

Total

 

 

 

803,250.00

 

Equipment 

Equipment

Quantity

(No)

Unit price

Total Amount

(Kshs)

Round feeders

15

500

7500.00

Round drinkers

20

250

5000.00

Egg trays

20

40

800.00

Total

 

 

13,300.00

 

Veterinary charges

Treatment

Frequency

Unit price

(Kshs)

Total Amount

(Kshs)

Gumboro vaccination

2

500

1000.00

NCD vaccination

3

500

1500.00

Fowl pox

1

500

500.00

Assorted antibiotics

 

 

2000.00

Dewormers

 

 

1000.00

Total

 

 

6000.00

 

Labour

1 attendant for 18 months @ 4000 each = 72,000.00

Summary of cost

Item

Total

Brooding

9,000.00

Day old chicks

47,500.00

Feeds

803,250.00

Equipment

13,300.00

Veterinary

6000.00

Labour

72,000.00

Total

951,050.00

 

Returns

Item

Unit

Quantity

Unit price

Total

Eggs

Trays

4300

300

1,290,000.00

Culls

No

400

300

120,000.00

Gunny bags

No

315

30

9,450.00

Total

 

 

 

1,419,450

 

Gross margin

Kshs (1,419,450 – 951,050) =  Kshs 468,400.00

You can increase the profit margin by cutiing costs and increasing the laying percentage.


Share

Comments   

 
Bob
0 # Bob 2013-02-16 13:24
I like it that I can actually write a project proposal on commercial poultry layers from this article. I have searched for a long time and thank God I finally stumbled on this. Now I can present my proposals to Equity Bank and AFC. Thanks a lot.
Reply | Reply with quote | Quote
 
 
obi
0 # obi 2013-08-29 19:48
can we now have the gross margin for broilers please.it will be good to compare
Reply | Reply with quote | Quote
 
 
Homerange Poultry Kenya
0 # Homerange Poultry Kenya 2013-10-08 17:31
Homerange Poultry Kenya is primarily a hatchery specializing in improved kienyeji chicken (IKC). We exist to be the largest improved kienyeji poultry producing company in East and Central Africa.

Our prices are as follows:-

1) Day old improved kienyeji chicks @Kshs. 100

2) Month old improved kienyeji chicks @Kshs. 250

3) Fertilised improved kienyeji eggs @Kshs. 750 per tray

4) Breeding cock / hen @Kshs. 850

To order call 0786942052 or 0727200116

Email: /

Website: www.homerangepoultry.com
Reply | Reply with quote | Quote
 
 
jack13
0 # jack13 2013-11-12 19:28
Sun Power Technologies Limited specializes in Solar Power Systems and power back up system which are ideal and a must for any successful incubating business or venture.

Give us a call or send an email to us for complete solar or power back up solutions.

Tel: 0721421406
Email:
Reply | Reply with quote | Quote
 

Add comment


Members Login

Who's Online

We have 146 guests and no members online