# BUSINESS PLAN FOR 100 BROILER PRODUCTION FROM DAY OLD CHICK TO MATURITY

BUSINESS PLAN FOR 100 BROILER PRODUCTION FROM  DAY OLD CHICK TO MATURITY

The high demand for chicken meat has really proven that broiler production in Nigeria is indeed a very lucrative business. You’ll grow your broilers and sell them out to the consumers. Broilers grow so fast. Within 42-45 days, most broilers are grown and ready to be sold. ALL IN –ALL OUT is the best practice in broiler production.

(A)    Birds: 100 day-old broilers at N220 = N 22,000

(C)       Vaccination details

 S/N Types of Vaccine Cost of Vaccine Vet Charges 1. i/o NDV N450 x 1 = 450 nil 2. 1st Gumboro N450 x 1= 450 nil 3. 2nd Gumboro N450x 1= 450 nil 4. 3rd Gumboro N450 x 1 = 450 nil 5. Lasota N  500 x 1 =500 nil Net Total in Vaccination N2,300

Details of Feeding

 Age (weeks) No. of Bags Cost of Feed 0– 8 20(starter/finisher) N58,000

Estimates of oral drugs for 100 birds

 Age (weeks) Qty of Water(L) Qty of Vitamins Qty of Anticoccidials Qty of Antibiotics Total Sachets 0 – 8 271 3sachets 4sachets 6sachets 13 Total 13

The average cost of each drug is estimated at N900 per sachet = N13 x N900=#13,900

Breakdown  for water consumption rate for 100 birds

 Age (weeks) Qty of Water(L) Qty of Vitamins Qty of Anticoccidials Qty of Antibiotics Total Sachets 0 – 1 34 3sachets 4sachets 6sachets 13 3 48 5 53 7 64 8 72 TOTAL QTY OF WATER 271 13

Breakdown for feed consumption

1 bag of feed equals 25kg, therefore 20 bags equals 500kg.

If 100 birds consume 500kg ; 1 bird will consume 5k

(At the cost of #2,900 per 25kg; )

I bird will consume 5kg which has an estimated cost of #580.

SUMMARY

1. cost of day-old chicks =@ N220=         N22,000
2. vaccines/ vaccination charges =            N2,300
3. feeds =                                         N58,000
4. oral drugs                                    N13,900

GRAND TOTAL =    N 96,200

Cash Flow

(a)     Cost Implication/Budget: the cost implication/budget is the summary of the cost of birds, vaccines/vaccination charges, feeds, oral drugs.

• Expected Annual Return from the Business: These birds are expected to grow and attain mature weight of 1-2kg at 8 weeks of age. A matured broiler is sold between #900- #1000.

Therefore, 100 broiler sold at #1000 =#100,000

In calculating the profitability level you will take into certain factors into consideration:

1. Water
2. Drugs/vaccines
3. Feeding

• Cost of labour (1semi-skilled): not inclusive
• Cost of drugs/vaccines (from 1-8 weeks) = N16,200
• Cost of feeding: In broiler production the quantity of feed consume increases spontaneously as the get to maturity. BROILERS STARTER is given from Day 1 to Week4 , while BROILER FINISHER is given from 4weeks still sale out. A bag of feed cost #2,900  ( 20 X #2,900)=#58,000
• Cost of birds(DOC)= #220 X 100 = #22,000
• GRAND TOTAL = N96,200

PROFIT: TOTAL MONEY REALISED FROM BROILER SALES – TOTAL MONEY ON EXPENDITURE FROM PURCHASE OF BROILERS TO SALE OUT

N100, 000– N96,200= N3,800 (for 2months)

A YEAR PROFITABILITY ANALYSIS

In a year, 6 batches of broilers can be produced.

6 x #3,800(PROFIT FOR 1 BATCH) = #22,800

Cost of production of one Mature broiler

• Cost of bird——₦220
• Cost of feed——₦580
• Cost of drugs—–₦138
• Cost of vaccine—₦23

TOTAL—₦961

...MORE RELATED POST