Welcome to Omia Agribusiness Development Group
- +256 773 628 770
- oadgltd@gmail.com
Welcome to Omia Agribusiness Development Group
| OMIA AGRIBUSINESS. FARMERS FIRST Cost-Benefit Analysis for 500 Kuroilers/Sasso/Rainbow Rooster | |||||
| # | Item Description | Unit | Quantity | Unit Price | Total Price |
| 1 | Day Old Chicks, Sasso/Kuroiler | Bird | 500 | 3,000 | 1,500,000 |
| 2 | Litter (Wood savings) | Bag | 20 | 5,000 | 100,000 |
| 3 | Feed – Starter, 14 days, 45g per day | Kg | 315 | 2,900 | 913,500 |
| 4 | Feed – Grower, 21 days, 50g per day | Kg | 525 | 2,900 | 1,522,500 |
| 5 | Feed – Finisher, 85 days, 50g per day | Kg | 2,125 | 2,800 | 5,950,000 |
| 6 | Vaccines, NCD plus IB and Fowl Pox | Lumpsum | 1 | 50,000 | 50,000 |
| 7 | Other Vet Drugs (Glucovit, Poltricin, Vitaboost, Amprollium) | Lumpsum | 1 | 75,000 | 75,000 |
| 8 | Disinfectants & Biosecurity (NorCleanse, Virukill, Bio Safe). 1 liter | Batch | 1 | 50,000 | 50,000 |
| 9 | Brooding Energy (2 pots, Charcoal or Briquetes, Electricity) | Lumpsum | 1 | 100,000 | 100,000 |
| 10 | Water | Lumpsum | 1 | 100,000 | 100,000 |
| 11 | Labour and Security, 4 months | Month | 4 | 200,000 | 800,000 |
| 12 | Transport | Lumpsum | 1 | 200,000 | 200,000 |
| 13 | Housing Rent, Per month | Month | 4 | 150,000 | 600,000 |
| 14 | Chick Trays | Pc | 10 | 10,000 | 100,000 |
| 15 | Chick Drinkers, 3L | Pc | 6 | 10,000 | 60,000 |
| 16 | Big Feeders, 10Kg | Pc | 10 | 20,000 | 200,000 |
| 17 | Big Drinkers, 10L | Pc | 10 | 20,000 | 200,000 |
| Total Production and Marketing Cost | 12,521,000 | ||||
| Number of Birds Stocked | Bird | 1 | 500 | 500 | |
| Losses during Production Period | Bird | 5% | 500 | 25 | |
| Number of Birds Marketed | Bird | 475 | |||
| Number Of Kgs Marketed, Live Weight | Kg | 475 | 3 | 1,425 | |
| Price per Kg of live weight | Kg | 1 | 1 | 10,000 | |
| Revenue from Sale of Live Birfs | UGX | 1,425 | 10,000 | 14,250,000 | |
| Profit | 1,729,000 | ||||
Farmers First
