King Lights Holdings
Broiler Project Project Proposal:
Number of Birds needed 300chicks
1 chick is costing $1.00usd
Batch of 200 birds cost @ $200usd
1. Selling Price per Bird $6.00
Profits before excluding other Expenses (200b * $6)
=$1200USD
Phase 1 : Average Operating Cost
Feeds
1. Broiler Starter Mash
Cost Price QUANTITY
(∑$ (34 +34) = $68.00USD (∑KG (50 +50) = 100kgs
NUMBER OF Weeks (Starter Mash) 2 weeks
$68.00USD 100kgs
2. Broiler Grower Mash
(∑$ (34 +34+34+34+34+34+34+34) = (∑KG (50 +50+50+50+50+50+50+50+50) =
$272.00USD 450KGs
Number Weeks @2 and half weeks
3. Finisher Mash
(∑$(34+34) =$68.00USD (∑KG (50 +50) = 100KGs
Number of weeks (Finisher Mash) @4 and half weeks
$68.00USD 100KGs
Total Averaging Cost
∑$(68+272+68) = $408.00usd
Phase 2: Other Operating Expenses
Materials Cost Price
Cleaning Intensils satchet for cleaning $2.00
chirugwi
Stress Pack( mushonga muvhura) $5.00
Antibiotics (mutiti) for mtosi n Gavakava $5-00
Woodshells $5.00
Huswa -
Feeders and Drinkers $30.00
Heating Lights (MBAURA) + Marasha $10.00
Foreman monitoring our Birds $40.00
$97-00usd
Total Operating Cost
Total Capital to Inject the Broiler Project
Number Of Birds 200 for a start $200.00usd
Phase 1 Operating Cost $408.00
Phase 2 Operating Cost $97-00
TOTAL CAPITAL NEEDED
$705.00USD
PROFIT AFTER EXCLUDING OTHER OPERATING EXPENSES
$1200.00 - $705.00
Therefore, Total Profit: $495.00
Profit Sharing $ 495/ 3 people = $214.00each
Thabani Vushe -$214.00
Derennam : $214.00
Charles : $214.00
Capital contribution= $705/3
$235.00usd
