Pastured Poultry Budgets: Slow Growing Broiler and Organic Comparisons
Pastured Poultry Budgets:
Slow Growing Broiler and Organic Comparisons
Abstract
 Slow-growing broilers on pasture. Photo by: Katie Short |
Pastured poultry producers are becoming more interested in raising slow-growing meat chickens and using organic production practices. Slow-growing meat chickens are an appropriate choice for pastured systems, and transition to organic is an option since the birds have outdoor access. Pastured systems that use slower-growing breeds and are certified organic are more expensive than the typical system raising fast-growing Cornish-Cross under traditional practices, so it is important to analyze and compare the costs and potential profits in each approach. This publication offers comparison budgets for raising both fast-growing and slow-growing birds on pasture, under both organic and non-organic systems.
Table of Contents
Introduction
 Fast-growing Cornish Cross broilers. Photo by: Betsy Conner |
Fast-growing Cornish- and White Rock-Cross broilers are the most popular birds among pastured poultry producers, but Americans are developing a taste for slower-growing meat chickens and organically raised poultry. Slower-growing birds are better suited to pastured systems, and pastured systems also easily make the transition to organic production. Raising a slower-growing meat bird organically will increase the costs of production, but the products demand a higher price at the marketplace. The following budgets compare pastured systems that employ on-farm processing using fast-growing broilers, fast-growing organic broilers, slow-growing broilers, and slow-growing organic broilers. The budgets give an idea of the differences in cost among the systems.
Slow-growing birds
A slow-growing meat bird is defined in this budget as one that requires 12 weeks to reach live harvest weight of 6.5 lbs. The fast-growing birds take only eight weeks to reach the same weight. There are several slow- as well as medium-growing birds available that will reach the desired harvest weight in from 9 to 12 weeks. The hatchery should be able to tell you the number of weeks it takes the birds to reach harvest weight, and this will help you adapt the budget to your production system.
The longer period needed for grow-out reduces the turnover rate per pen and can decrease the number of birds that can be raised in a fixed number of pens per season. The budget is based on the sale of 999 birds divided into four batches of fast-growing birds and using four pens, and these 999 birds are divided into three larger batches using five pens for the slow-growing birds. The length of the grow-out period will depend on the local climate.
A longer grow-out period increases the amount of both feed and labor required.
Yield may differ between fast- and slow-growing birds. Typically, slow-growing birds will have smaller breast yield and larger wing and leg yield than fast-growing birds. Dressed-weight to live-weight yield may also be smaller in slower-growing varieties.
Slow-growing birds are better suited to pastured systems and have greater vigor, resulting in a lower mortality rate.
Slow-growing broilers do not require a diet as high in protein as do fast-growing meat birds. Feeding a lower-protein diet could save on feed costs.
For information on suppliers of slow-growing broiler chicks, see ATTRA's publication Meat Chicken Breeds for Pastured Production, available on request by contacting ATTRA at 1-800-346-9140.
Organic
 Fast-growing Cornish Cross broilers in pastured pen. Photo by: Betsy Conner |
Pastured systems adapt well to organic production since they already provide outdoor access, and the few cost differences are in feed and certification fees. The Organic Livestock Feed Database, ATTRA's online searchable database, can help in finding local sources of organic feed and feed ingredients.
Organic certification fees vary widely. The National Organic Certification Cost Share Program was developed to provide financial help to farmers seeking certification. For more information, contact your state certifying agency or search online.
For more information on organic poultry production, see ATTRA's publication Organic Poultry Production in the United States. The publication is also available on request by contacting ATTRA at 1-800- 346-9140.
Budgets
The financial projections used in these documents, and the assumptions on which they are based, should be used only as guidelines and estimates. In each budget example, the business is operating at full production capacity. Most businesses require up to five years to achieve profitability and good market exposure. It is vitally important that each potential business develop its own set of financial statements before starting an enterprise. The economic and business environment varies tremendously from region to region, and what works in one area may not work in another. Extension specialists, bankers, and accountants can all help in developing the necessary financial statements.
Remember, the sustainability of any enterprise is based on its consistent ability to produce and sell a product at a profit.
| Enterprise Budget | # of birds |
lbs. per bird |
||
999 |
4.5 |
|||
Fast |
Organic |
Slow |
Org. & Slow |
|
| Price per pound | 3.25 |
3.75 |
3.5 |
4.25 |
| Income | ||||
| Sell 999 birds | 14,610.38 |
16,858.13 |
15,734.25 |
19,105.88 |
| Expenses | ||||
| Fixed | ||||
| Brooder House | 320 |
320 |
320 |
320 |
| Processing building | 320 |
320 |
320 |
320 |
| Processing equipment | 157.86 |
157.86 |
157.86 |
157.86 |
| Pens | 160 |
160 |
200 |
200 |
| Composter | 50 |
50 |
50 |
50 |
| Waterers | 100 |
100 |
120 |
120 |
| Brooder | 17.86 |
17.86 |
17.86 |
17.86 |
| Dolly (to move pens) | 20 |
20 |
20 |
20 |
| Certification | 500 |
500 |
||
| Total Fixed Expenses | 1,145.72 |
1,645.72 |
1,205.72 |
1,705.72 |
| Variable | ||||
| Chicks | 1,350 |
1,350 |
1,185 |
1,185 |
| Bags and staples | 177.82 |
177.82 |
177.82 |
177.82 |
| Wood chips | 150 |
150 |
150 |
150 |
| Utilities | 20 |
20 |
20 |
20 |
| Feed | 4,406 |
7,734 |
4,826 |
8,471 |
| Marketing | 400 |
400 |
400 |
400 |
| Labor (production) | 2,639 |
2,639 |
3,959 |
3,959 |
| Labor (processing) | 1,392 |
1,392 |
1,566 |
1,566 |
| Liability insurance (rider on Farm Policy) |
250 |
250 |
250 |
250 |
| Pasture rent per acre | 30 |
30 |
30 |
30 |
| Miscellaneous | 400 |
400 |
400 |
400 |
| Total Variable Expenses | 11,215.07 |
14,543.20 |
12,963.32 |
16,608.32 |
| Total Expenses | 12,360.79 |
16,188.92 |
14,169.04 |
18,314.04 |
| Net Income | 2,249.59 |
669.21 |
1,565.21 |
791.84 |
| Cost per bird (break even) | 12.37 |
16.21 |
14.18 |
18.33 |
| Net income per bird | 2.25 |
0.67 |
1.57 |
0.79 |
| Basic Assumptions | Organic | Slow |
| Seasonal production (only in spring, summer, and fall) | ||
| 4 batches p/year | 3 batches p/year | |
| Each batch is 313 birds in 4 pens | Each batch is 370 birds in 5 pens | |
| Birds placed each year: 1,250 | 1,110 | |
| Grow out period of 8 weeks | 12 weeks | |
| Birds eat 15 lbs. of feed each | 18.5 lbs. of feed/bird | |
| Feed costs $470 per ton | $825 per ton | |
| No bulk feed storage | ||
| 15% death loss | 5% death loss | |
| 5.08% processing loss (including home birds) | ||
| Dressed weight of 4.5 pounds per bird, without giblets | ||
| Price is $3.25/lb | $3.75 | $3.50 |
| Birds for sale each year: 999 | ||
| Birds are direct marketed to customers; no labels | ||
| Offal and feathers are composted in a covered 3-bin system | ||
| Labor is based on pens and servicing them but also includes pen construction, brooding, feed-mixing, etc.). Labor valued at min. wage ($7.25 per hour). | ||
| All assets fully depreciated over life span with no residual value | ||
| $500 Organic certification cost |
Budget Details
| Brooder house: $5,000 - 2 percent salvage value = $4900 ÷ 20 year life = $245 p/year | |
| Interest = $5,000 ÷ 2 x 3 = $75 p/year | |
| Depreciation + interest = $320 p/year | |
| Processing building: $5,000 - 2 percent salvage value = $4900 ÷ 20 year life = $245 p/year | |
| Interest = $5,000 ÷ 2 x 3 = $75 p/year | |
| Depreciation + interest = $320 p/year | |
| Processing equipment: $1000 ÷ 7-year life = $142.86 | |
| Interest = $1000 ÷ 2 x 3 percent = $15 | |
| Depreciation + interest = $157.86 | |
| Pens: FAST: $200 per pen, 5-year life, 4 pens; $200 x 4 pens ÷ 5 years = $160 | |
| SLOW: $200 per pen, 5-year life, 5 pens; $200 x 5 pens ÷ 5years = $200 | |
| Composter: $500, includes labor and materials, 10-year life; $500 ÷ 10 = $50.00 p/year | |
| Waterers/feeders: | |
| FAST: $60 per pen/brooder x 4 pens + 1 brooder, 3-year life; $300 ÷ 3 = $100 p/year |
|
| SLOW: $60 per pen/brooder x 5 pens + 1 brooder, 3 year life; $360 ÷ 3 = $120 p/year |
|
| Brooder:$125 for gas brooder, 7 year life; $125 ÷ 7 = $17.86 p/year | |
| Dolly to move pens: $20 | |
| Organic Certification (estimated cost): $500 | |
| Chicks: | |
| FAST: $1 per chick x 1,250 chicks needed, $25 per shipment/batch x 4 shipments; $1,250 + $100 = $1,350 |
|
| SLOW: $1 per chick x 1,110 chicks needed, $25 per shipment/batch x 3 shipments; $1,110 + $75 = $1,185 |
|
| Bags and Staples: $0.018 per staple, $0.16 per bag; $0.178 x 999 saleable birds = $177.82 |
|
| Wood chips (for brooder and composter): $150 p/year | |
| Utilities (estimated cost): $20 p/year | |
| Feed: | |
| FAST: $470 per ton, 1250 birds x 15 lbs. ÷ 2000 lb. x $470 per ton = $4,406.25 | |
| SLOW: $470 per ton, 1110 birds x 18.5 lbs. ÷ 2000 lb. x $470 per ton = $4,825.73 |
|
| ORGANIC: substitute $825 per ton. | |
| Marketing (printing, postage, advertising, phone, travel, fees, etc.) = $400 p/year | |
| Labor (production): | |
| FAST: 0.5 hour per day in brooder x 14 days = 7 hours brooder labor; 0.5 hour per pen per day in field, 4 pens x 42 days in field = 84 hours field labor.91 total labor hours x 4 batches = 364 x $7.25/hour = $2,639 |
|
| SLOW: 0.5 hour per day in brooder x 14 days = 7 hours brooder labor; 0.5 hour per pen per day in field x 5 pens x 70 days in field = 175 hours. 182 hours total x 3 batches = 546 hours x $7.25/hour = $3,958.50 |
|
| Labor (processing): | |
| FAST: 12 hours x 4 people x 4 batches/year x $7.25/hour = $1,152 p/year | |
| SLOW: 12 hours x 6 people x 3 batches/year x $7.25/hour = $1,566 | |
| Liability Insurance: $500,000 coverage = $250/year | |
| Pasture rent for one acre: $30 | |
| Miscellaneous (cleaning supplies, LP, repairs, ice): $400 p/year | |
Large Scale Production
Large-scale production is usually by contract growers raising flocks of Cornish-Cross for large poultry companies. For information on contract production and a sample contract-grower budget, see Oklahoma Cooperative Extension Service's publication Broiler Production: Considerations for Potential Growers. The publication can be requested by calling the Oklahoma Cooperative Extension Service at (405) 744-5398.
Demand for and production of slow-growing birds in the United States is not nearly as large as in France where 33 percent of the poultry market is served by slow-growing varieties under the Label Rouge program. For information on the Label Rouge program, see ATTRA's publication Label Rouge: Pasture-Based Poultry Production in France. The publication can be requested by calling ATTRA at 1-800-346-9140.
Joyce Foods, Inc., in North Carolina, is the only U.S. producer of birds from the same slow-growing genetics as those in the Label Rouge program, and they are raised following similar standards. Joyce Foods raises Naked Neck chickens developed by the Hubbard breeding company. The birds are raised by contract growers in older, curtain-sided poultry houses. The houses measure about 12,000 square feet, roughly half the size of modern grower houses, and hold flocks of 6,500 to 6,800. These smaller houses equate well with the Label Rouge standard of small flocks. The growers have been in contracts with larger conventional poultry companies in the past, and the houses are already paid off. Joyce Foods does not require tunnel ventilation, and the natural ventilation and sunlight provide an appropriate environment for the hardy birds. Mortality is about 1.5 percent. Outdoor access is added to the houses by fencing in an area. Due to the longer grow-out period, only 3.25 flocks can be raised per house yearly, compared to the industry standard of 5.5 flocks for Cornish-Cross. The birds are raised for 77 to 80 days to a dressed weight of 3.5 pounds. Payments to growers are calculated per bird, as opposed to per pound, and translate into double the typical payments seen in the U.S. poultry industry. Joyce Foods, Inc. is also a producer of guinea fowl, pheasants, ducks, and rabbits.
Joyce Foods, Inc.
4787 Kinnamon Road
Winston-Salem, North Carolina 27103
(336) 766-9900
(336) 766-9009 FAX
info@joycefoods.com
Pastured Poultry Budgets: Slow Growing Broiler and Organic Comparisons
By Betsy Conner
NCAT Research Specialist
Paul Williams, Editor
Robyn Metzger, Production
IP361
Slot 362
Version 040610
This page was last updated on: August 28, 2014