Broiler chicken farming Project Report (1000birds) for bank loan

Broiler Farming project report

The broiler chicken production of our country is growing at the rate of nearly 8-10% every yea. The consumption of chicken meat has increased significantly during past two decades. Government is promoting this industry by providing subsidy.  Considering the vast potential of this industry in employment generation we have included many poultry project reports in this site. We shall include many more project reports in coming months as per demand by our visitors. We request our visitors to inform us about their requirement by filling our web mail contact us form.Before starting a Hybrid Broiler farm the entrepreneurs/ farmers are advised to under go   training on poultry  farming. They can contact Local Animal Husbandry Department staffs/Veterinary College/agriculture university etc. for the purpose.  They should also visit progressive broiler  farmers and government/ agricultural university poultry  farm in the locality. They must check the following points before starting a Broiler  farm.

1.                   Availability of  hybrid  broiler chicks in local  market

2.                   Nearness of the Farm to  Veterinary Hospital, Animal disease diagnostic laboratory

3.                   Marketing facility of Broiler in local market

4.                   Availability of broiler feed & medicine in their locality.

PROJECT REPORT FOR  ESTABLISHMENT OF 1000 COMMERCIAL  BROILERS PER CYCLE  IN DEEP LITTER HOUSING (ALL IN ALL OUT SYSTEM)

(Back ended capital subsidy is available for  this project subject to a ceiling of Rs 56,000/- for a unit of 1000 birds ( Rs 74,600/- for SC/ST farmers and NEStates including Sikkim). Subsidy shall be restricted on a prorata basis depending on the unit size, subject to a ceiling of Rs 2.80 lakh ( Rs 3.73lakh for SC / ST farmers and NE States including Sikkim ) for details visit our Subsidy(PVCF) page  of our site.) 

This project report has been worked out subject to the following conditions:

1. Hybrid Broiler Chicks will be purchased from commercial hatcheries for every batch.

2. Sale price of finisher birds will change in accordance with change in purchase  price of feed & chick .

3.Bio-security measures must be strictly  adopted.

5. The farm must be managed by the entrepreneur on scientific lines.

Deep Litter Housing for broiler chicken

Floor – One square feet floor space per bird  is required for broiler chicken. The floor of the poultry house should be concrete cemented, strong & rodent proof ,and have slope towards door. Plinth should be 2ft. higher than ground.

 Walls-lengthwise wall may be only one foot high, brick wall on sides,4ft wire netting above brick wall should be supported with angle iron. End wall of poultry house should be made of bricks. Maximum breadth of poultry house should be 27 feet. There should be partition in every 500 squire feet.

Roof – Roof of the poultry house may be of asbestos or tile. It should  12-ft. high at the center and 6-8ft. high on the side wall with 3ft extension of roof  beyond wall   to prevent rain water from entering poultry house. 


Techno-Economic Norms

 

Sl.no

PARAMETERS

VALUE

 1

Batch size

1000+5% extra

 2

Batch interval

52 days(45 days rearing +7days

cleaning period)

 3

Mortality of birds

5%

 4

Cycle size

1000

 5

Cost of day old chick

 

Rs.15

 6

Cost of kg of feed

 

Rs.18.00

 7

Cost of equipments( waterers feeders etc.)

 

Rs.10/bird

 8

Cost of insurance medicine vaccine etc.

Rs.3/bird/year

 9

No of  batches/year introduced first year

6

 10

No of  batches /year(sold)

6

 11

No of batch introduced 2-5 years

7

 12

No of batch sold  2-6 years

7

 13

Cost of kg of live broiler

Rs.50

 14

Average wt. of bird at the time of sale

1.8kg

 15

Feed requirement to attain 1.8kg body weight

3kg

 16

Rearing period

45 days

 17

Cleaning period

One week

 18

Interest rate

12%/year

 19

Repayment period

6 years

ECONOMICS OF BROILER FARMING TO PRODUCE 1000 BROILERS PER CYCLE

 

Sl no

Capital cost

(Amount in Rs.)

  1.  

Construction of Brooder cum grower house one sq.ft/bird for 10000 birds @Rs.200/sq.ft

200000

  1.  

Equipments for 1000 birds @Rs.15/bird              

 

15000

  1.  

Electrification & electrical installation

 

15000

  1.  

Feed store 100sq.ft@200/sq.ft                                   

20000

 

TOTAL CAPITAL COST

250000

 

Working Capital

 

  1.  

Cost of chicks 1030 @  RS.15/chick (5% extra for mortality  2% free fro hatchery )            

 

15450

  1.  

Cost of concentrate feed@3kg/bird for10,00 birds @18/kg for first bath

 

54000

  1.  

Misc, expenditure i.e. electricity vaccine medicine insurance etc. including veterinary aid @Rs,3/bird/batch

3000

  1.  

Total working capital

72450

 

  1.  

Total project cost

322450

 

  1.  

Say

322500

  1.  

Margin money 15% of project cost

48375

 

  1.  

Bank loan

274125

  1.  

Back ended capital subsidy under poultry venture capital fund under general category

56000

 

  1.  

Back ended capital subsidy under poultry venture capital fund for ST/SC &farmers of north eastern states including Sikim

 

74000

Sl.no

CASH FLOW

Project period (year)

                                Amount in Rs.

 

 

i

ii

iii

iv

v

vi

1

Cost of day old chicks /year@15/bird

                            

92700

108150

108150

108150

108150

108150

2

 Cost of feed for birds @3kg/bird  Rs.18/kg                   

324000

378000

378000

378000

378000

378000

3

Misc, expenditure i.e. electricity vaccine medicine insurance etc. including veterinary aid @Rs3/bird /batch

18000

21000

21000

21000

21000

21000

5

Total expenditure

434700

507150

507150

507150

507150

507150

INCOME

a)     

Sale of broiler @ Rs.90/bird  (1.8 kg @ Rs.50/kg)

540000

630000

630000

630000

630000

630000

b)    

Sale of manure

3000

3500

3500

3500

3500

3500

c)     

Sale of gunny bags

2900

3100

3100

3100

3100

3100

d)     

Depreciation on shed and building  etc@10%year

 

 

 

 

 

88000

e)     

Depreciation on equipments @15%/year

 

 

 

 

 

3000

f)      

Total

545900

636600

636600

636600

636600

727600

g)     

Gross profit

111200

129450

129450

129450

129450

220450

 YEAR

1

2

3

4

5

6

Capital Costs

250000

 

 

 

 

 

 

Recurring Costs

434700

507150

507150

507150

507150

507150

Total Costs

684700

507150

507150

507150

507150

507150

Benefit

545900

636600

636600

636600

636600

727600

Net Benefit

-138800

129450

129450

129450

129450

220450

Present worth costs @15% DF

2073691.70

Present worth  Benefit @ 15% DF

2369673.93

Net present worth

295982.23

BCR

1.14:1

IRR

IRR=33.23%

Repayment Schedule

Year

Loan Outstanding

Gross

 Surplus

Interest

@12%

Principal

Total Repayment

Surplus

1

274125

111200

32895

24125

57020

54180

2

250000

129450

30000

40000

70000

59450

3

210000

129450

25200

50000

75200

54250

4

160000

129450

19200

60000

79200

50250