Broiler chicken farming Project Report (4000birds/cycle)

PROJECT REPORT FOR  ESTABLISHMENT OF 4000 COMMERCIAL  BROILERS PER CYCLE  IN DEEP LITTER HOUSING
Back ended capital subsidy subject to a ceiling of Rs 224,000/- for a unit of 4000 birds ( Rs 296,000/- for SC/ST farmers and NEStates including Sikkim is available for  this project. 

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

4000+5% extra

  1.  

Batch interval

52 days(45 days

 rearing +7days

cleaning period)

  1.  

Mortality of birds

5%

  1.  

Cycle size

4000

  1.  

Cost of day old chick

Rs.15

  1.  

Cost of kg of feed

Rs.18.00

  1.  

Cost of equipments( waterers feeders etc.)

Rs.15/bird

  1.  

Cost of insurance medicine vaccine etc.

Rs.3/bird/batch

  1.  

No of  batches/year introduced first year

6

  1.  

No of  batches /year(sold)

6

  1.  

No of batch introduced 2-5 years

7

  1.  

No of batch sold  2-6 years

7

  1.  

Cost of kg of live broiler

Rs.50

  1.  

Average wt. of bird at the time of sale

1.8kg

  1.  

Feed requirement to attain 1.8kg body weight

3kg

  1.  

Rearing period

45 days

  1.  

Cleaning period

One week

  1.  

Interest rate

12%/year

  1.  

Repayment period

6 years

ECONOMICS OF BROILER FARMING TO PRODUCE 4000 BROILERS PER CYCLE

Sl no

Capital cost

(Amount in Rs.)

  1.  

Construction of Brooder cum grower house one

 sq.ft/bird for 4000 birds @Rs.200/sq.ft

800000

  1.  

Equipments for 4000 birds @Rs.15/bird              

 

60000

  1.  

Electrification & electrical installation

 

25000

  1.  

Feed store 150sq.ft@200/sq.ft                                   

30000

 

TOTAL CAPITAL COST

915000

 

Working Capital

 

  1.  

Cost of chicks 4120@  RS.15/chick (5% extra for mortality  2% free fro hatchery )            

 

61800

  1.  

Cost of concentrate feed@3kg/bird for 4000birds @18/kg for first bath

216000

  1.  

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

12000

  1.  

Total working capital

289800

 

  1.  

Total project cost

1204800

 

  1.  

Margin money 15% of project cost

180720

 

  1.  

Bank loan

1024080

  1.  

SAY

1024000

  1.  

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

224000

 

  1.  

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

 

296000

Economics of broiler poultry farming with 4000 broilers /cycle

 

Sl.no

CASH FLOW

Project period (year)

                                Amount in Rs.

 

Year

i

ii

iii

iv

v

vi

1

Cost of day old chicks /year@15/bird

370800

 

432600

432600

432600

432600

432600

2

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

1296000

 

1512000

1512000

1512000

1512000

1512000

3

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

72000

84000

84000

84000

84000

84000

5

Total expenditure

1738800

2028600

2028600

2028600

2028600

2028600

INCOME

a)     

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

2160000

2520000

2520000

2520000

2520000

2520000

b)    

Sale of manure

12000

14000

14000

14000

14000

14000

c)     

Sale of gunny bags

11600

12400

12400

12400

12400

12400

d)     

Depreciation on shed and building  etc@10%year

 

 

 

 

 

332000

e)     

Depreciation on equipments @15%/year

 

 

 

 

 

9500

f)      

Total

2183600

2546400

2546400

2546400

2546400

2887900

g)     

Gross profit

444800

517800

517800

517800

517800

859300

Calculation of BCR & IRR

 

1

2

3

4

5

6

Capital Costs

915000

 

 

 

 

 

Recurring Costs

1738800

2028600

2028600

2028600

2028600

2028600

Total Costs

2653800

2028600

2028600

2028600

2028600

2028600

Benefit

2183600

2546400

2546400

2546400

2546400

2887900

Net Benefit

-470200

517800

517800

517800

517800

859300

Present cost @15% DF

8220853.77

Present Benefit @ 15% DF

9468968.34

Net present worth

1248114.58

BCR

1.51.1

IRR

36.26

Year

Loan Outstanding

Gross Surplus

Interest

@12%

Principal

Total Repayment

Surplus

1

518500

274600

 

62220

68500

130720

143880

2

450000

258900

 

54000

90000

144000

114900

3

360000

258900

43200

90000

133200

125700

4

270000

258900

32400

90000

122400

136500

5

180000

258900

 

21600

90000

111600

147300

6

90000

427400

10800

90000

100800

326600


Comments