Broiler Farming Project Report 1000bird

PROJECT REPORT FOR  ESTABLISHMENT OF1000 COMMERCIAL  BROILERS PER CYCLE

(ALL IN ALL OUT SYSTEM)

The broiler chicken production of our country is growing at the rate of nearly 8-10% every year. The consumption of chicken meat has increased significantly during past two decades. Government is promoting this industry by providing subsidy. India is the  third largest broiler-chicken producer in the world produces 3.8 million tones of poultry meat a year. The market is estimated to be worth about Rs 90,000 crore. Per capita chicken consumption in India has been on the rise, with changing eating habits. Considering the vast potential of this industry in employment generation we have included many poultry project reports in this site..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 & demand of Broiler in local market
  4. Availability of broiler feed & medicine in their locality.

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/BPL farmers and NEStates including Sikkim and in difficult areas  under  GOI scheme Poultry Venture Capital Fund (PVCF-EDEG)

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.
  1. 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.

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

6- Cost of labour has not been taken into consideration since full time labour is not required for the small unit. Family labour will be utilized for maintance of the  farm

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.

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

  1. The chicks will have to be arranged from commercial hatcheries and price fluctuation in them be correspondingly accommodated in the final sale price.
  2. Any increase in the cost of feed shall correlate to the corresponding increase in the sale price of broilers.

3.As a bio-security measure against avian influenza all in all out system will be adopted.

  1. The scheme is a broad guideline and is likely to vary as per the change in price/cost of various specified items.
  2. The scheme is workable on the above guidelines if run by the entrepreneur on scientific lines.

Housing for broiler chicken

Floor –Pucca, smooth strong concrete cemented, impervious to moisture rodent proof ,and have slope towards door. Plinth should be 2ft. higher than ground.

 Walls-2ft. high lengthwise brick wall on sides,4ft wire netting above brick wall supported with angle iron. End wall should be solid made of bricks.

Doors –There should be two doors 4ft. wide and 6ft high opposite to each other.

Roof – 12-14ft. high at the center and 6ft. high on the side wall with 3ft. hang over beyond wall to prevent rain water from entering poultry house and to keep litter dry. Roof should be of asbestos, cement asbestos, or tile.

broiler poultry house

PARAMETERSVALUE
System of rearingDeep Litter system
Batch size1000+5% extra
Batch interval52 days(45 days rearing +7days

cleaning period)

Mortality of birds5%
Cycle size1000
Cost of day old chickRs.25
Cost of kg of feedRs.28.00
Cost of equipments( waterers feeders etc.)Rs.15/bird
Cost of insurance medicine vaccine etc.Rs.4/bird/year
No of  batches/year introduced first year6
No of  batches /year(sold)6
No of batch introduced 2-5 years7
No of batch sold  2-6 years7
Cost of kg of live broilerRs.73
Feed conversion ratio FCR1.68 to 1.72
Average age at selling39
Average wt. of bird at the time of sale2kg
Feed requirement to attain 1.8kg body weight3.5kg
Rearing period45 days
Cleaning periodOne week
Interest rate12%/year
Repayment period6 years
ECONOMICS OF BROILER FARMING TO PRODUCE 1000 BROILERS PER CYCLE
Capital cost(Amount in Rs.)
Construction of Brooder cum grower house one Sq.ft/bird for 1000 birds @Rs.150/sq.ft150000
Equipments for 1000 birds @Rs.15/bird15000
Electrification & electrical installation15000
Feed store 100sq.ft@200/sq.ft20000
TOTAL CAPITAL COST200000
Working Capital
Cost of chicks 1030 @  RS.25/chick (5% extra for mortality  2% free fro hatchery )25750
Cost of concentrate feed@3.5kg/bird for1000 birds @28/kg for first bath98000
Misc, expenditure i.e. electricity vaccine medicine insurance etc. including veterinary aid @Rs4/bird/batch and contingency6250
Total working capital130000
Total project cost330000
Margin money 15% of project cost49500
Bank loan280500

 

Economics of broiler poultry farming with1,000 broilers /cycle
CASH FLOWProject period (year)     Amount in Rs.
iiiiiiivvvi
Cost of day old chicks /year@25/bird154500180250180250180250180250180250
 Cost of feed for birds @3.5kg/bird  Rs.28/kg588000686000686000686000686000686000
Misc, expenditure i.e. electricity vaccine medicine insurance etc. including veterinary aid @Rs4/bird /batch240002800028000280002800028000
Total expenditure766500894250894250894250894250894250
Sale of broiler @ Rs.146/bird  (2 kg @ Rs.73/kg)87600010220001022000102200010220001022000
Sale of manure350040004000400040004000
Sale of gunny bags290031003100310031003100
Depreciation on shed and building  etc@10%year68000
Depreciation on equipments @15%/year3000
Total88240010291001029100102910010291001100100
Gross profit115900134850134850134850134850205850

 

Calculation of BCR and IRR
 YEAR123456
Capital Costs200000
Recurring Costs766500894250894250894250894250894250
Total Costs966500894250894250894250894250894250
Benefit88240010291001029100102910010291001100100
Net Benefit-84100134850134850134850134850205850

 

Financial indicatorsEstimated valuePreferred value
PW costs at 15%DF3447099.74
PW benefits at 15%DF3797741.18
Net Present Worth (NPW) @15% DF350641.45Should be+ve
Benefit Cost Ratio(BCR) @15% DF1.10:1>1
Internal Rate of return (IRR)33.47%>15%
Debt Service Coverage Ratio2.05>1.5

Bank loan-280500 Grace period -6month.Loan amount at the end of grace period=280500+16830 int.= 297330

S.NoMonthly InstallmentInterestPrincipalBalance
0297330
1581329732840294490
2581329452868291622
3581329162897288726
4581328872926285800
5581328582955282845
6581328282984279861
7581327993014276847
8581327683044273802
9581327383075270728
10581327073106267622
11581326763137264485
12581326453168261317
13581326133200258118
14581325813232254886
15581325493264251622
16581325163297248325
17581324833330244996
18581324503363241633
19581324163397238236
20581323823430234806
21581323483465231341
22581323133499227841
23581322783534224307
24581322433570220737
25581322073605217132
26581321713642213490
27581321353678209812
28581320983715206098
29581320613752202346
30581320233789198556
31581319863827194729
32581319473866190863
33581319093904186959
34581318703943183016
35581318303983179033
36581317904023175011
37581317504063170948
38581317094103166845
39581316684144162700
40581316274186158514
41581315854228154287
42581315434270150017
43581315004313145704
44581314574356141348
45581314134399136949
46581313694443132505
47581313254488128017
48581312804533123485
49581312354578118907
50581311894624114283
51581311434670109613
52581310964717104896
53581310494764100132
5458131001481295321
555813953486090461
565813905490885553
575813856495780596
585813806500775589
595813756505770532
605813705510865424
615813654515960266
625813603521055055
635813551526249793
645813498531544478
655813445536839110
665813391542233688
675813337547628212
685813282553122682
695813227558617096
705813171564211454
71581311556985755
7258135857550

DISCLAIMER:-The views expressed in this model project are advisory in nature. This website assumes no financial liability for anyone using this project report for any purpose.