Broiler Farming Project Report 2000 birds

PROJECT REPORT FOR  ESTABLISHMENT OF 2,000 COMMERCIAL  BROILERS PER CYCLE

(ALL IN ALL OUT SYSTEM)

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.

  1. 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

7- The scheme is a broad guideline and is likely to vary as per the change in price/cost of various specified items

Government subsidy for this type project– Back ended capital subsidy is available for  this project subject to a ceiling of Rs 112,000/- for a unit of 2000 birds for APL farmers. SC/ST/BPL farmers , people in  notified   difficult areas, farmers from  NEStates including Sikkim can avail 33.33% subsidy with ceiling of Rs 150400/- per two thousand birds under scheme PVCF(EDEG) (Notified Difficult Areas like Leh, Ladakh, Kargil areas for, areas above 11,000 ft. height from mean sea level as well as difficult islands.)

 Farmer 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.

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. Low cost roofing material can be used to reduced cost of construction. 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.

broiler poultry house

Techno-Economic Norms
PARAMETERSVALUE
System of rearingDeep Litter system
Batch size+5% extra
Batch interval52 days(45 days rearing +7days (cleaning period)
Mortality of birds5%
Cycle size2000
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
Insurance per bird0.5
Insurance of building and equipments0.001
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.78
Feed conversion ratio FCR1.68 to 1.72
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 2000 BROILER POULTRY PER CYCLE
Capital cost(Amount in Rs.)
Construction of Brooder cum grower house one Sq.ft/bird for 2000 birds @Rs.150/sq.ft300000
Equipments for 2000 birds @Rs.15/bird30000
Electrification & electrical installation25000
Feed store 150sq.ft@200/sq.ft30000
TOTAL CAPITAL COST365000
Working Capital
Cost of chicks 2060@  RS.25/chick (5% extra for mortality  2% free fro hatchery )51500
Cost of concentrate feed@3.5kg/bird for20,00 birds @28/kg for first bath196000
Insurance For First Batch Bird10000
Insurance of shed building and equipment3650
Misc, expenditure i.e. electricity vaccine medicine including veterinary aid @Rs4/bird/batch8000
CONTINGENCY15850
Total working capital285000
Total project cost650000
Margin money 15% of project cost162500
Bank loan 487500
Economics of broiler poultry farming with2,000 broilers /cycle
CASH FLOWProject period (year)  Amount in Rs.
iiiiiiivvvi
Cost of day old chicks/year

@25/bird

309000360500360500360500360500360500
Cost of feed for birds @3.5kg/bird  Rs.28/kg117600013720001372000137200013720001372000
Misc, expenditure i.e. electricity vaccine medicine insurance etc. including veterinary aid @Rs4/bird /batch240002800028000280002800028000
Insurance of Bird600070007000700070007000
Insurance of shed building and equipment365036503650365036503650
Total expenditure151865017711501771150177115017711501771150
Income
Sale of broiler @ Rs.146/bird  (2 kg @ Rs.73/kg)175200020440002044000204400020440002044000
Sale of manure700080008000800080008000
Sale of gunny bags580062006200620062006200
Depreciation on shed and building  etc@10%year132000
Depreciation on equipments @15%/year5500
Total176480020582002058200205820020582002195700
Gross profit246150287050287050287050287050424550
Calculation of BCR and IRR
 YEAR123456
Capital Costs365000
Recurring Costs151865017711501771150177115017711501771150
Total Costs188365017711501771150177115017711501771150
Benefit176480020582002058200205820020582002195700
Net Benefit-118850287050287050287050287050424550
Financial indicatorsEstimated valuePreferred value
PW costs at 15%DF6800712.61
PW benefits at 15%DF7593536.89
Net Present Worth (NPW) @15% DF792824.28Should be+ve
Benefit Cost Ratio(BCR) @15% DF1.11:1>1
Internal Rate of return (IRR)35.86%>15%
Debt Service Coverage Ratio2.5>1.5

Bank loan-487500Grace period -6month.Loan amount at the end of grace period=487500+29250 int.= 516750

S.NoMonthly InstallmentInterestPrincipal Balance
0516750
11010351684935511815
21010351184984506831
31010350685034501796
41010350185085496712
51010349675135491576
61010349165187486389
71010348645239481151
81010348125291475860
91010347595344470516
101010347055397465118
111010346515451459667
121010345975506454161
131010345425561448600
141010344865617442984
151010344305673437311
161010343735729431581
171010343165787425795
181010342585845419950
191010342005903414047
201010341405962408085
211010340816022402063
221010340216082395981
231010339606143389838
241010338986204383634
251010338366266377368
261010337746329371039
271010337106392364647
281010336466456358191
291010335826521351670
301010335176586345084
311010334516652338433
321010333846718331714
331010333176785324929
341010332496853318076
351010331816922311154
361010331126991304163
371010330427061297102
381010329717132289970
391010329007203282768
401010328287275275493
411010327557348268145
421010326817421260724
431010326077495253229
441010325327570245658
451010324577646238012
461010323807722230290
471010323037800222490
481010322257878214613
491010321467956206656
501010320678036198620
511010319868116190504
521010319058198182306
531010318238279174027
541010317408362165665
551010316578446157219
561010315728530148688
571010314878616140073
581010314018702131371
591010313148789122582
601010312268877113705
611010311378966104740
62101031047905595684
6310103957914686539
6410103865923777302
6510103773933067972
6610103680942358549
6710103585951749032
6810103490961239420
6910103394970829711
7010103297980519906
7110103199990410003
7210103100100030

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.