Broiler Farming Project Report 4000 broiler chicken

PROJECT REPORT FOR 4,000  BROILERS

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. 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.

SUBSIDY : -Odisha farmer can avail subsidy for this type project under Mukhya Mantri Krushi Udyoga Yojana (MKUY) (APICOL). 50%  subsidy of capital expenditure with the limit of Rs600000/- (Rupees six lakhs )is available for broiler farm of  4000 capacity for ST/SC and general women and degree holder of agriculture and allied sector. 40% subsidy with limit of Rs520000/- (five  lakhs and twenty thousand) is available for the male of general category.

  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.

This project report for 4000 broilers 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- The scheme is a broad guideline and is likely to vary as per the change in price/cost of various specified items

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.

(poultry house)

Techno economic parameters for 4000 broiler

Techno-Economic Norms
Sl.no PARAMETERS VALUE
Batch size 4000+5% extra
Batch interval 52 days
Mortality of birds 5%
Cycle size 4000
Cost of day old chick Rs.35
Cost of kg of feed Rs.40.00
Cost of equipments( waterers feeders etc.) Rs.30/bird
Cost of insurance medicine vaccine etc. Rs.5/bird/batch
No of  batches/year introduced first year 6
No of  batches /year(sold) 6
No of batch introduced 2-7 years 7
No of batch sold  2-7 years 7
Cost of kg of live broiler Rs.103
Average wt. of bird at the time of sale 2.1kg
Feed requirement to attain 1.8kg body weight 3.2kg
Rearing period 45 days
Cleaning period One week
Interest rate 11%
Repayment period 6 years

ECONOMICS OF BROILER FARMING TO PRODUCE 4000 BROILER POULTRY PER CYCLE

Capital cost (Amount in Rs.)
Land Development & green fencing LS 20000
Construction of Brooder cum grower house one Sq.ft/bird for 4000 birds @Rs.350/sq.ft 1400000
Equipment for 4000 birds @Rs.30/bird 120000
Electrification & electrical installation 20000
 Office cum store 200sq.ft@500/sq.ft 100000
Bore well with pump set 100000
Pipeline 15000
Overhead tank 10000
TOTAL CAPITAL COST  1785000
Working Capital
Cost of chicks 4080@  RS.35/chick (5% extra for mortality  2% free from hatchery ) 142800
Cost of concentrate feed@3.2kg/bird for 40,00 birds @40/kg for first bath 5,12,000
Misc, expenditure i.e. electricity vaccine medicine including veterinary aid, labour charge @ Rs6/bird for first batch 24000
Contingency 16200
Total working capital 695000
Total project cost 2480000
Margin money 25 % of project cost 620000
Bank loan 75% 1860000
CASH FLOW Project period (year)     Amount in Rs.
i ii iii iv v vi
Cost of day old chicks chicks/year@/bird 856800 999600 999600 999600 999600 999600
 Cost of feed for birds @3.2kg/bird  Rs.40/kg 30,72,000 35,84,000 35,84,000 35,84,000 35,84,000 35,84,000
Misc, expenditure i.e. electricity vaccine medicine . including veterinary aid @Rs6/bird /batch 156000 168000 168000 168000 168000 168000
Total expenditure 4084800 4751600 4751600 4751600 4751600 4751600
Sale of broiler @ Rs.206/bird  (2 kg @ Rs.103/kg) 4944000 5768000 5768000 5768000 5768000 5768000
Sale of manure 12000 14000 14000 14000 14000 14000
Sale of gunny bags 16800 19600 19600 19600 19600 19600
Depreciation on shed and building 10% per year 600000
Depreciation on equipment @15%/year 25500
Total 4972800 5801600 5801600 5801600 5801600 6427100
Gross profit 888000 1050000 1050000 1050000 1050000 1675500
 Repayment to bank 2,24,106 4,48,212 4,48,212 4,48,212 4,48,212 4,48,212
Net profit 6,63,894 6,01,788 6,01,788 6,01,788 6,01,788 12,27,288
Calculation of BCR and IRR
 YEAR 1 2 3 4 5 6
Capital Costs  1785000
Recurring Costs 4084800 4751600 4751600 4751600 4751600 4751600
Total Costs 58,69,800 4751600 4751600 4751600 4751600 4751600
Benefit 4972800 5801600 5801600 5801600 5801600 6427100
Net Benefit -8,97,000 10,50,000 10,50,000 10,50,000 10,50,000 16,75,500
Sl no Financial indicators Estimated value Preferred value
1 Net Present Worth (NPW) @15% DF 2551084.26 Should be +ve
2 Benefit Cost Ratio(BCR) @15% DF 1.13:1 >1
3 Internal Rate of return (IRR) 35.146 >15%
4 Debt Service Coverage Ratio (DSCR) 2.5 >1.5

Loan Repayment  plan for 4000  broiler  farm:- Repayment of loan will start after grace period of six months. Total loan repayment period is 6 years.

Loan amount is 1860000 +interest of 6 month 102300=19,62,300

S.No Monthly Installment Interest Principal Balance
0 1962300
1 37351 17988 19363 1942937
2 37351 17810 19540 1923397
3 37351 17631 19719 1903677
4 37351 17450 19900 1883777
5 37351 17268 20083 1863695
6 37351 17084 20267 1843428
7 37351 16898 20452 1822975
8 37351 16711 20640 1802335
9 37351 16521 20829 1781506
10 37351 16330 21020 1760486
11 37351 16138 21213 1739273
12 37351 15943 21407 1717866
13 37351 15747 21603 1696263
14 37351 15549 21801 1674461
15 37351 15349 22001 1652460
16 37351 15148 22203 1630257
17 37351 14944 22407 1607850
18 37351 14739 22612 1585238
19 37351 14531 22819 1562419
20 37351 14322 23028 1539391
21 37351 14111 23239 1516151
22 37351 13898 23453 1492699
23 37351 13683 23668 1469031
24 37351 13466 23884 1445147
25 37351 13247 24103 1421043
26 37351 13026 24324 1396719
27 37351 12803 24547 1372172
28 37351 12578 24772 1347399
29 37351 12351 24999 1322400
30 37351 12122 25229 1297171
31 37351 11891 25460 1271712
32 37351 11657 25693 1246018
33 37351 11422 25929 1220090
34 37351 11184 26166 1193923
35 37351 10944 26406 1167517
36 37351 10702 26648 1140869
37 37351 10458 26893 1113976
38 37351 10211 27139 1086837
39 37351 9963 27388 1059449
40 37351 9712 27639 1031810
41 37351 9458 27892 1003918
42 37351 9203 28148 975770
43 37351 8945 28406 947364
44 37351 8684 28666 918697
45 37351 8421 28929 889768
46 37351 8156 29194 860574
47 37351 7889 29462 831112
48 37351 7619 29732 801380
49 37351 7346 30005 771375
50 37351 7071 30280 741095
51 37351 6793 30557 710538
52 37351 6513 30837 679701
53 37351 6231 31120 648581
54 37351 5945 31405 617176
55 37351 5657 31693 585483
56 37351 5367 31984 553499
57 37351 5074 32277 521222
58 37351 4778 32573 488649
59 37351 4479 32871 455778
60 37351 4178 33173 422605
61 37351 3874 33477 389129
62 37351 3567 33784 355345
63 37351 3257 34093 321252
64 37351 2945 34406 286846
65 37351 2629 34721 252125
66 37351 2311 35039 217086
67 37351 1990 35361 181725
68 37351 1666 35685 146040
69 37351 1339 36012 110028
70 37351 1009 36342 73686
71 37351 675 36675 37011
72 37351 339 37011 0

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.

error: Content is protected !!