Broiler farm project report 1000 birds page 2

Economics of broiler poultry farming with 1,000 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.

<<Previous page