Broiler farm project report 10000 birds page 2

Broiler farm project report 10000 birds page 2

Economics of broiler poultry farming with 10,000 broilers /cycle
CASH FLOWProject period     Amount in Rs.
iiiiiiivvvi
Cost of day old chicks chicks/year@35/bird214200024990002499000249900024990001802500
 Cost of feed for birds @3.5kg/bird  Rs.28/kg588000068600006860000686000068600006860000
Misc, expenditure i.e. electricity vaccine medicine insurance etc. including veterinary aid @Rs4/bird /batch240000280000280000280000280000280000
Wages for two  labour @200/day6000/month/person120000144000144000144000144000144000
Total expenditure838200097830009783000978300097830009086500
INCOME
Sale of broiler @ Rs.160/bird  (2kg @ Rs.80/kg)96000001120000011200000112000001120000011200000
Sale of manure300003500035000350003500035000
Sale of gunny bags290003100031000310003100031000
Depreciation on shed and building  etc@10%/year1043200
Depreciation on equipments @15%/year of Rs.53900053900
Total96590001126600011266000112660001126600012363100
Gross profit127700014830001483000148300014830003276600
Calculation of BCR and IRR
123456
Capital Costs3083000
Recurring Cost838200097830009783000978300097830009086500
Total Costs1146500097830009783000978300097830009086500
Benefit96590001126600011266000112660001126600012363100
Net Benefit-180600014830001483000148300014830003276600
Sl noFinancial indicatorsEstimated valuePreferred value
1Net Present Worth (NPW) @15% DF6981848.71Should be+ve
2Benefit Cost Ratio(BCR) @15% DF1.2:1>1
3Internal Rate of return (IRR)26.547>15%
4Debt Service Coverage Ratio2.08>1.5

Loan Repayment  plan for 10000 broiler  farm:- Repayment of loan will start after grace period of six months. Total loan repayment period is 6-7 years. Details of  monthly installment, interest payment, principal payment and balance  is given in repayment schedule for 10000 broiler poultry.

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 (page one)