Broiler Farming Project Report 4000 ,mkuy, apicol model project, 2021

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.

Availability of hybrid broiler chicks in local market
Nearness of the Farm to Veterinary Hospital, Animal disease diagnostic laboratory
Marketing facility &demand of Broiler in local market
Availability of broiler feed & medicine in their locality.

This project report for 4000 broilers has been worked out subject to the following conditions:

Hybrid Broiler Chicks will be purchased from commercial hatcheries for every batch.
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.

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.