broiler poultry project report 3000 birds

Broiler farming is a popular enterprise in India, and the country is now the fifth largest broiler producer in the world. The demand for broiler meat is growing rapidly in India, due to increasing urbanization and change in dietary habits.

There are several factors that have contributed to the growth of broiler farming in India. These include: The availability of high-quality feed at affordable prices. The development of improved breeding techniques. The use of modern farming practices. The availability of government subsidies and support. The demand for chicken meat is also high in Odisha, due to its growing population and increasing affluence. There are many government schemes and initiatives in place to promote broiler poultry farming in Odisha.

The state government provides subsidies to farmers who set up broiler farms, and there are also a number of training programs available to help farmers learn about the best practices for raising broiler chickens. The cost of setting up a broiler farm in Odisha varies depending on the size of the farm and the level of infrastructure required. However, the overall cost is relatively low, making broiler poultry farming a viable option for small-scale farmers.

Subsidy available for this type projects: -Odisha farmer can avail subsidy for this type project under Mukhya Mantri Krushi Udyoga Yojana (MKUY). 50% subsidy of capital is available for broiler farm of 3000 capacity for ST/SC and general women and degree holder of agriculture and allied sector.& 40% subsidy is available for the male of general category. Maximum subsidy limit is Rupees one crore under MKUY.

Despite the challenges, broiler farming is a viable business option for many farmers in Odisha. With careful planning and management, it can be a profitable and sustainable enterprise.

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

The chicks will have to be arranged from commercial hatcheries and price fluctuation in them be correspondingly accommodated in the final sale price.
Any increase in the cost of feed /chicks shall correlate to the corresponding increase in the sale price of broilers.

3.As a bio-security measure against avian influenza all in all out system will be adopted.

The scheme is a broad guideline and is likely to vary as per the change in price/cost of various specified items.
The scheme is workable on the above guidelines if run by the entrepreneur on scientific lines.

Techno economic parameters for 3000 broiler poultry

Techno-Economic Norms
Sl.no	PARAMETERS	VALUE
	Batch size	3000+5% extra
	Batch interval	52 days
	Mortality of birds	5%
	Cycle size	3000
	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.6/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	15000
Construction of Brooder cum grower house one Sq.ft/bird for 3000 birds @Rs.350/sq.ft	1050000
Equipment for 3000 birds @Rs.30/bird	90000
Electrification & electrical installation	15000
Office cum store 150sq.ft@500/sq.ft	75000
Bore well with pump set	100000
Pipeline	10000
Overhead tank	10000
TOTAL CAPITAL COST	1365000
*Working Capital*
Cost of chicks 3090@ RS.35/chick (5% extra for mortality 2% free from hatchery )	1,08,150
Cost of concentrate feed@3.2kg/bird for 3000 birds @40/kg for first bath	3,84,000
Misc, expenditure i.e. electricity vaccine medicine including veterinary aid, labour charge @ Rs6/bird for first batch	18000
Contingency	14850
Total working capital	5,25,000
Total project cost	18,90,000
Margin money 25 % of project cost	472500
Bank loan 75%	1417500

CASH FLOW	Project period (year) Amount in Rs.
	i	ii	iii	iv	v	vi
Cost of day old chicks chicks/year@35/bird	648900	757050	757050	757050	757050	757050
Cost of feed for birds @3.2kg/bird Rs.40/kg	2304000	2688000	2688000	2688000	2688000	2688000
Misc, expenditure i.e. electricity vaccine medicine . including veterinary aid @Rs6/bird /batch	108000	126000	126000	126000	126000	126000
Total expenditure	3060900	3571050	3571050	3571050	3571050	3571050
Sale of broiler @ Rs.206/bird (2 kg @ Rs.103/kg)	37,08,000	43,26,000	43,26,000	43,26,000	43,26,000	43,26,000
Sale of manure	9000	10500	10500	10500	10500	10500
Sale of gunny bags	12600	14700	14700	14700	14700	14700
Depreciation on shed and building 10% per year						450000
Depreciation on equipment @15%/year						21500
Total	37,29,600	43,51,200	43,51,200	43,51,200 0	43,51,200	48,22,700
Gross profit	6,68,700	7,80,150	7,80,150	7,80,150	7,80,150	12,51,650
Repayment to bank	1,70,790	3,41,580	3,41,580	3,41,580	3,41,580	3,41,580
Net profit	4,97,910	4,38,570	4,38,570	4,38,570	4,38,570	9,10,070

Calculation of BCR and IRR
YEAR	1	2	3	4	5	6
Capital Costs	1365000
Recurring Costs	3060900	3571050	3571050	3571050	3571050	3571050
Total Costs	44,25,900	3571050	3571050	3571050	3571050	3571050
Benefit	37,29,600	43,51,200	43,51,200	43,51,200 0	43,51,200	48,22,700
Net Benefit	-6,96,300	7,80,150	7,80,150	7,80,150	7,80,150	12,51,650

Sl no	Financial indicators	Estimated value	Preferred value
1	Net Present Worth (NPW) @15% DF	1872437.07	Should be +ve
2	Benefit Cost Ratio(BCR) @15% DF	1.13:1	>1
3	Internal Rate of return (IRR)	34.15	>15%
4	Debt Service Coverage Ratio (DSCR)	2.459	>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 1417500 +interest of 6 month 77,963=14,95,463

S.No	Monthly Installment	Interest	Principal	Balance
0				1495463
1	28465	13708	14756	1480707
2	28465	13573	14892	1465815
3	28465	13437	15028	1450787
4	28465	13299	15166	1435621
5	28465	13160	15305	1420316
6	28465	13020	15445	1404871
7	28465	12878	15587	1389284
8	28465	12735	15730	1373554
9	28465	12591	15874	1357681
10	28465	12445	16019	1341661
11	28465	12299	16166	1325495
12	28465	12150	16314	1309181
13	28465	12001	16464	1292717
14	28465	11850	16615	1276102
15	28465	11698	16767	1259335
16	28465	11544	16921	1242414
17	28465	11389	17076	1225338
18	28465	11232	17232	1208105
19	28465	11074	17390	1190715
20	28465	10915	17550	1173165
21	28465	10754	17711	1155454
22	28465	10592	17873	1137581
23	28465	10428	18037	1119544
24	28465	10262	18202	1101342
25	28465	10096	18369	1082973
26	28465	9927	18538	1064435
27	28465	9757	18707	1045728
28	28465	9586	18879	1026849
29	28465	9413	19052	1007797
30	28465	9238	19227	988570
31	28465	9062	19403	969168
32	28465	8884	19581	949587
33	28465	8705	19760	929827
34	28465	8523	19941	909885
35	28465	8341	20124	889761
36	28465	8156	20309	869453
37	28465	7970	20495	848958
38	28465	7782	20683	828275
39	28465	7593	20872	807403
40	28465	7401	21064	786339
41	28465	7208	21257	765083
42	28465	7013	21452	743631
43	28465	6817	21648	721983
44	28465	6618	21847	700136
45	28465	6418	22047	678090
46	28465	6216	22249	655841
47	28465	6012	22453	633388
48	28465	5806	22659	610729
49	28465	5598	22866	587863
50	28465	5389	23076	564787
51	28465	5177	23288	541499
52	28465	4964	23501	517998
53	28465	4748	23716	494282
54	28465	4531	23934	470348
55	28465	4312	24153	446195
56	28465	4090	24375	421820
57	28465	3867	24598	397222
58	28465	3641	24824	372398
59	28465	3414	25051	347347
60	28465	3184	25281	322066
61	28465	2952	25512	296554
62	28465	2718	25746	270808
63	28465	2482	25982	244825
64	28465	2244	26221	218605
65	28465	2004	26461	192144
66	28465	1761	26703	165440
67	28465	1517	26948	138492
68	28465	1270	27195	111297
69	28465	1020	27445	83852
70	28465	769	27696	56156
71	28465	515	27950	28206
72	28465	259	28206	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.