EC broiler farm project 10000

ENVIRONMENTALLYCONTROLLED (EC) BROILER FARM PROJECT  REPORT FOR  10000 BIRDS 

Environmentally controlled poultry houses or EC poultry houses are modern scientifically designed poultry houses used for commercial  broiler / layer rearing. These  are insulated poultry houses where temperature, humidity and airflow are maintained at optimal level  with the help of electronic controllers  & equipments to increase performance of birds. This type poultry houses have several advantages over conventional open house.

  1. Comfort level of birds is high in an EC broiler farm
  2. Cost of production is low
  3. Death of birds is low in comparison to conventional farm (3%)
  4. Less floor space requirement per bird resulting in high stocking density
  5. Growth rate of birds is uniform.
  6. Less manual labour requirement due to mechanization of feeding & drinking
  7. Birds get always fresh air & ammonia is removed.
  8. There is Improvement in feed conversion ratio (FCR). Simply speaking  less feed is required to produce a KG of broiler meet in comparison to conventional housing .
  9. Human error is reduced due to use of electronic controllers and automation.

Disadvantages of EC poultry farming

1- More investment is required in comparison to conventional poultry farm

2.It requires 24X7 electricity supply.

This EC broiler farm  project 10000 birds  has been worked out subject to the following conditions:

1.The entrepreneur/ his manager will obtain training on EC poultry farming

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

3.Sale price of finisher birds will change in accordance with change in purchase price of feed & chick .

4.Environment controlled poultry farm will maintain strict bio-security measures

5.The scheme is a broad guideline and is likely to vary as per the change in price/cost of various specified items

The entrepreneur must check the following points before starting an EC broiler  farm.

  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 poultry in local market
  4. Availability of broiler feed & medicine in their locality.

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 EC broiler farm of  10000 capacity for ST/SC and general women and degree holder of agriculture and allied sector/Transgender/physically handicapped& 40% subsidy is available for the male of general category. Maximum subsidy limit is Rupees one crore under MKUY. Group of Individuals like registered FPOs, FPCs, FPGs, NGOs(Only Societies excluding charitable trusts), SHGs, GPLF,BLF,DLF,PACS, LAMPCS, Farmers Cooperative Societies (including agricultural/ allied sectors) and   Apex Federations such as OMFED,   OPOLFED,   FISHFED and Companies registered under Companies Act 2013 etc. will be eligible for availing CIS to the tune of 40% limited to Rs.50.00 lakh. If all members of the entity are women/ Transgender/SC/ST/PwD/ Graduates in Agriculture and allied discipline, then they will be entitled for CIS

EC BROILER FARM

EC BROILER FARM[/caption]

Techno-economics norms

PARAMETERSVALUE
Batch size10000+3% extra
Batch interval including cleaning period52 days
Mortality of birds3%
Cycle size10000
Cost of day old chickRs.35
Cost of kg of feedRs.40
Sale price of bird per KG99
Cost of equipment( drinkers feeders etc.)Rs.120/bird
Cost of insurance medicine vaccine etc.Rs.5/bird/batch
No of  batches/year introduced first year6
No of  batches /year(sold)6
No of batch introduced 2-7 years7
No of batch sold  2-7 years7
Average wt. of bird at the time of sale2.1 kg
Feed requirement to attain  2 kg body weight3.2 kg
Interest rate11 %/year
Repayment period6 years

Economics of broiler farming to produce 10000 broiler per batch

Capital cost(Amount in Rs.)
Land development (lump sum)20000
Fencing30000
Construction of Brooder cum grower house @ 0.7 sqft/ bird for 10000 birds  d@Rs.350/sq.ft24,50,000
Feed store 200sq.ft@400/sq.ft80000
Office cum marketing room 12’x10’ @600/sq.ft72000
A  bore well900000
 Pump & Pipe lines to shed30000
Overhead tank25000
Equipments for 10000 birds @Rs.120/bird

(EC equipments with automatic   feeder, drinker, brooder, etc)

1200000
External Electric connection   with transformer & internal  installation300000
DG SET 15 KVA210000
Refrigerator15000
TOTAL CAPITAL COST5332000
Working Capital
Cost of chicks 10300@  RS.35/chick (3% extra)360500
Cost of concentrate feed@3.2kg/bird for10000 birds @40 /kg for first bath12,80,000
Misc, expenditure i.e. Labour, electricity, fuel, vaccine medicine insurance etc. including veterinary aid @Rs,5/bird/batch50000
Contingency27500
Total working capital1718000
Total project cost7050000
Margin money 25% of project cost1762500
Bank loan5287500

Economics of EC broiler poultry farming with 10,000 broilers /cycle

CASH FLOWProject period     Amount in Rs.
iiiiiiivvvi
Cost of day old chicks  chicks/year@35/bird216300025235002523500252350025235002523500
 Cost of feed for birds @3.2kg/bird  Rs.40/kg76,80,00089,60,00089,60,00089,60,00089,60,00089,60,000
Misc, expenditure i.e. electricity vaccine medicine insurance etc. including veterinary aid  & labour charge @Rs5/bird /batch300000350000350000350000350000350000
Total expenditure101430001183350011833500118335001183350011833500
INCOME
Sale of broiler @ Rs.160/bird  (2.1kg @ Rs.99/kg) i.e /bird 207.90 

1,24,74,000

1,45,53,0001,45,53,0001,45,53,0001,45,53,0001,45,53,000
Sale of manure300003500035000350003500035000
Sale of gunny bags384004480044800448004480044800
Value of building at the end of  project period (depreciation on shed and building  etc@10%/year)10,40,800
Value of equipments etc. at the end of project period (Depreciation on equipments etc. @15%)273000
Total125424001,46,32,8001,46,32,8001,46,32,8001,46,32,8001,59,46,600
Gross profit239940027993002799300279930027993004113100
Repayment to bank6,37,06812,74,13612,74,13612,74,13612,74,13612,74,136
Net profit17,62,33215,25,16415,25,16415,25,16415,25,16428,38,964

CALCULATION OF BCR & IRR

Sl noFinancial indicatorsEstimated valuePreferred value
1Net Present Worth (NPW) @15% DF10814155.27Should be +ve
2Benefit Cost Ratio(BCR) @15% DF1.125:1>1
3Internal Rate of return (IRR)31.93>15%
4Debt Service Coverage Ratio2.31>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 6years. Details of monthly installment, interest payment, principal payment and balance are given in repayment schedule for 10000 broiler poultry. Six monthly installment will be paid in first year & 12 number of installments will be paid from second year onwards. Bank Loan=Rs5287500/-  ,Interest Rate=11% Grace period  6 months. Total loan amount at the end of grace period ,Bank Loan=5287500+2,90,813=Rs 55,78,313

S.NoMonthly InstallmentInterestPrincipal Balance
05578313
110617851135550445523269
210617850630555485467721
310617850121560575411664
410617849607565715355093
510617849088570905298003
610617848565576135240390
710617848037581415182249
810617847504586745123575
910617846966592125064363
1010617846423597555004608
1110617845876603024944306
1210617845323608554883451
1310617844765614134822038
1410617844202619764760062
1510617843634625444697517
1610617843061631174634400
1710617842482636964570704
1810617841898642804506424
1910617841309648694441555
2010617840714654644376091
2110617840114660644310027
2210617839509666694243358
2310617838897672814176077
2410617838281678974108180
2510617837658685204039660
2610617837030691483970512
2710617836396697823900730
2810617835757704213830309
2910617835111710673759242
3010617834460717183687524
3110617833802723763615148
3210617833139730393542109
3310617832469737093468400
3410617831794743843394016
3510617831112750663318950
3610617830424757543243195
3710617829729764493166746
3810617829029771503089597
3910617828321778573011740
4010617827608785702933170
4110617826887792912853879
4210617826161800172773862
4310617825427807512693111
4410617824687814912611619
4510617823940822382529381
4610617823186829922446389
4710617822425837532362636
4810617821657845212278116
4910617820883852952192820
5010617820101860772106743
5110617819312868662019877
5210617818516876631932214
5310617817712884661843748
5410617816901892771754471
5510617816083900951664376
5610617815257909211573455
5710617814423917551481700
5810617813582925961389104
5910617812733934451295660
6010617811877943011201358
6110617811012951661106193
6210617810140960381010155
63106178926096918913237
64106178837197807815430
65106178747598703716727
66106178657099608617119
671061785657100521516597
681061784735101443415155
691061783806102372312782
701061782867103311209471
711061781920104258105214
721061789641052140

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 !!