EC broiler farm project report 15000

ENVIRONMENTALLY CONTROLLED (EC) BROILER FARM  PROJECT  REPORT FOR  15000  BIRDS

EC broiler farming is becoming very popular in India. It is providing gainful employment to unemployed youths. Poultry  industry is expected to grow  @ 12% in financial year 2022-23.

Advantages of EC broiler poultry farming

  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 15000 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  15000 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 @ 50% limited to one crore.

EC Broiler farm odishaver
Inner view ec broiler farm
Techno-Economic Norms
PARAMETERSVALUE
Batch size15000+3% extra
Batch interval including cleaning period52 days
Mortality of birds3%
Cycle size15000
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 15000 broiler per batch

Capital cost(Amount in Rs.)
Land development (lump sum)25000
Fencing40000
Construction of Brooder cum grower house @ 0.7 sqft/ bir for 15000 birds  d@Rs.350/sq.ft36,75,000
Feed store 200sq.ft@400/sq.ft80000
Office cum marketing room 12’x10’ @600/sq.ft72000
A  bore well100000
 Pump & Pipe lines to shed50000
Overhead tank40000
Equipments for 15000 birds @Rs.120/bird(EC equipments with automatic   feeder, drinker, brooder, etc)1800000
External Electric connection   with transformer & internal  installation400000
DG SET 25 KVA350000
Refrigerator15000
TOTAL CAPITAL COST6647000
Working Capital
Cost of chicks 15450@  RS.35/chick540750
Cost of concentrate feed@3.2kg/bird for15000 birds @40 /kg for first bath19,20,000
Misc, expenditure i.e. Labour, electricity, fuel, vaccine medicine insurance etc. including veterinary aid @Rs,5/bird/batch75000
Contingency37250
Total working capital2573000
Total project cost9220000
Margin money 25% of project cost2305000
Bank loan6915000

Economics of EC broiler poultry farming with 15,000 broilers /cycle       

CASH FLOWProject period     Amount in Rs.
iiiiiiivvvi
Cost of day old chicks  chicks/year@35/bird324450037852503785250378525037852503785250
 Cost of feed for birds @3.2kg/bird  Rs.37/kg115200001344000013440000134400001344000013440000
Misc, expenditure i.e. electricity vaccine medicine insurance etc. including veterinary aid  & labour charge @Rs5/bird /batch450000525000525000525000525000525000
Total expenditure152145001775025017750250177502501775025017750250
INCOME
Sale of broiler @ Rs.207.90/bird  (2.1kg @ Rs.99/kg 

18711000

2,18,29,5002,18,29,5002,18,29,5002,18,29,5002,18,29,500
Sale of manure450005250052500525005250052500
Sale of gunny bags558006510065100651006510065100
Value of building at the end of  project period (depreciation on shed and building  etc@10%/year)1530800
Value of equipment at the end of project period (Depreciation on equipment @15%)277000
Total188118002,19,47,1002,19,47,1002,19,47,1002,19,47,1002,37,54,900
Gross profit359730041968504196850419685041968506004650
Repayment to bank83316016663201666320166632016663201666320
Profit before tax276414025305302530530253053025305304338330

BCR and IRR

Sl noFinancial indicatorsEstimated valuePreferred value
1Net Present Worth (NPW) @15% DF16143120.20Should be+ve
2Benefit Cost Ratio(BCR) @15% DF1.24:1>1
3Internal Rate of return (IRR)38.28>15%
4Debt Service Coverage Ratio2.63>1.5

Loan Repayment  plan for 15000 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 15000 broiler poultry. Six monthly installment will be paid in first year & 12 number of installments will be paid from second year onwards. Bank Loan=6915000

,Interest Rate=11% Grace period – 6 months. Total loan amount at the end of grace period ,Bank Loan=6915000+380325=7295325

S.NoMonthly InstallmentInterestPrincipalBalance
07295325
113886066874719867223339
213886066214726467150693
313886065548733127077381
413886064876739847003398
513886064198746626928736
613886063513753466853389
713886062823760376777352
813886062126767346700618
913886061422774376623181
1013886060712781476545033
1113886059996788646466170
1213886059273795876386583
1313886058544803166306267
1413886057807810526225215
1513886057064817956143419
1613886056315825456060874
1713886055558833025977572
1813886054794840655893507
1913886054024848365808671
2013886053246856145723057
2113886052461863985636659
2213886051669871905549469
2313886050870879905461479
2413886050064887965372683
2513886049250896105283073
2613886048428904325192641
2713886047599912615101380
2813886046763920975009283
2913886045918929414916342
3013886045066937934822548
3113886044207946534727895
3213886043339955214632375
3313886042463963964535978
3413886041580972804438698
3513886040688981724340527
3613886039788990724241455
3713886038880999804141475
38138860379641008964040579
39138860370391018213938758
40138860361051027553836003
41138860351631036963732307
42138860342131046473627660
43138860332541056063522054
44138860322851065743415479
45138860313091075513307928
46138860303231085373199391
47138860293281095323089859
48138860283241105362979323
49138860273101115492867773
50138860262881125722755202
51138860252561136042641598
52138860242151146452526953
53138860231641156962411257
54138860221031167572294500
55138860210331178272176673
56138860199531189072057766
57138860188631199971937769
58138860177631210971816672
59138860166531222071694465
60138860155331233271571138
61138860144021244581446680
62138860132611255991321082
63138860121101267501194332
64138860109481279121066420
651388609776129084937336
661388608592130268807068
671388607398131462675607
681388606193132667542940
691388604977133883409057
701388603750135110273947
711388602511136349137598
7213886012611375980

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 an

error: Content is protected !!