Poultry Farm Project for 1000 Birds

Poultry Farming Project for 1000 Birds.

 

Due the rise of chicken demand in the India, many farmers are willing to opt for poultry farming. But many people those who want to pursue poultry farming do not have the required capita.

It is very important for every farmer to check the steps of poultry farming before starting it.

Here is our detailed article about the steps in poultry farming:

Poultry Farming in India: How to do Poultry Farming in India

If you have read this article then you will find that you will need the capital to construct your poultry farm or poultry shed.

For that you need bank loan for poultry farm. In the bank you need to submit a copy of your project report to get the loan sanctioned.

In this article we have provided a sample project report. You can utilize this sample project repot to make your own project report. Also you can submit this same report to the bank.

The report is made considering the following conditions.

1. Chicks will be purchased from the commercial suppliers

2. The price of sale and purchasing of each bird will change according to the market area.
3. The labout cost has not been considere as the part of project. It is a small scale project hence it is considered that the farmer alone will undertake the cost of labor.
   
   

Plan for the Floor

One square feet floor space per bird . 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.

Plan for the 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.

Plan for the Roof

Roof of the poultry house may be of asbestos or tile. 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.

Plan for the Door

There should be two doors 4ft. wide and 6ft high opposite to each other.

PARAMETERS	VALUE
System of rearing	Deep Litter system
Batch size	1000+5% extra
Batch interval	52 days(45 days rearing +7days cleaning period)
Mortality of birds	5%
Cycle size	1000
Cost of day old chick	Rs.25
Cost of kg of feed	Rs.28.00
Cost of equipments( waterers feeders etc.)	Rs.15/bird
Cost of insurance medicine vaccine etc.	Rs.4/bird/year
No of  batches/year introduced first year	6
No of  batches /year(sold)	6
No of batch introduced 2-5 years	7
No of batch sold  2-6 years	7
Cost of kg of live Birds	Rs.73
Feed conversion ratio FCR	1.68 to 1.72
Average age at selling	39
Average wt. of bird at the time of sale	2kg
Feed requirement to attain 1.8kg body weight	3.5kg
Rearing period	45 days
Cleaning period	One week
Interest rate	12%/year
Repayment period	6 years

ECONOMICS OF BIRDS FARMING TO PRODUCE 1000 BIRDSS PER CYCLE
Capital cost	(Amount in Rs.)
Construction of Brooder cum grower house one Sq.ft/bird for 1000 birds @Rs.150/sq.ft	150000
Equipments for 1000 birds @Rs.15/bird	15000
Electrification & electrical installation	15000
Feed store 100sq.ft@200/sq.ft	20000
TOTAL CAPITAL COST	200000
Working Capital
Cost of chicks 1030 @  RS.25/chick (5% extra for mortality  2% free fro hatchery )	25750
Cost of concentrate feed@3.5kg/bird for1000 birds @28/kg for first bath	98000
Misc, expenditure i.e. electricity vaccine medicine insurance etc. including veterinary aid @Rs4/bird/batch and contingency	6250
Total working capital	130000
Total project cost	330000
Margin money 15% of project cost	49500
Bank loan In Rs.	280500

Economics of Birds poultry farming with 1,000 Birdss /cycle
CASH FLOW	Project period (year)     Amount in Rs.
	i	ii	iii	iv	v	vi
Cost of day old chicks /year@25/bird	154500	180250	180250	180250	180250	180250
Cost of feed for birds @3.5kg/bird  Rs.28/kg	588000	686000	686000	686000	686000	686000
Misc, expenditure i.e. electricity vaccine medicine insurance etc. including veterinary aid @Rs4/bird /batch	24000	28000	28000	28000	28000	28000
Total expenditure	766500	894250	894250	894250	894250	894250
Sale of Birds @ Rs.146/bird  (2 kg @ Rs.73/kg)	876000	1022000	1022000	1022000	1022000	1022000
Sale of manure	3500	4000	4000	4000	4000	4000
Sale of gunny bags	2900	3100	3100	3100	3100	3100
Depreciation on shed and building  etc@10%year						68000
Depreciation on equipments @15%/year						3000
Total	882400	1029100	1029100	1029100	1029100	1100100
Gross profit	115900	134850	134850	134850	134850	205850

Calculation of BCR and IRR
YEAR	1	2	3	4	5	6
Capital Costs	200000
Recurring Costs	766500	894250	894250	894250	894250	894250
Total Costs	966500	894250	894250	894250	894250	894250
Benefit	882400	1029100	1029100	1029100	1029100	1100100
Net Benefit	-84100	134850	134850	134850	134850	205850

Financial indicators	Estimated value	Preferred value
PW costs at 15%DF	3447099.74
PW benefits at 15%DF	3797741.18
Net Present Worth (NPW) @15% DF	350641.45	Should be+ve
Benefit Cost Ratio(BCR) @15% DF	1.10:1	>1
Internal Rate of return (IRR)	33.47%	>15%
Debt Service Coverage Ratio	2.05	>1.5

Bank loan-280500 Grace period -6month.Loan amount at the end of grace period=280500+16830 int.= 297330

S.No	Monthly Installment	Interest	Principal	Balance
0				297330
1	5813	2973	2840	294490
2	5813	2945	2868	291622
3	5813	2916	2897	288726
4	5813	2887	2926	285800
5	5813	2858	2955	282845
6	5813	2828	2984	279861
7	5813	2799	3014	276847
8	5813	2768	3044	273802
9	5813	2738	3075	270728
10	5813	2707	3106	267622
11	5813	2676	3137	264485
12	5813	2645	3168	261317
13	5813	2613	3200	258118
14	5813	2581	3232	254886
15	5813	2549	3264	251622
16	5813	2516	3297	248325
17	5813	2483	3330	244996
18	5813	2450	3363	241633
19	5813	2416	3397	238236
20	5813	2382	3430	234806
21	5813	2348	3465	231341
22	5813	2313	3499	227841
23	5813	2278	3534	224307
24	5813	2243	3570	220737
25	5813	2207	3605	217132
26	5813	2171	3642	213490
27	5813	2135	3678	209812
28	5813	2098	3715	206098
29	5813	2061	3752	202346
30	5813	2023	3789	198556
31	5813	1986	3827	194729
32	5813	1947	3866	190863
33	5813	1909	3904	186959
34	5813	1870	3943	183016
35	5813	1830	3983	179033
36	5813	1790	4023	175011
37	5813	1750	4063	170948
38	5813	1709	4103	166845
39	5813	1668	4144	162700
40	5813	1627	4186	158514
41	5813	1585	4228	154287
42	5813	1543	4270	150017
43	5813	1500	4313	145704
44	5813	1457	4356	141348
45	5813	1413	4399	136949
46	5813	1369	4443	132505
47	5813	1325	4488	128017
48	5813	1280	4533	123485
49	5813	1235	4578	118907
50	5813	1189	4624	114283
51	5813	1143	4670	109613
52	5813	1096	4717	104896
53	5813	1049	4764	100132
54	5813	1001	4812	95321
55	5813	953	4860	90461
56	5813	905	4908	85553
57	5813	856	4957	80596
58	5813	806	5007	75589
59	5813	756	5057	70532
60	5813	705	5108	65424
61	5813	654	5159	60266
62	5813	603	5210	55055
63	5813	551	5262	49793
64	5813	498	5315	44478
65	5813	445	5368	39110
66	5813	391	5422	33688
67	5813	337	5476	28212
68	5813	282	5531	22682
69	5813	227	5586	17096
70	5813	171	5642	11454
71	5813	115	5698	5755
72	5813	58	5755	0

DISCLAIMER:- The projec report is for the advisory purpose only. Individuals should modify the project report according to latest updates in the market price before using it.

Read More