Sie sind auf Seite 1von 15

Kafr El Sheik University

Faculty of Vet. Medicine


2nd Year

Supervised by

Prof. D/ Sanad Talaat


By

Mohamed el sayed rizk


SEC 5

Art side
: The aim of the project
This project is aimed to distribution
of broiler chicks (Arbor acres,
lohman , hubbard , anac and the other
broiler chicks) .that found in the
.market
The number of these chicks in this
project equal 600 chicks for each
breeder and maybe increased according
.to requirement of the farmers

:Buildings
this project require an area
of about 120 m.this area
also maybe taken from the
breeder house .and it about
.(206 m)

:equipment and requirement

.3heater (local heater)( 1


.metal feederar 18( 2
plastic waterars ( 4L capacity) .by an average 6( 3
.of only one waterar for each 100 chicks
.plastic dish for feeding chicks 6( 4
.plastic waterar ( 8L capacity) 9( 5
.Thermometer (for measurement of temperature)( 6
.hygrometer ( for measurement of humidity)( 7
. .a group from the different cleaning equipment( 8
N.B. WE CAN MAKE ABOUT 5-6 CYCLE PER
.YEAR AS EACH CYCLE TAKE ABOUT 7-8 WEEK

:Feeding and ration


starter ration : about 4000 kg from- 1
.starter ration
(.protein , 3000kg cal/kg % 22-23
)
finisher ration : about 1000 kg finisher - 2
. ration
(.protein ,2750kcal/kg % 18 - 17
)
N.B. * starter ration are given at the age
.of 3-4 weeks of chicks
finisher ration are fed to chicks till
*
marketing age (45-55) days from the age of
.fattening

:Economic aspects
:Price used in project

Cost of building : the cost of each meter from the


breeding house about 180 LE can be calculated as
:following
The room take about 5000 break from the modern
white break instead of red break .So the price of
.the break for each 1000 break=300LE
So the price of break = 5 300 = 1500 LE
The ceiling of the room = 1000 LE
Labor = 500LE
So the cost of building=1500+1000+500=3000 LE

:Equipment costs
The costs of the local heater( each one)=150 LE
Metal feederar = 20 LE
Plastic waterar (4Lcapacity) = 12LE
Plastic dish for feeding =9 LE
Plastic waterar ( 8L capacity ) = 30 LE
Thermometer =20 LE
Hygrometer = 25 LE
Different cleaning equipment = 100 LE
Starter ration per kg = 4L.E
finisher ration per kilo = 3L.E(10
.price of Kg chicken = 16LE. each bird
has 2 kg( 11
Each bird their price = 16 2 = 32 LE
Number of dead birds per cycle =22 by average
% .percentage of 6
So the number of dead bird per year =5 22= 110
.bird

.Table : investment costs for one cycle of boilers


item

number

unit

Unit
price

Value
L.E

No. of
Invs.
Year

Dep.
rate

Building

Room

300

3000

20

60

41.6

Equipment
Local heater

Heater

150

150

Gas tube

Tube

170

170

Plastic waterar (4L)

Waterar

12

24

Plastic waterar( 8L)

Waterar

30

60

Plastic dish for


chicks

Dish

18

Metal feederar

18

Feederar

20

120

Thermometer

Thermometer

20

20

Hygrometer

hygrometer

25

25

Cleaning equipment

total

3587

N.B: the gas tube not enters during calculation of


depreciation rate as it isnt depreciated .

101.6

Table : explain the variable costs for producing only


one cycle of broiler production its period of about
.7-8 weeks
item

number

unit

Chicks

600

Starter ration
Finisher ration
Drug disinf. And
vaccine
Fuel , water
electrolytes
Labor

Value LE

Chicks

Unit
price
2.25

1200

Kg

4800

1500

Kg

4500

1350

30
80

1200

Other

20

total

10820

Total without labor

10700

N.B :the value of family labor not enter with the cost
.and become clear during the net income calculation

.Table: yearly total costs of broiler production

Item
Value of building
.Dep
Value of equipment
.Dep
Variable costs ,and
production for cycle
Total

Value LE
60
41.6
4650
4751.6

.Table: yearly total returns from the broiler production

Item
Price of fattened
broiler
Price of litter
Total

amount Price
LE

Value
LE

940

6580

15

20

300
6880

:Economic Aspects For Broiler And Its Calculations**

:Without credit

Total capital = investment costs + total costs without labor


=3587+10700=14287 LE
Rounded capital = total costs without labor=10700 Depreciation costs = 3587 LEYearly total costs = 4751.6LETotal return = 6880LENet profit = 6880 4751.6 =2128.4 LENet return without depreciation rate = yearly total returns total costs without calculation the depreciation rate= 6880 4650=2230 LE
= Percentage of net income to total costs%Net return / total costs 100 =44.79
=Percentage of net income to total capitalNet return / total capital 100=85.55%
=Percentage of net income to round capitalNet return / rounded capital 100 =19.89%
= Capital return rate
Net return / investment cost 100=59.34%
Capital cycle = investment cost / net return =1.68 year-

:With 50 % credit from the total capital


Total capital = 14287 LERounded capital = 10700 LEInvestment costs = 3587 LE= Yearly total costsTotal costs without credit = (+total capital 0.5 0.143)
14287 0.5 0.143 +4751.6= 5773.12 LE
Total returns = 6880 LENet profit = 6880 -4929.49 = 1950.51 LE=Net return without depreciation rateLE 2052.11= 101.6+ 1950.51
Percentage of net income to total costs = 39.57%Percentage of net income to total capital 33.4%Percentage of net income to rounded capital18.23% =
Capital return rate = 54.38%Capital cycle=1.84 year-

:With 100% credit from the total capital


Total capital = 14287 LERounded capital = 10700 LEInvestment costs = 3587 LE+Yearly total costs = total capital 0.143total costs without credit = 6794.6 LE
Total returns = 6880 LENet profit = 85.4 LENet return without depreciation rate = 187 LEPercentage of net income to total costs =1.26%Percentage of net income to total capital =0.598%% Percentage of net income to rounded capital = 0.798Capital return rate =2.38%Capital cycle = 42 year-

:Table: profitability measures for broiler production


Item

Value (LE)
Without credit

50%credit

100%credit

Total capital

14287

14287

14287

Rounded capital

10700

10700

10700

Investment costs

3587

3587

3587

Yearly total costs

4751.6

5773.12

6794.6

Total returns

6880

6880

6880

Net profits

2128.4

1950.51

85.4

Net return without


depreciation rate

2230

2052.11

187

Percentage of net income to


total costs

% 44.79

39.57%

% 1.26

Percentage of net income to


total capital

85.55%

33.40%

% 0.598

Percentage of net income to


rounded capital

19.89%

18.23%

% 0.798

Capital return rate

59.34%

54.38%

% 2.38

Capital cycle

1.68year

1.84year

year 42