Scribd Logo
Upload

Welcome to Scribd!

  • Broilers Environmentally Control Shed

    Uploaded by

    Ali Asif
    26 views1 page
    feasibilty report of enviromentel control shed 30000 Broilers Environmentally Control Shed

    Original Title

    30000 Broilers Environmentally Control Shed

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    feasibilty report of enviromentel control shed 30000 Broilers Environmentally Control Shed

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    26 views1 page

    Broilers Environmentally Control Shed

    Uploaded by

    Ali Asif
    feasibilty report of enviromentel control shed 30000 Broilers Environmentally Control Shed

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    FEASIBILITY REPORT OF 30,000 BROILERS

    REARED IN ENVIRONMENTALLY CONTROLLED HOUSE

    Total Cost(Rs.)

    CAPITAL INVESTMENT.
    1)

    LAND
    It is assumed that land is available

    2)

    BUILDING
    Cost of one Poultry house 45'x400'=18000 sq.ft.
    Feed Store, Generator Room, Boundary Wall

    Rs. 90,00,000/Rs. 20,00,000/-

    Total:3) EQUIPMENTS
    i)
    Electric Fans 50" diameter (10) and 36" (3)
    ii)
    Cooling Pads
    iii)
    Automatic Feeding & watering system
    iv)
    Generator (2)
    v)
    Diesel / Gas heaters
    vi)
    Weighing Scale Computerize
    vii)
    Electrification
    viii)
    Miscellaneous items
    Total:Total (2+3):(B): EXPENDITURE

    Rs.1,10,00,000/Rs.
    Rs.
    Rs.

    7,50,000/2,50,000/16,00,000/Rs. 11,00,000/Rs.
    2,95,000/Rs.
    3,50,000/Rs.
    2,50,000/Rs.
    1,00,000/Rs. 46,00,000/Rs. 1,56,00,000/-

    (Rearing expanses for one flock of 30000 broilers of 5-6 weeks)


    Sr
    #
    1
    2
    3
    4
    5
    6
    7
    8
    9

    Particulars

    1.7

    Cost of day-old chicks @ Rs.24/chick


    (Rs.)
    Feed consumption per bird (kg)
    Total feed consumption
    (No. of bags)
    Cost of feed/bird Rs.39.75/kg (Rs.)
    Vaccination/Medication
    cost
    @
    Rs.8/bird
    Labour charges (Rs.)
    Electricity / POL charges (Rs.)
    Farm Rent (2 months) (Rs.)
    Miscellaneous charges (Rs.)
    Total:-

    Expenditure(Rs.) at Feed Conversion Ration (FCR) of


    1.8
    1.9
    2.0
    2.1

    720000

    720000

    720000

    720000

    720000

    3.25

    3.4

    3.6

    3.8

    1800

    1950

    2040

    2160

    2280

    3577500

    3874650

    4053480

    4291920

    4530360

    2,40,000

    2,40,000

    2,40,000

    2,40,000

    2,40,000

    1,50,000
    2,00,000
    2,00,000
    1,00,000
    5187500

    1,50,000
    2,00,000
    2,00,000
    1,00,000
    5484650

    1,50,000
    2,00,000
    2,00,000
    1,00,000
    5663480

    1,50,000
    2,00,000
    2,00,000
    1,00,000
    5901920

    1,50,000
    2,00,000
    2,00,000
    1,00,000
    6140360

    (C) RETURN
    Sale of 29100 birds weighing 1.8 kg each
    @ Rs.127/kg live weight

    = Rs.6652260

    (D) PROFIT
    No. of Flocks
    (per year)
    1 flock
    5 flocks

    1.7
    1464760
    7323800

    Profit (Rs.) at Feed Conversion Ration of


    1.8
    1.9
    2.0
    1167610
    988780
    750340
    5838050
    4943900
    3751700

    2.1
    511900
    2559500

    6 flocks
    7 flocks

    8788560
    10253320

    7005660
    8173270

    3071400
    3583300

    Note:

    Feasibility Report based on:i. Average Rates of Day-Old Chicks and Broiler during the 2012 -2013
    ii. Feed Rates of May, 2013

    5932680
    6921460

    4502040
    5252380

    You might also like