FEASIBILITY REPORT OF 30,000 BROILERS

REARED IN ENVIRONMENTALLY CONTROLLED HOUSE

Total Cost(Rs.)

(A): CAPITAL INVESTMENT.

1)

LAND
It is assumed that land is available

2)

BUILDING
Cost of one Poultry house 45'x400'=18000 sq.ft.
including boundary wall, staff quarters, office etc.

Rs. 90,00,000/-

Total:-

Rs. 90,00,000/-

3)

EQUIPMENT
(i)
(ii)
(iii)
(iv)
(v)
(vi)

Electric Fans 50" diameter.

Cooling pads.
Automatic Feeding & watering system.
Generators.
Diesel/Gas heaters.
Miscellaneous items.

Rs. 25,00,000/-

Total:Total (2+3):-

Rs. 25,00,000/Rs.1,15,00,000/-

(B): EXPENDITURE
(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.57/chick

(Rs.)
Feed consumption per bird (kg)
Total feed consumption
(No. of bags)
Cost of feed/bird Rs.27.8/kg (Rs.)
(Rounded)
Vaccination/Medication
cost
@
Rs.7/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

17,10,000

17,10,000

17,10,000

17,10,000

17,10,000

2.98

3.15

3.35

3.50

3.68

1788

1890

2010

2100

2208

24,85,320

26,27,100

27,93,900

29,19,000

30,69,120

2,10,000

2,10,000

2,10,000

2,10,000

2,10,000

1,00,000
2,00,000
2,00,000
50,000
49,55,320

1,00,000
2,00,000
2,00,000
50,000
50,97,100

1,00,000
2,00,000
2,00,000
50,000
52,63,900

1,00,000
2,00,000
2,00,000
50,000
53,89,000

1,00,000
2,00,000
2,00,000
50,000
55,39,120

(C) RETURN
Sale of 29100 birds weighing 1.8 kg each
@ Rs.116/kg live weight

= Rs. 6076080

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

1.7
11,20,760
56,03,800
67,24,560
78,45,320

Profit (Rs.) at Feed Conversion Ration of

1.8
1.9
2.0
9,78,980
8,12,180
6,87,080
48,94,900
40,60,900
34,35,400
58,73,880
48,73,080
41,22,480
68,52,860
56,83,260
48,09,560

2.1
5,36,960
26,84,800
32,21,760
37,58,720