ESTIMATE OF 100 BROILER

1. Land provided by borrower

2. Poultry house/shed 1.50/bird rs
100/squareft=15000/
3. Utensils 10/bird =1000/
4. Total=16000



Recurrent expenditure
1. One day old chick rate rs 23/chick
=2369/ (3percent additional mortality)
2. FEED 3.00kg/bird rate rs 20/kg=6000/
3. Other expenditure rs 6/bird=600/
4. Additional expenditure/rs.=300/
5. Expenditure on one batch=9269/


Project cost
1. Infrastructual
expenditure=16000/
2. Recurrent expenditure(for two
batch=18538/
3. Total=34538/

Annual expenditure details

Expenditure for one batch=9269/
Expenditure on 6 batch=55614/

Annual income details

1. Income from sale of one batch
2. Wt 1.5 kg/bird@rs80/kg=12000/
3. Income frome sale of gunny bag
4*30=120/
4. Income from one batch=2890/
5. Annual profit(frome 6
batches)=15010/




Contineus

1. ANNUAL GAIN=15340/
2. ONE BATCH=5741/
3. TWO BATCH=11482/
4. SIX BATCH=34446/