PROJECT REPORT ON

SETTING UP OF PIGGERY FARMING

Promoter : H. LALCHHUANMAWIA
Address Chanmari West, Aizawl

Loan expected : ` 3,00,000/-

Promoter Contribution :` 95,500/-
Project Cost : ` 3,95,500/-

UNIT SIZE : 10 Sows and 10 Fatteners

Piglets of approximately 2 months old will be purchased for foundation stock

culling sow will be done after 7 years of age.

FINANCIAL STATEMENT:

A. CAPITAL EXPENDITURE:

1) Land Already existence

2) Construction of Pig Sty:

a)Sow-cum-Furrowing pen 180 sq./Sow (30X6’) = `. 86,400.00

@ ` 120/-Sq.ft (120X4X180)

b)Fatteners pen @ ` 120sqft/fatteners (24X6’) = `. 86,400.00

@120X4X180)

3. Cost of 20 Piglets @ ` 5000/piglets (`. 5000X20)= ` 1,00,000.00

4. Equipment and utensils @ ` 200/-Pigs 200X20 = ` 4,000.00

5. Water Storage L.S = ` 11,200.00

TOTAL = ` 2,88,000.00
 PROMOTER :
SETTING UP OF PIGGERY LALCHHUANMAWIA

B. CAPITALISED EXPENDITURE (i.i to raise foundation stocks to sexual

maturity is 11 months after purchase of piglets)

a) 2 –4 months @ 1kq/pig/day
@ `. 15 Kg of feeds ( 1kgX15X60X20) = ` 18,000.00

b) 5 – 8 months @ 1.5 kgs/pig/day ( 1.5X15X60X20) = ` 27,000.00

c) 6 – 11 months @ 2kg/pig/day (2X15X90X20) = ` 54,000.00

d) Insurance charge = ` 8,500.00

TOTAL = ` 1,07,500.00

C. TOTAL INVESTMENT (A+B) ` 2,88,000/- + ` 1,07,500

= ` 3,95,500.00

D. RECURRING EXPENDITURE FOR 1 YEAR:

1. Cost of cone feed for 10 sows @ 2 Kg/pig/day

15 x 360 x 10x2 = ` 1,08,000.00

2. Service charge @ ` 800 x 10 = ` 8,000.00

3. Cost of cone feeds for 10 Fatteners @ 2kg/pig/day

15 x 270 x 10 x 2 = ` 81,000.00

4. Vety aids,minerals etc. = ` 3,600,00

5. Misc. = ` 4,400.00

TOTAL = ` 2,05,000.00
 PROMOTER :
SETTING UP OF PIGGERY LALCHHUANMAWIA

E. INCOME: Annual

1. Sales of 35 piglets @ ` 5000/-per piglets = ` 1,75,000.00

(30 piglets retained in the farm for fatteners)

2. Sale of 6 Fatteners , 70kgs Appx. Body wt.

@ ` 250/-per kg 6 x70 x 250 = ` 1,05,000.00

3. Sale of Minerals ` 10/- pig per month = ` 7,000.00

TOTAL = ` 2,87,000.00

GROSS BENEFIT : ( E–D) ` 2,87,000 – 2,05,000.00 = ` 82,000.00

( H. LALCHHUANMAWIA )
Promoter