Feasibility truly mean that any business will be beneficial for you or not on that investment you want to invest in business.
Birds are in multi story cages
There are four major points as follow
- Building Construction Cost:
- Equipment Cost:
- RUNNING COST:
- Total Production Charges:
Land is available
CAPITAL
COST
Building
Construction Cost:
Construction of
Shed 400 x 45 = 18000 ft2 @ 325 / ft2 = 5850000
Construction of
office 10 x 10 = 100 ft2 @ 425 / ft2= 42500
Feed Store 10 x 15 = 150 ft2 @ 325 /ft2 = 48750
Equipment Store 10 x
15 = 150 ft2 @ 325 /ft2 = 48750
Labor Colony 20 x 15 = 300 ft2 @ 325 / ft2= 97500
Water Tank 7 x 7 = 49 ft2 @ 400 / ft2= 19600
Wash Room 2 (5 x 6) = 60 ft2 @ 400 / ft2= 24000
Total
= 6131100
5% Depreciation for
one year = 6131100 x 5% = 306555
Equipment Cost:
Cage System ( 110 Rs /
bird) = 110 x 24000 = 2640000
Fans 11fans @
28500 = 313500
Inlets 56 inlets @
3250 = 182000
Lighting +
Controller = 150000
Pads 66
Pads @3200 = 211200
Controllers of Feeding,
Drinking and Ventilation System = 150000
Heater = 180000
Generator 2 generator
@ 500000 = 1000000
Transformer @
300000 = 300000
Refrigerator @
32000 = 32000
Automatic Syringe @
5000 = 5000
Weighing Balance @
1200 = 1200
Water Pump 2 pump @
9000 = 18000
Spray Machine @
5000 = 5000
Chick Guard for
Brooding = 10000
Egg Tray 80% production
(7 days) @15 = 67200
Total = 5265100
20% Depreciation for
one year = 5265100 x 20% = 1053020
RUNNING COST:
Layer is purchased
at the age of 18th week
Layers (as 0.75 ft2 /
layer) = 24000 layer @ 230 = 5520000
Feed Bags (38kg
/ bird) = 18240 @1300 = 23712000
Vaccination +
Medication = 10 / bird = 240000
Electricity = 15 /
bird = 360000
Labor charges = 10 /
bird = 240000
Miscellaneous =
50000
Total =
30122000
Total Production
Charges:
Depreciation of
Building = 306555
Depreciation of
Equipments = 1053020
Running Cost =
30122000
Total =
31481575
Income:
Total
Birds = 24000
Mortality @
5% = 1200
Total Live
Birds = 22800
Egg /
layer = 280
Total eggs 280 X
22800 = 6384000
Sale of egg @ 60
Rs / 12egg = 31920000
Sale of Empty
Bags 18240 bags @ 8 Rs = 145920
Birds 22800 birds @
95 = 2166000
Total
income = 34231920
Profit:
Income - Expenditure = Profit
34231920 --- 31481575 = 2750345
Note price may change
|
|
|
|
Get Free Email Updates Daily! |
Follow us! 
|
Hi,
ReplyDeleteit's great to see the detail feasibility, there are some question and discussion i want to do with you, could you please provide me your contact detail or contact me on my email address.
Regard,
Khalid
https://www.facebook.com/paksasuaf
Deleteyou can inbox at fb
Thanks for such a wonderfull information, but it is for the wealthist people, dear if you can share how a poor or low income person start it, report for it will be very intresting
DeleteThanks for such a wonderfull information, but it is for the wealthist people, dear if you can share how a poor or low income person start it, report for it will be very intresting
DeleteNice information to start a new layer business...
ReplyDeleteThanks for sharing nice information with us. I like your post and all you share with us is upto date and quite informative, i would like to bookmark the page so i can come here again to read you, as you have done a wonderful job Poultry Software
ReplyDeletehttp://pakistanpoultryupdates.com
ReplyDeletepost free ads poultry updates.
I must admire that you have put alot of efforts and experience on the provided information. But in my opinion the rate of return is around 10% which is very low. Please clarify....
ReplyDeleteGreat Knowledge
ReplyDeleteIs this monthly profit?
ReplyDeleteMost valuable and fantastic blog I really appreciate your work which you have done about the Commercial Concrete,many thanks and keep it up.
ReplyDeleteclick here
Dear All,
ReplyDeleteThe following is a free PDF downloadable project report for 10,000 layer farm (using FAO guidance), feel free to access:
https://thebigbookproject.org/agri/poultry-farming/layer-farming-10000-birds-project-report/