Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
Scribd Logo
Upload

Welcome to Scribd!

  • 50 views

    There Are Four Major Points As Follow: Capital Cost

    Uploaded by

    Rashid Ali
    This document presents a feasibility analysis for establishing a poultry farm with 24,000 egg-laying hens. It outlines the capital costs of building construction and equipment, running costs, total production charges, expected income, and projected profit. The capital costs total Rs. 6,131,100 for buildings and Rs. 4,357,900 for equipment. Running costs are estimated at Rs. 30,112,000. With total annual production charges of Rs. 31,481,575 and expected income of Rs. 34,231,920, the farm is projected to earn a profit of Rs. 2,750,345 in its first year.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd

    There Are Four Major Points As Follow: Capital Cost

    Uploaded by

    Rashid Ali
    50 views7 pages
    This document presents a feasibility analysis for establishing a poultry farm with 24,000 egg-laying hens. It outlines the capital costs of building construction and equipment, running costs, total production charges, expected income, and projected profit. The capital costs total Rs. 6,131,100 for buildings and Rs. 4,357,900 for equipment. Running costs are estimated at Rs. 30,112,000. With total annual production charges of Rs. 31,481,575 and expected income of Rs. 34,231,920, the farm is projected to earn a profit of Rs. 2,750,345 in its first year.

    Original Description:

    complete report on layer farming

    Original Title

    Feasibility

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document presents a feasibility analysis for establishing a poultry farm with 24,000 egg-laying hens. It outlines the capital costs of building construction and equipment, running costs, total production charges, expected income, and projected profit. The capital costs total Rs. 6,131,100 for buildings and Rs. 4,357,900 for equipment. Running costs are estimated at Rs. 30,112,000. With total annual production charges of Rs. 31,481,575 and expected income of Rs. 34,231,920, the farm is projected to earn a profit of Rs. 2,750,345 in its first year.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Download as docx, pdf, or txt
    50 views7 pages

    There Are Four Major Points As Follow: Capital Cost

    Uploaded by

    Rashid Ali
    This document presents a feasibility analysis for establishing a poultry farm with 24,000 egg-laying hens. It outlines the capital costs of building construction and equipment, running costs, total production charges, expected income, and projected profit. The capital costs total Rs. 6,131,100 for buildings and Rs. 4,357,900 for equipment. Running costs are estimated at Rs. 30,112,000. With total annual production charges of Rs. 31,481,575 and expected income of Rs. 34,231,920, the farm is projected to earn a profit of Rs. 2,750,345 in its first year.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Download as docx, pdf, or txt
    You are on page 1of 7

    Feasibility truly mean that any business will be beneficial for you or not on that investment you want

    to invest in business.
    Layers are those poultry birds which are kept for egg purpose.Its complete guide for establishing of
    poultry farm.Lets know how can you make you feasibilty for poultry farms.

    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


    Birds 22800 birds @ 95

    = 145920
    = 2166000

    Total income = 34231920


    Profit:
    Income - Expenditure = Profit
    34231920 --- 31481575 = 2750345

    Land is available
    Contents
    1.

    CAPITAL COST:

    2. Equipment Cost:
    3. RUNNING COST:
    4. Total Production Charges:
    5. Income:
    6. Profit:
    7.

    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
    5% Depreciation for 6 week = 35371
    Equipment Cost:

    Feeding Equipment = 1250000


    Drinking Equipment = 550000
    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
    Total = 4357900
    20% Depreciation for one year = 4357900 x 20% = 871580
    20% Depreciation for 6 week = 100566
    RUNNING COST:
    Broiler Chicks (as 0.6 ft2 / chick) = 30000 chick @ 47 = 1410000 Feed Bags (3.25 kg / bird) = 1950
    @1300 = 2535000
    Vaccination + Medication = 10 / bird = 300000
    Electricity + Gas charges = 6 / bird = 180000
    Labor charges = 2 / bird = 60000
    Litter cost = 60000
    Miscellaneous = 50000
    Total = 4595000

    Total Production Charges:


    Depreciation of Building = 35371
    Depreciation of Equipments = 100566
    Running Cost = 4595000
    Total = 4730937

    Income:
    Total Birds = 30000
    Mortality @ 5% = 1500
    Total Live Birds = 28500
    Total Live Weight @ 1.75 kg / bird = 49875 kg
    Price @ 100 Rs / kg = 4987500
    Sale of Empty Bags 1950 bags @ 8 Rs = 15600
    Sale of litter = 100000
    Total income = 5103100
    Profit:
    Income-Expenditure = Profit
    5103100 - 4730937 = 372163

    (offered by Mr.Waleed)

    You might also like