Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
Scribd
Upload
53 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

There Are Four Major Points As Follow: Capital Cost

Uploaded by

Rashid Ali
53 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
53 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 1/ 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