Sl. No.

Components

Quantity

Unit

Unit Cost (Rs.)

Cost (Rs.)

A. CAPITAL

1

Shed

1000

sqft

200

200000

2

Equipments

1000

birds

30

30000

3

Electrification & electrical installation

LS

15000

Total

245000

COST PER YEAR OUT OF A @ 5%

12250

B. WORKING CAPITAL

1

Cost of chick

1000

Nos.

35

35000

2

Insurance

1000

Nos.

2.23

2230

3

Cost of concentrate feed @ 3.2 kg/bird, Rs. 35/kg

1050

Nos.

112

117600

4

Vety. Aid

1000

Nos.

8

8000

5

Electricity charges

LS

2000

6

Miscellaneous expenses

LS

5000

SUB TOTAL  B

169830

Total Cost (A+B)

182080

Income from sale of birds, 2.0 kg/bird, Rs. 100/kg

1000

Birds

200

200000

Profit per batch

17920

Profit per year @ 6 batchs

107520