POULTRY

COST OF REARING 100 BROILERS (FORTNIGHTLY BATCHES

(Amount in Rs.)
A. CAPITAL COST
1. Construction of shed – brick and mud wall, bumboo, purlins,
thatched roof @ 1 sq. ft. per bird for 5 batches of 100 birds each
i.e. 500 sq. ft. @ Rs.70 per sq.ft. 35,000.00
2. Equipment @ Rs.15 per bird for 500 birds 7,500.00
TOTAL – ‘A’ … 42,500.00

B. RECURRING COST
1. Cost of day old chicks – 4 batches of 100+5% extra
i.e. 420 chicks @ Rs.15.00 each … 6,300.00
2. Cost of fed for 4 batches of 102 birds each @ 3.2 kg. Per bird
@ Rs.8.60 / kg. … 12,852.00
3. Cost of medicines, vaccines and misc. charges for
4 batches of 102 birds each … 2,040.00
4. Insurance of birds – 420 birds at Re.1/- per birds 420.00
5. Insurance of sheds @ Rs.5.05 per Rs.1000/- per year 177.00
TOTAL – ‘B’ 21,789.00

TOTAL - ‘A’ + ‘B’ … … 64,289.00

UNIT COST … … … 64,300.00
BANK LOAN (90%) … … 57,870.00

ASSUMPTIONS
A. Technical parameters – fortnightly batches of 100 birds in deep litter system

No. of birds 1st yr. 2nd yr. 3rd yr. 4th – 5th yr.
per batch

1. No. of batches purchased 105 26 26 26 26

2. No. of rearing weeks 102 196 208 208 208
3. No. of batches sold 100 23 26 26 26
4. Manure (tons) 4.5 4.8 4.8 4.8
5. Gunny bags 100 108 108 108
6. Feed consumption per bird per week (kg.) : 0.40
B. Financial parameters

1. Cost of day old chicks(Rs.) … 15.00

2. Cost of feed (Rs. per kg.) … 9.00
3. Medicines, vaccines & breeding
expenses (per bird per year) … 0.62
4. Insurance of birds (Rs. per bird) … 1.00
5. Insurance of sheds (Rs. per 1000 rupees) … 5.05
6. Average live weight of birds (kg.per bird) … 1.50
7. Sale price of birds (Rs. per kg.) … 39.00
8. Sale price of manure (Rs. per ton) … 200.00
9. Sale price of gunny bags (Rs. per bag) … 10.00

ECONOMICS OF BROILER UNIT (FORTNIGHTLY BATCHES OF

100 BIRDS)

(Amount in Rs.)

INCOME 1st yr. 2nd yr. 3rd yr. 4th – 5th

yr.
1. Sale of birds 134550 152100 152100 152100
2. Sale of manure 900 960 960 960
3. Sale of gunny bags 1000 1080 1080 1080
TOTAL 136450 154140 154140 154140

EXPENDITURE 1st yr. 2nd yr. 3rd yr. 4th- 5th

yr.
1. Cost of chicks 40950 40950 40950 40950
2. Cost of feed 71971 76378 76378 76378
3. Cost of medicines, 12395 13154 13154 13154
vaccines and misc.
charges
4. Insurance of birds 2730 2730 2730 2730
5. Insurance of sheds 177 177 177 177
TOTAL 128223 133389 133389 133389

GROSS SURPLUS 82272 20751 20751 20751

FINANCIAL ANALYSIS

COST 1st yr. 2nd yr. 3rd yr. 4th – 5th

yr.
1. Capital cost 42500 -- -- --
2 Recurring cost 128223 133389 133389 133389
Total cost 170723 133389 133389 133389

INCOME
TOTAL BENEFIT 136450 154140 154140 154140

NET BENEFIT -34273 20751 20751 20751

NPW @ 15% D.F. … 21714 (+)

BCR @ 15% D.F. ... 1.05 : 1.00
IRR … 47.89 %

REPAYMENT PERIOD : 5 YEARS WITHOUT GRACE PERIOD

(SOURCE - NABARD)
 POULTRY
COST OF REARING 100 BROILERS (WEEKLY BATCHES)

(Amount in Rs.)
A. CAPITAL COST
1. Construction of shed – brick and mud wall, bumboo, purlins,
thatched roof @ 1 sq. ft. per bird for 7 batches of 100 birds each
i.e. 700 sq. ft. @ Rs.70 per sq.ft. 49,000.00
2. Equipment @ Rs.15 per bird for 700 birds 10,500.00
TOTAL – ‘A’ … 59,500.00

B. RECURRING COST
1. Cost of day old chicks – 7 batches of 100+5% extra
i.e. 735 chicks @ Rs.15.00 each … 11,025.00
2. Cost of feed for 7 batches of 102 birds each @ 3.2 kg. Per bird
@ Rs.8.60 / kg. … 20,563.00
3. Cost of medicines, vaccines and misc. charges for
7 batches of 102 birds each@ Rs.5.00 per bird 3,570.00
4. Insurance of birds – 735 birds at Re.1/- per birds 735.00
5. Insurance of sheds @ Rs.5.05 per Rs.1000/- per year 247.00
TOTAL – ‘B’ 36,140.00

TOTAL - ‘A’ + ‘B’ … … 95,640.00

UNIT COST … … … 95,600.00
BANK LOAN (90%) … … 86,040.00

ASSUMPTIONS
A. Technical parameters – fortnightly batches of 100 birds in deep litter system

No. of birds 1st yr. 2nd yr. 3rd yr. 4th – 5th yr.
per batch

1. No. of batches purchased 105 52 52 52 52

2. No. of rearing weeks 102 276 312 312 312
3. No. of batches sold 100 46 52 52 52
4. Manure (tons) 7.36 8.32 8.32 8.32
5. Gunny bags 210 238 238 238

6. Feed consumption per bird per week (kg.) : 0.40

B. Financial parameters

1. Cost of day old chicks(Rs.) … 15.00

2. Cost of feed (Rs. per kg.) … 9.00
3. Medicines, vaccines & breeding
expenses (per bird per year) … 0.62
4. Insurance of birds (Rs. per bird) … 1.00
5. Insurance of sheds (Rs. per 1000 rupees) … 5.05
6. Average live weight of birds (kg.per bird) … 1.50
7. Sale price of birds (Rs. per kg.) … 38.00
8. Sale price of manure (Rs. per ton) … 200.00
9. Sale price of gunny bags (Rs. per bag) … 10.00

ECONOMICS OF BROILER UNIT (FORTNIGHTLY BATCHES OF

100 BIRDS)

(Amount in Rs.)

INCOME 1st yr. 2nd yr. 3rd yr. 4th yrs. 5th yrs.
1. Sale of birds 262200 296400 296400 296400 296400
2. Sale of manure 1472900 1664 1664 1664 2376
3. Sale of gunny bags 2102 2376 2376 1684 1684
TOTAL 265774 300440 300440 300440 300440

EXPENDITURE 1st yr. 2nd yr. 3rd yr. 4th yr. 5th yrs.
1. Cost of chicks 81900 81900 81900 81900 81900
2. Cost of feed 101347 114566 114566 114566 114566
3. Cost of medicines, 17454 19731 19731 19731 19731
vaccines and misc.
charges
19731 5460 5460 5460 5460 5460
5. Insurance of sheds 247 247 247 247 247
TOTAL 206408 221904 221904 221904 221904

GROSS SURPLUS 59366 78536 78536 78536 78536

FINANCIAL ANALYSIS

COST 1st yr. 2nd yr. 3rd yr. 4th yr. 5th yrs.
1. Capital cost 59500 -- -- --
2 Recurring cost 206408 221904 221904 221904 221904
265908 221904 221904 221904 221904

INCOME
TOTAL BENEFIT 265774 300440 300440 300440 300440

NET BENEFIT -134 78536 78536 78536 78536

NPW @ 15% D.F. … 194857 (+)

BCR @ 15% D.F. ... 1.25 : 1.00
IRR … >50 %

REPAYMENT PERIOD : 5 YEARS WITHOUT GRACE PERIOD

(SOURCE - NABARD)
 POULTRY
UNIT COST OF REARING – 200 LAYERS

(Amount in Rs.)
A. CAPITAL COST
1. Construction of shed – brick and mud wall, bumboo, purlins,
thatched roof @ Rs.70 per sq.ft.
a) Brooder cum grower shed – 1 sq.ft. per bird for birds
i.e. 105 sq. ft. 7,350.00
b) Layer shed – 2 sq.ft.per bird for 200 birds- 2 pens
of 200 sq.ft. each i.e. 400 sq. ft. 28,000.00
2. Improvised brooder equipment @ Rs.7.00 per birds for 105 birds 735.00
3. Improvised layer equipment @ Rs.10.00 per bird for 200 birds 2,000.00
TOTAL – ‘A’ … 38,085.00

B. RECURRING COST
1. Cost of day old femalechicks(DOC)
200+10% extra i.e 220 chicks @ Rs.15.00 per chick… 3,300.00
2. Cost of chick and grower feed upto initial stages of laying
@ Rs.7.5 kg. Per bird for 210 birds @ Rs.8.50 per kg.… 15,173.00
3. Medicines, vaccines, litter and misc. charges upto initial
stages of laying @ Rs.10.00 per bird for 210 birds 2,100.00
4. Insurance of birds from day old to culling @ Rs.2.00 per bird
for 220 birds 440.00
5. Insurance of sheds @ Rs.5.05 per Rs.1000/- per year 179.00
TOTAL – ‘B’ 21,192.00

TOTAL - ‘A’ + ‘B’ … … 59,277.00

UNIT COST … … … 59,300.00
BANK LOAN (90%) … … 53,400.00

ASSUMPTIONS

A. Technical parameters :
Deep litter system in 2 batches of 100 birds each

No. of birds 1st yr. 2nd yr. 3rd yr. 4th yrs. 5th – 7th
per batch

1. No. of batches of DOC”s

purchased 110 2 2 2 2 2
2. Grower weeks 105 40 40 39 36 36
3. Layer weeks 100 39 96 97 99 96
4. Culled batches 90 0 2 2 1 2
 5. Manure (tons) 2.7 5.4 5.4 5.4 5.3
6. Gunny bags excluding damages 57 112 112 112 109
7. Hen housed egg production (kg. Per bird per week) 5.5
8. Feed consumption during growing period (kg. Per bird per week) 0.375
9. Feed consumption during laying period (kg. Per bird per week) 0.75

B. Financial parameters

1. Cost of day old female chicks(Rs.) … 15.00

2. Cost of grower’s feed (Rs. per kg.) … 8.50
3. Cost of layer feed (Rs. per kg.) … 7.00
4. Cost of medicines, vaccines, litter and misc.
charges upto laying (Rs. per bird per week) … 0.5
5. ……do……. During laying ……..do…….. … 0.35
6. Insurance of birds (Rs. per bird) … 2.00
7. Insurance of sheds (Rs. per 1000/- per annum) … 5.05
8. Sale price of eggs (Rs.) … 1.5
9. Sale price of culled birds (Rs. per bird) … 50.00
8. Sale price of manure (Rs. per ton) … 200.00
9. Sale price of gunny bags (Rs. per bag) … 10.00

ECONOMICS OF 200 BIRD LAYER UNIT

(Amount in Rs.)

INCOME 1st yr. 2nd yr. 3rd yr. 4th yrs. 5th – 7TH
yrs.
1. Sale of birds 321750 79200 80025 81675 79200
2. Sale of culled birds 0 9000 9000 4500 9000
3. Sale of gunny bags 570 1120 1120 1120 1090
4. Sale of manure 540 1080 1080 1080 1060
TOTAL 33285 90400 91225 88375 90350
EXPENDITURE 1st yr. 2nd yr. 3rd yr. 4th yr. 5th – 7th
yrs.
1. Cost of day old chicks 3300 3300 3300 3300 3300
2. Cost of feed
a. Upto laying 13388 13388 13053 12049 12049
b. During laying 20475 50400 50925 51975 50400
3. Cost of medicines,
vaccines and misc.
charges.
a. Upto laying 2100 2100 2048 1890 1890
b. During laying 1365 3360 3395 3465 3360
4. Insurance of birds 440 440 440 440 440
5. Insurance of sheds 179 179 179 179 179
TOTAL 41247 73167 73340 73298 71618

GROSS SURPLUS -7962 17233 17886 15077 13732

FINANCIAL ANALYSIS

COST 1st yr. 2nd yr. 3rd yr. 4th yr. 5th yrs.
1. Capital cost 38085 -- -- --
2 Recurring cost 41247 73167 73340 73298 71618
TOTAL COST 79332 73167 73340 73298 71618

1. INCOME 33285 90400 91225 88375 90350

th
2. Salvage value (7 year)
TOTAL BENEFIT 33285 90400 91225 88375 90350

NET BENEFIT -46047 17233 17885 15077 18732

NPW @ 15% D.F. … 213957 (+)

BCR @ 15% D.F. ... 1.07 : 1.00
IRR … 32.01 %

REPAYMENT PERIOD : 7 YEARS WITH ONE YEAR

GRACE PERIOD

(SOURCE - NABARD)
 POULTRY
UNIT COST OF REARING – 500 LAYERS

(Amount in Rs.)
A. CAPITAL COST
1. Construction of shed – brick and mud wall, bumboo, purlins,
thatched roof @ Rs.70 per sq.ft.
a) Brooder cum grower shed – 1 sq.ft. per bird for 260 birds
i.e. 260 sq. ft. 7,350.00
b) Layer shed – 2 sq.ft.per bird for 500 birds- 2 pens
of 500 sq.ft. each i.e. 1000 sq. ft. 70,000.00
2. Improvised brooder equipment @ Rs.7.00 per birds for 260 birds 1,820.00
3. Improvised layer equipment @ Rs.10.00 per bird for 500 birds 5,000.00
TOTAL – ‘A’ … 84,170.00

B. RECURRING COST
1. Cost of sexed Mareck’s vaccinated day old femalechicks(DOC)
500+5% extra i.e 525 chicks @ Rs.15.00 per chick… 7,875.00
2. Cost of chick and grower feed upto initial stages of laying
@ Rs.7.5 kg. Per bird for 525 birds @ Rs.8.50 per kg.… 37,570.00
3. Medicines, vaccines, litter and misc. charges upto initial
stages of laying @ Rs.10.00 per bird for 525 birds 5,200.00
4. Insurance of birds from day old to culling @ Rs.2.00 per bird
for 525 birds 1,050.00
5. Insurance of sheds @ Rs.5.05 per Rs.1000/- per year 391.00
TOTAL – ‘B’ 52,086.00

TOTAL - ‘A’ + ‘B’ … … 1,36,256.00

UNIT COST … … … 1,36,300.00
BANK LOAN (90%) … … 1,22,700.00

ASSUMPTIONS

A. Technical parameters :
Deep litter system in 2 batches of 250 birds each

No. of birds 1st yr. 2nd 3rd 4th yr. 5th 6th 7th
per batch yr. yr. yr. yr yr.

1. No. of batches of DOC”s

purchased 260 2 2 2 2 2 2 2
2. Grower weeks 250 40 40 39 39 39 40 40
3. Layer weeks 240 39 96 97 99 96 96 96
4. Culled batches 216 0 2 2 1 2 2 2
5. Manure (tons) 5.4 10.8 10.8 10.8 10.8 10.8 10.8
 6. Gunny bags excluding damages 114 224 224 224 218 218 218
7. Hen housed egg production ( Per bird per week) 5.5 5.5
8. Feed consumption during growing period (kg. Per bird per week) 0.375
9. Feed consumption during laying period (kg. Per bird per week) 0.75

B. Financial parameters

1. Cost of day old female chicks(Rs.) … 15.00

2. Cost of grower’s feed (Rs. per kg.) … 8.50
3. Cost of layer feed (Rs. per kg.) … 7.00
4. Cost of medicines, vaccines, litter and misc.
charges upto laying (Rs. per bird per week) … 0.50
5. ……do……. during laying ……..do…….. … 0.35
6. Insurance of birds (Rs. per bird) … 2.00
7. Insurance of sheds (Rs. per 1000/- per annum) … 5.05
8. Sale price of eggs (Rs.) … 1.50
9. Sale price of culled birds (Rs. per bird) … 50.00
8. Sale price of manure (Rs. per ton) … 200.00
9. Sale price of gunny bags (Rs. per bag) … 10.00

ECONOMICS OF 500 BIRD LAYER UNIT

(Amount in Rs.)

INCOME 1st yr. 2nd yr. 3rd yr. 4th yrs. 5th yr 6th yr 7th yr

1. Sale of birds 77220 190080 192060 196020 190080 190080 190080

2. Sale of culled 0 21600 21600 10800 21600 21600 21600
birds
3. Sale of gunny 1140 2240 2240 2240 2180 2180 2180
bags
4. Sale of manure 1080 2160 2160 2160 2160 2160 2160
TOTAL 79440 216080 218060 211220 216020 216020 216020
EXPENDITURE 1st yr. 2nd yr. 3rd yr. 4th yr. 5th 6th yr. 7th yr.
yrs.
1. Cost of day old 7800 7800 7800 7800 7800 7800 7800
chicks
2. Cost of feed
a. Upto laying 31875 31875 31875 31875 31875 318751 31875
b. During laying 49140 120960 122220 124740 120960 120960 120960
3. Cost of
medicines, vaccines
and misc. charges.
a. Upto laying 5000 5000 4875 4875 4875 5000 5000
b. During laying 3276 8064 8148 8316 8064 8064 8064
4. Insurance of 1040 1040 1040 1040 1040 1040 1040
birds
5. Insurance of 391 391 391 391 391 391 391
sheds
TOTAL 98522 175130 175552 178240 174208 175130 175130

GROSS -19082 40950 42508 32980 41812 40890 40890

SURPLUS

FINANCIAL ANALYSIS

COST 1st yr. 2nd yr. 3rd yr. 4th yr. 5th yr. 6th yr. 7th yr.
1. Capital 84170 -- -- --
cost
2 Recurring 98522 175130 175552 178240 174208 175130 175130
cost
TOTAL 182692 175130 175552 178240 174208 175130 175130
COST

1. 79440 216080 218060 211220 216020 216020 216020

INCOME
2. Salvage
value 22800
TOTAL 79440 216080 218060 211220 216020 216020 238820
BENEFIT

NET -103252 40950 42508 32980 41812 40890 63690

BENEFIT
NPW @ 15% D.F. … 50395 (+)
BCR @ 15% D.F. ... 1.07 : 1.00
IRR … 33.13 %

REPAYMENT PERIOD : 7 YEARS WITH ONE YEAR GRACE PERIOD

(SOURCE - NABARD)