Variables Types Quantity Rs/kg Cost(Rs)
Machines Grinder 1 55000
Mixer 1 60000
Stitching 1 7500
Kg
Food Maize 3000 27 81000
DOC Soyameal 2000 42 84000
Oil 300 100 30000
Additives
Fish Meal
Medicine 1000 3 3000
Chick 1000 30 30000
Tush 1000 6 6000
Number
Labour Worker 01 1 8000
Worker 02 1 8000
Worker 03 1 1600
Total Cost Estimation ₹ 374,100
Chicken Days
1 40
Machine Production
Grinder Mixer
Kg per/hr 250 300
No of Days Hour
Production 2 6
Days 40 Main
40 Main
8 Temporary
₹ 251,600
Food Quantity(Kg) Req no of Chicken Total Food
3 1000 3000
Food Required per Day
75
Production Food Required per Week
525
Production per hour
200 Production per week
2000
Effective Production Hour
10 No of Bags produced per we
50 Kg Bag 40
Required per Day
Required per Week
ction per week
Bags produced per week
Variables Cost (Rs)
Chicks 28800 Bed Area per Chicken in sq.ft 900
Raw Materials 56308 Toosh Rs/Kg 12
Medicines 1800 Toosh Quantity Kg 180
Toosh 2160
Labour Cost 16000
Electric Bill 6000
Total Cost 111068
Avg Wt.
Price per Kg for 2 kg 135 2
Price per Kg for 1 kg 100 1
Mortality % 7
Total return 150660
Profit 39592
Return % 36
Fixed Cost
Quantity
Grinder 55000 1
Mixer 60000 1
Stitching 7500 1
Brooder 4000 2
Plastic Guard 1000
Net 2000 2
Plastic Bag
3.28
Total 129500
~ 130000
Chicks Number 600 1793.106
Chick Cost 48
Total Food consumed 1800
Food quantity required Kg Rs/Kg or Rs/lt
Maize (Carbohydrate) 1139.040 22
SoyDOC (Protien) 498.960 47
Meat bone meal 72.000 30
Oil (Fat) 41.922 100
DCP (Ca and P deficient) 6.840 50
Limestone Powder 21.726 4
Salt 2.952 5
Soda 3.366 38
DL-methionine (helps amino abs) 4.068 160
Lysine 2.232 100
Total Quantity of main ingredients 1793.106 Total Cost
Total Quantity of premix ingredients 6.894
Market price for 1 kg bag 50
19
Production Price for 1 kg bag 31
Total consumed food per chicken 3
Total avg weight per chicken 2
FCR 1.5
Amount
25058.88 kg bag rs/kg
23451.12 Lysine 25 250 6250
2160 DL- Methionine 25 320 8000
4192.2 DCP 50 90 4500
342 Soda 25 60 1500
86.904 Vitamin & Mineral 25 700 17500
14.76 Toxin Binder 25 90 2250
127.908 req early stage Choline 25 140 3500
650.88 Selenium 1 170 170
223.2 Total 43670
56307.852
<---Difference
toxin binder
charcoal based 1300/20kg
organic
vitamin premix 600/kg
trace minerals
1200/20kg
180/kg
1600/20kg
Virginiamycin
anti-coxidial
1000 kg Pre-Strarter Strarter Finisher
Ingredient Quantity Quantity Quantity
Maize 524 632.8 642
DOC Soyabean 390 277.2 260
Meat Bone Meal 0 0 0
Oil 51 60 70
Coconut Oil
DCP 3 3.8 3.8
Limestone 12.07 12.07 12.07
Salt 1.5 2.15 2.15
Baking Soda 0.5 1.87 1.87
Lysine 3 1.24 0.5
Methionine 3 2.26 2.26
Threonine 0.2 0.2 0.2
Vit_Min_Premix 0.75 1 1
Coccidiostat 0.5 0.5 0.5
Toxin Binder 1 1 1
Selenium 0.05 0.05 0.05
Choline 0.9 0.9 0.9
Antibiotics
Enzymes
Total 991.47 997.04 998.3
ID Items Quantity Price Total Paid by
1 Machine heating coil 1 489 489 LD
2 Thermostat 1 141 141 LD
3 Soldering Iron Toolkit 1 749 749 LD
4 pH meter 1 689 689 LD
5 Soil pH meter 1 558 558 LD
6 LCD thermo sensor wire 1 118 118 LD
7 TDS meter 1 299 299 LD
8 Wall Mounting Thermo 1 199 199 LD
9 Clamp meter AC/DC 1 999 999 LD
10 Electric Appliances 1 28607 28607 AA
11 Prion Premix 1 8710 8710 LD
12 Gas Brooder 1 2000 2000 AA
13 0
Total 43558
Partners
Amitava AA
Aparajita AP
Lokesh LD
