Fixed investment
|
|
|
DETAILS OF INVESTMENT
|
|
|
Sl.No
|
Particulars
|
(Rs.)
|
|
|
A
|
FIXED INVESTMENT
|
|
|
|
1
|
Sheds and other stuctures
|
|
|
|
|
A) Brooder cum grower shed
|
2166666.667
|
|
|
|
B) Layer sheds
|
5600000
|
|
|
|
C) Store room
|
9000
|
|
|
2
|
Water supply system (Bore well, Electric motor pumpset
- 1 HP, water tank and pipeline)
|
10000
|
|
|
3
|
Equipments
|
|
|
|
|
Brooding cum growing house
|
233333.3333
|
|
|
|
Laying house
|
3500000
|
|
|
|
Total Fixed Cost
|
11519000
|
|
|
C
|
|
|
|
|
|
Capitalisation of recurring expenses for first 3 batches
|
|
|
|
1
|
A) Chick cost
|
1452300
|
|
|
2
|
B) Feed cost
|
5047000
|
|
|
3
|
C) Overheads such as cost of eletricity,
medicines, vaccine, insurance, litter, etc.
|
566500
|
|
|
|
|
7065800
|
|
|
|
GRAND TOTAL
|
18584800
|
|
|
|
Cost of Project
|
|
|
|
1
|
Loan From Bank
|
13938000
|
|
|
2
|
Margin amount from entrepreneur
|
4647000
|
|
|
|
Total cost of project
|
18585000
|
|
|
Last modified: Thursday, 14 June 2012, 11:01 AM
Participants