Note: This project report is based in India, thus prices quoted in Indian Rupees Rs.
Expenses (Costs of Goods Sold) for 10,000 Layer Farm |
|
| 1+1+5 Cost of day old chicks (Year 1) | |
| 357,000 | |
| 1+1+5 Cost of day old chicks (Year 2) | |
| 285,600 | |
| 1+1+5 Cost of day old chicks (Year 3) | |
| 285,600 | |
| 1+1+5 Cost of day old chicks (Year 4) | |
| 357,000 | |
| 1+1+5 Cost of day old chicks (Year 5) | |
| 285,600 | |
| 1+1+5 Cost of day old chicks (Year 6) | |
| 285,600 | |
| 1+1+5 Cost of feed for birds (Year 1) | |
| 4,105,296 | |
| 1+1+5 Cost of feed for birds (Year 2) | |
| 10,916,162.4 | |
| 1+1+5 Cost of feed for birds (Year 3) | |
| 11,300,172 | |
| 1+1+5 Cost of feed for birds (Year 4) | |
| 11,198,865.6 | |
| 1+1+5 Cost of feed for birds (Year 5) | |
| 11,249,253.6 | |
| 1+1+5 Cost of feed for birds (Year 6) | |
| 11,300,172 | |
| 1+1+5 Cost of deep litter floor covering (Year 1) | |
| 1,230,000 | |
| 1+1+5 Cost of deep litter floor covering (Year 2) | |
| 1,230,000 | |
| 1+1+5 Cost of deep litter floor covering (Year 3) | |
| 1,230,000 | |
| 1+1+5 Cost of deep litter floor covering (Year 4) | |
| 1,230,000 | |
| 1+1+5 Cost of deep litter floor covering (Year 5) | |
| 1,230,000 | |
| 1+1+5 Cost of deep litter floor covering (Year 6) | |
| 1,230,000 | |
| Cost of Mortgage or Rent (Year 1) | |
| 0 | |
| Cost of Operational Labour (Year 1) | |
| 58,500 | |
| Cost of Operational Labour (Year 2) | |
| 58,500 | |
| Cost of Operational Labour (Year 3) | |
| 58,500 | |
| Cost of Operational Labour (Year 4) | |
| 58,500 | |
| Cost of Operational Labour (Year 5) | |
| 58,500 | |
| Cost of Operational Labour (Year 6) | |
| 58,500 | |
| 1+1+5 Misc. – power, medicine, insurance (Year 1) | |
| 468,200 | |
| 1+1+5 Misc. – power, medicine, insurance (Year 2) | |
| 445,760 | |
| 1+1+5 Misc. – power, medicine, insurance (Year 3) | |
| 445,760 | |
| 1+1+5 Misc. – power, medicine, insurance (Year 4) | |
| 468,200 | |
| 1+1+5 Misc. – power, medicine, insurance (Year 5) | |
| 445,760 | |
| 1+1+5 Misc. – power, medicine, insurance (Year 6) | |
| 445,760 | |
| Estimated Depreciation on Buildings (Year 1) | |
| 50,000 | |
| Estimated Depreciation on Buildings (Year 2) | |
| 50,000 | |
| Estimated Depreciation on Buildings (Year 3) | |
| 50,000 | |
| Estimated Depreciation on Buildings (Year 4) | |
| 50,000 | |
| Estimated Depreciation on Buildings (Year 5) | |
| 50,000 | |
| Estimated Depreciation on Buildings (Year 6) | |
| 50,000 | |
| Debt Repayment (Year 1) | |
| 0 | |
| Interest Charges (Year 1) | |
| 0 | |
| Business Fees, Registrations & Permits (Year 1) | |
| 10,000 | |
| 1+1+5 TOTAL EXPENSES (Year 1) | |
| 6,278,996 | |
| 1+1+5 TOTAL EXPENSES (Year 2) | |
| 12,986,022.4 | |
| 1+1+5 TOTAL EXPENSES (Year 3) | |
| 13,370,032 | |
| 1+1+5 TOTAL EXPENSES (Year 4) | |
| 13,362,565.6 | |
| 1+1+5 TOTAL EXPENSES (Year 5) | |
| 13,319,113.6 | |
| 1+1+5 TOTAL EXPENSES (Year 6) | |
| 13,370,032 | |
