01

1000 Birds (900 Hen + 100 Cock)contract for 2 years

PLAN 1 FOR CHICKS ONLY - BIRD COST IS 900 ₹	PLAN 2 FOR CHICKS & EGG ONLY - BIRD COST IS 1000 ₹
APPROX EGGS IN A MONTH WILL BE AROUND 9000 AS WE EXPECT ONLY 10 EGG PER BIRD PER MONTH	EGGS AMOUNT WILL BE AROUND 9000 × 15 ₹ = 135000 ₹
AFTER HATCHING WE WILL GOT 7200 OUT OF 9000	AFTER HATCHING WE ARE CONSIDERING CHICKS 7200
COST FOR FEED 60000 ₹ HATCHING COST 18000 ₹ OTHER EXPENSES 12000₹ TOTAL EXPENSES 90000₹	COST FOR FEED 60000 ₹ OTHER EXPENSES 15000₹ TOTAL EXPENSES 75000₹
1 DAY CHICK PURCHASE 7000×30 = 210000 ₹ 1 MONTH MARGIN 120000 ₹	MARGINS ON SALE OF EGG 60000 ₹ ON SALE OF CHICKS 120000 ₹

02

COST AND PROFIT ANALYSIS OF KADAKNATH 1000 BIRDS

FARMER IS FREE TO SALE HIS EGG, CHICK OR BIRD TO ANYONE, BUT WE ARE BOUND TO PURCHASE ON ABOVE AGREED PRICES

SHED COST	3,00,000 ₹
BIRDS COST 900 HEN + 100 COCK @ 1000 ₹	10,00,000 ₹
RECURRING EXPENCES
GODREJ FEED @ 25 ₹ PER KG, PER BIRD FEED 80 GRAM/DAY
1000 BIRD FEED / MONTH	60,000 ₹
LABOUR UPTO 5000 BIRDS	10,000 ₹
ELECTRICITY, VACCINES AND MISCLANEOUS	5,000 ₹
INCOME FROM SALE OF EGGS ONLY
INCOME FROM SALE OF EGGS ONLY
AGAINST 900 HEN AS WE WILL GOT APP 9000 EGGS @ 15 ₹	1,35,000 ₹
NET MARGIN ON EGGS PER MONTH AFTER DEDUCTING EXPENSES
INCOME FROM EGGS 1,35,000 - RECURRING EXPENSES 75,000 ₹	60,000 ₹

03.

CONTRACT FARMING

SHED

FOR SHED FARMER IS REQUIRED APPROX 2000 SQ FOOT SHED AND COST FOR SHED WILL BE AROUND 3 LACKS AND FARMER CAN OPT FOR RENTED POULTRY FARM AT THE COST OF RS 5000 ₹ PER MONTH.

IN SHED REQUIRED DRINKER AND FEEDER IN THE RATIO OF 25:1 TOTAL COST WILL BE 40 DRINKER + 40 FEEDER @ 125 ₹ = 10000 ₹ COST OF HUSK WILL BE AROUND 5000 ₹ FOR COMPLETE FARM.

HUSK

DRINKER – FEEDER

SHED

04

HATCHER AND SETTER

FOR HETCHING OF CHICKS FARMER CAN PURCHASE HETCRY AT THE COST OF RS 2 TO 5 LACKS OR RENT OUT FOR RS. 2 PER CHICK FROM ANY NEARBY HETCHRY TOO.

SMALL AUTOMATIC HETCHRY

PROFESSIONAL HATCHER

PROFESSIONAL SETTER

HATCHERY

05.

BROODING ROOM

COST AND PROFIT AFTER HATCHING AND BROODING OF CHICKS RECURRING EXPENSES

FEED EXPENSES	60,000 ₹
HATCHING EXPENSE	20,000 ₹
LABOUR CHARGES	10,000 ₹
TOTAL EXPENSES	90,000 ₹
INCOME FROM SELLING OF 7000 CHICKS @ 30 ₹	2,10,000 ₹
NET MARGIN AFTER HATCHING AND SALE OF CHICKS	1,20,000 ₹

AS WE HAVE 200 PENDING CHICKS AND WE GROWUP THEM FOR 24 MONTHS TOTAL CHICKS WILL BE 200 × 24 = 4800 AND WE DEDUCT 800 AGAINST MORTALITY WE HAVE 4000 BIRDS @ 500 THEN ADDITIONAL INCOME IS 20,00,000 ₹

Note: Production of eggs, chicks are entirely depends on farmer care and management.

06

Feed Chart

UPTO 210 DAYS

Grains

MASH WHOLE GRAINS CRUMBLES PELLETES

Green

FODDER, SPROUTED GRAINS SPINACH, KITCHEN GARDEN FRESH VEGETABLES & LEAVES, WHEAT GRASS, MACHE (CORN SALAD), TURNIP GREENS MUSTARD LEAVES, FENUGREEK (METHI)

Organic Herbs

GARLIC, TURMERIC, GINGER, MINT, CORIANDER, GILOY, ALOEVERA, ORGANIC JAGGERY, ASHAWGANDHA, TULSI, CINNAMON, BLACK PEPPER, AMLA, ROSEMERRY & NEEM ETC.

NAME	QUANTITY	MONTH	DAYS
KING KADAKNATH PRE-STARTER	5-6 BAGS	+ 30 DAYS	1 TO 30 DAYS
KINIG KADAKNATH SPECIAL FEED	2-3 BAGS	+ 7 DAYS	31 TO 37 DAYS
KING KADAKNATH GROWER FEED	8-10 BAGS	+ 22 DAYS	38 TO 60 DAYS
KING KADAKNATH SPECIAL FEED	4-5 BAGS	+ 7 DAYS	61 TO 67 DAYS
KING KADAKNATH GROWER FEED	18-20 BAGS	+ 22 DAYS	68 TO 90 DAYS
KING KADAKNATH SPECIAL FEED	6-7 BAGS	+ 7 DAYS	90 TO 97 DAYS
KING KADAKNATH GROWER FEED	24-25 BAGS	+ 22 DAYS	98 TO 120 DAYS
KING KADAKNATH SPECIAL FEED	7-8 BAGS	+ 7 DAYS	121 TO 127 DAYS
KING KADAKNATH PRE LAYER FEED	48-50 BAGS	+ 52 DAYS	128 TO 180 DAYS
KING KADAKNATH SPECIAL FEED	8-10 BAGS	+ 7 DAYS	181 TO 187 DAYS
KING KADAKNATH LAYER FEED	28-30 BAGS	+ 22 DAYS	188 TO 210 DAYS