Mail: info@agrimahiti.com

News: Sugar production drops by 50 per cent due to crushing delay.. FCI expects to earn Rs 3,400 cr from wheat exports. Minimum export price of onion reduced to $800 per tonne.. Bt cotton attracting youngsters to farming in India: Survey.. Horticulture Mission leads to increase in vegetable production to 159.51 million tonnes in 2012-13.. Sugarcane growers to get incentive of Rs 150 per tonne.. Private equity firms invest about Rs 940 crore in agri-logistics and cold chain industry in past three years.. 50% subsidy to buy machineries from Tea Board..
Events: INDIA : AgriTalk India 2014 - Date: 12-15 March 2014 - Venue: Shashtri Maidan, Limda Chowk, Near Trikon Baug, Rajkot. Gujarat.. India International Seafood Show (IISS) - at Chennai Trade & Convention Centre from 10 to 12 Jan 2014.. Agrovision : 24 - 27 January 2014 - Reshim Bagh Ground - Nagpur, India.. Dairy Show : 01 - 03 February 2014 - HITEX Exhibition Centre Hyderabad, India.. The International Conference on Organic & Ecological Agriculture in Mountain Ecosystems March 5th- 8th, 2014, in Thimphu Bhutan.. India`s Largest Exhibition on Agriculture, Farm Machinery,Dairy, Poultry, Livestock Equipment & Agri Processing Technology 22-23-24 August 2014, BIEC, Bangalore INDIA.. National Agriculture fair cum exhibition Krishi Vasant 2014 - 9 - 13 February 2014, Venue: Central Institute of Cotton Research, National Highway No 7, Nagpur Wardha Road, Nagpur, Maharashtra, India.. WORLD : INTERNATIONAL CONFERENCE ON BIOLOGICAL,CHEMICAL AND ENVIRONMENTAL SCIENCES (BCES-2014) Jan. 21-22, 2013 PATONG BEACH, PHUKET (Thailand) Phuket, Thailand.. INTERNATIONAL CONFERENCE ON FOOD, BIOLOGICAL AND MEDICAL SCIENCES (FBMS-2014) Jan. 28-29, 2014 Bangkok (Thailand) Bangkok, Thailand.. 2014 International Conference on Chemical and Food Engineering (ICCFE 2014) Dubai, United Arab Emirates.. International Conference on Agriculture and Forestry 2014 (ICOAF 2014) Colombo, Sri Lanka.. Global Forum for Food and Agriculture 2014, Venue: 16 - 18 January 2014 in Berlin.. Global Forum for Innovations in Agriculture - 3rd to 5th Feb 2014, Abu Dhabi, United Arab Emirates (ARE).. Global Forum for Food and Agriculture 2014 "Scaling Agriculture up for Food and Nutrition Security" - 16th to 18th Jan 2014, Berlin, Germany (DEU).. Seaveg2014: Families, Farms, Food -25th to 28th Feb 2014,Bangkok, Thailand (THA)..

You are Here :: Agri Business :Fish Farming :Model Project Cost Estimation

 

Indicative cost of composite fish culture
A Capital Cost Amount Rs
S.No Particulars Units Quantum Rate (Rs.) Total
1 Site clearance LS 3000 3000
2 Construction of pond including digging, bund construction and compaction and consolidation Hrs 40 1200 48,000
3 Diesel Pump Set 3 HP 1 30000 30,000
4 Inlet/outlet sluices L/S 5,000
5 Store Room/rest room Sq ft 80 150 12,000
6 Nets and other implements L/S 5,000
7 Miscellaneous L/S 3,500
Total "A" 106,500
B Operational cost for one crop ( one year )
1 Drying, desilting and plouging LS LS LS 3000
2 Lime Kgs 500 5.00 2,500
3 Single Super Phosphate Kgs 250 5.00 1,250
4 Urea Kgs 125 5.00 625
5 Raw Cow Dung Tons 10 500.00 5,000
6 Fish Seed Catla (2000), Rohu(1500) and Mrigal (1500)@Rs 5 each Nos 5,000 5.00 25,000
7 Fish Feed Kg 6,000 12.00 72,000
8 Harvesting charges per kg 4000 0.50 2,000
9 Miscellaneous LS LS 1,000
Total "B" 112,375
Total A +B 218,875

Financial analysis, IRR, BCR(Rs in lakh)
A. Cost Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8
1. Fixed Costs 1.065 --- --- --- --- --- --- ---
2. Recurring Costs 1.124 1.124 1.124 1.124 1.124 1.124 1.124 1.124
Total 2.189 1.124 1.124 1.124 1.124 1.124 1.124 1.124
1. Income from sale of fish 2.00 2.00 2.00 2.00 2.00 2.00 2.00 2.00
2. Net Income -0.189 0.876 0.876 0.876 0.876 0.876 0.876 0.876
3. NPV Costs 7.444
4. NPV Benefits 11.449
5. NPV +4.005
6. BCR 1.54:1
D. IRR >50 %

Repayment Schedule
Total financial Outlay Rs 2.189 lakh
Margin (15%) Rs 0.328 lakh
Rate of interest 12%
Bank Loan Rs 1.860 lakh

Year Net Income Interest Principal Total Bank loan Net DSCR
outgo O/S Surplus
1 0.876 0.223 0.000 0.223 1.860 0.653 3.925
2 0.876 0.223 0.265 0.488 1.595 0.388 1.795
3 0.876 0.191 0.265 0.456 1.330 0.420 1.920
4 0.876 0.160 0.265 0.425 1.065 0.452 2.063
5 0.876 0.128 0.265 0.393 0.800 0.483 2.230
6 0.876 0.096 0.265 0.361 0.535 0.515 2.427
7 0.876 0.064 0.265 0.329 0.270 0.547 2.661
8 0.876 0.032 0.270 0.302 0.000 0.574 2.896

Repayment 8 years with one year grace on payment of principal.