Beruflich Dokumente
Kultur Dokumente
Supervised by
Art side
: The aim of the project
This project is aimed to distribution
of broiler chicks (Arbor acres,
lohman , hubbard , anac and the other
broiler chicks) .that found in the
.market
The number of these chicks in this
project equal 600 chicks for each
breeder and maybe increased according
.to requirement of the farmers
:Buildings
this project require an area
of about 120 m.this area
also maybe taken from the
breeder house .and it about
.(206 m)
:Economic aspects
:Price used in project
:Equipment costs
The costs of the local heater( each one)=150 LE
Metal feederar = 20 LE
Plastic waterar (4Lcapacity) = 12LE
Plastic dish for feeding =9 LE
Plastic waterar ( 8L capacity ) = 30 LE
Thermometer =20 LE
Hygrometer = 25 LE
Different cleaning equipment = 100 LE
Starter ration per kg = 4L.E
finisher ration per kilo = 3L.E(10
.price of Kg chicken = 16LE. each bird
has 2 kg( 11
Each bird their price = 16 2 = 32 LE
Number of dead birds per cycle =22 by average
% .percentage of 6
So the number of dead bird per year =5 22= 110
.bird
number
unit
Unit
price
Value
L.E
No. of
Invs.
Year
Dep.
rate
Building
Room
300
3000
20
60
41.6
Equipment
Local heater
Heater
150
150
Gas tube
Tube
170
170
Waterar
12
24
Waterar
30
60
Dish
18
Metal feederar
18
Feederar
20
120
Thermometer
Thermometer
20
20
Hygrometer
hygrometer
25
25
Cleaning equipment
total
3587
101.6
number
unit
Chicks
600
Starter ration
Finisher ration
Drug disinf. And
vaccine
Fuel , water
electrolytes
Labor
Value LE
Chicks
Unit
price
2.25
1200
Kg
4800
1500
Kg
4500
1350
30
80
1200
Other
20
total
10820
10700
N.B :the value of family labor not enter with the cost
.and become clear during the net income calculation
Item
Value of building
.Dep
Value of equipment
.Dep
Variable costs ,and
production for cycle
Total
Value LE
60
41.6
4650
4751.6
Item
Price of fattened
broiler
Price of litter
Total
amount Price
LE
Value
LE
940
6580
15
20
300
6880
:Without credit
Value (LE)
Without credit
50%credit
100%credit
Total capital
14287
14287
14287
Rounded capital
10700
10700
10700
Investment costs
3587
3587
3587
4751.6
5773.12
6794.6
Total returns
6880
6880
6880
Net profits
2128.4
1950.51
85.4
2230
2052.11
187
% 44.79
39.57%
% 1.26
85.55%
33.40%
% 0.598
19.89%
18.23%
% 0.798
59.34%
54.38%
% 2.38
Capital cycle
1.68year
1.84year
year 42