Item | Cost (Rs.) |
---|---|
Construction of eco hatchery complex including- |
15,00,000.00 (On the basis of estimate by DPP, AAU, Jorhat; rates are due for fluctuation as per APWD rate 2021-22) |
i. Circular breeding pool of 6.66 m diameter | |
ii. 2 Hatching pools of 3.66m diameter | |
iii. Overhead tank of 16,000 litre capacity | |
iv. Pumpset (5HP) | |
v. Guard shed and office room | |
vi. Brood stock pond, nursery pond, rearing pond | |
vii. Brood stock-1.6 tonnes | |
viii. Contingent expenses for nets, equipment, hapas etc. |
For seed production (upto spawn stage)
Item | Cost (Rs.) |
---|---|
Feeding of brood stock (1600kg) @ 2% body weight for 90 days @Rs. 40 kg-1 of feed (32kg feed X 90 days X Rs. 40 kg-1 feed) | 1,15,200.00 |
Synthetic Hormone required for 1600kg fish=400 ml @ Rs. 400 10ml-1 | 16,000.00 |
POL @ Rs. 1000/operation for 40 operations (LS) | 40,000.00 |
Worker, 320 mandays @ Rs. 300 | 96,000.00 |
Miscellaneous including packing materials | 25,000.00 |
Depreciation over the capital cost @ 5% | 75,000.00 |
Total Cost | 3,67,200.00 |
Production per Operation: 20 lakh spawn
Total Production from 40 Operations: 800 lakh spawn
Revenue Earned from Selling Spawn @ Rs. 700 lakh-1: Rs. 5,60,000.00
Total Operational Cost: Rs. 3,67,200.00
Profit: Rs. 1,92,800.00
% Profit Over Operational Cost: 52.51%
A hatchery is the most vital component of modern fish farm. It may be defined as a facility for fish spawning, egg incubation and rearing of hatchlings up to larval stage. Eco hatcheries are Chinese origin and have become very popular in India. Due to its origin in China it is also referred as Chinese hatchery. For large scale fish seed production these hatcheries can be used. The main components of the hatchery are-
Item | Cost (Rs.) |
---|---|
Construction of eco hatchery complex including- |
25,00,000.00 ( As per NFDB guidelines 2016) |
i. Circular breeding pool of 8 m diameter | |
ii. 3 Hatching pools of 3m diameter | |
iii. Overhead tank of 5000 gallons capacity | |
iv. Shallow tube well 8"x 6"x200' | |
v. Pumpset (5HP) | |
vi. Guard shed and office room | |
vii. Brood stock pond, Nursery pond, Rearing pond | |
viii. Brood stock-5 tonnes | |
ix. Contingent expenses for nets, equipments, hapas etc. (As per NFDB guidelines 2016) |
For seed production (upto spawn stage)
Item | Cost (Rs.) |
---|---|
i. Feeding of brood stock (5000kg) @ 2% body weight for 90 days @ Rs. 40 kg-1 of feed (100kg feed X 90 days X Rs. 40 kg-1 feed) | 3,60,000.00 |
ii. Synthetic Hormone required for 5000 kg fish=1250 ml @ Rs. 400 10ml-1 | 50,000.00 |
iii. POL @ Rs. 1500/operation for 50 operation | LS 75,000.00 |
iv. Worker, 750 mandays @ Rs. 300 | 2,25,000.00 |
v. Miscellaneous including packing materials | 80,000.00 |
vi. Depreciation over the capital cost @ 5% | 1,25,000.00 |
Total cost | 9,15,000.00 |
Production per operation: 40 lakh spawn
Production from 50 operations: 2000 lakh spawn
Revenue earned selling spawn @ Rs. 700 lakh-1: Rs. 14,00,000.00
Total operational cost: Rs. 9,15,000.00
Profit: Rs. 4,85,000.00
% Profit over operational cost: 53%
Jorhat, PIN - 785013 Assam