Technical Updates

TECHNICAL UPDATES 

Technical Details of the Bio floc (7-tanks)

Sr.No.

Component

Details

1

Area for 7 tanks

210 Square meter

2

Bio-floc tank size

4 metre diameter and 1.5 meter height

3

Water holding capacity of each tank

15000 Litres capacity

4

Water quality parameters

Dissolved oxygen-5mg/I, PH- 7.5 to 9, TDS-600 ppm, Floc density-25-40 mg/I, Ammonia-0.5 ppm, Nitrite-0.3 ppm. Nitrate-150 ppm, Alkalinity-120-280 ppm

5

Tanks made up of

Tarpaulin/Fibre

6

Name of Fish species

Tilapia, common Carp, Singhi, Pabda, milk fish, pangasius and Vannamei

7

Bio-floc content

Raw salt, Dolamite, molasis, probiotics

8

Survival

80%

9

Types of feed to be used

Floating Feed (28-32% protein content)

10

Percentage of Feed to be given to Fish

2-3 % of average body weight

11

Feeding frequency

4 times early stage, later 2 times per day.

12

FCR

1:1.2

13

Duration of Culture

6 months

14

Size /Weight of the species (gm)

600gm average weight

15

No. of crops per year

02

16

Capital cost

6.00 lakh

17

Input cost

1.5 lakh per crop

18

Total project reports

7.5 lakh

 Technical Details of the Bio floc (25-tanks)

Sr.No.

Component

Details

1

No. of tanks

25 tanks

2

Bio-floc tank size

4 metre diameter and 1.5 meter height

3

Water quality parameters

Dissolved oxygen-5mg/I, PH- 7.5 to 9, TDS-600 ppm, Floc density-25-40 mg/I, Ammonia-0.5 ppm, Nitrite-0.3 ppm. Nitrate-150 ppm, Alkalinity-120-280 ppm

4

Tanks made up of

Tarpaulin/Fibre

5

Name of Fish species

Tilapia, common Carp, Singhi, Pabda, milk fish, pangasius and Vannamei

6

Bio-floc content

Raw salt, Dolamite, molasis, probiotics

7

Survival

80%

8

Types of feed to be used

Floating Feed (28-32% protein content)

9

Percentage of Feed to be given to Fish

2-3 % of average body weight

10

Feeding frequency

4 times early stage, later 2 times per day.

11

FCR

1:1.2

12

Duration of Culture

6 months

13

Size /Weight of the species (gm)

600gm average weight

14

No. of crops per year

02

15

Capital cost

17.75 lakh

16

Input cost

 7.25lakh per crop

17

Total project reports

25 lakh

Technical Details of the Bio floc (50-tanks)

Sr.No.

Component

Details

1

No. of tanks

50 tanks

2

Bio-floc tank size

4 metre diameter and 1.5 meter height

3

Water quality parameters

Dissolved oxygen-5mg/I, PH- 7.5 to 9, TDS-600 ppm, Floc density-25-40 mg/I, Ammonia-0.5 ppm, Nitrite-0.3 ppm. Nitrate-150 ppm, Alkalinity-120-280 ppm

4

Tanks made up of

Tarpaulin/Fibre

5

Name of Fish species

Tilapia, common Carp, Singhi, Pabda, milk fish, pangasius and Vannamei

6

Bio-floc content

Raw salt, Dolamite, molasis, probiotics

7

Survival

80%

8

Types of feed to be used

Floating Feed (28-32% protein content)

9

Percentage of Feed to be given to Fish

2-3 % of average body weight

10

Feeding frequency

4 times early stage, later 2 times per day.

11

FCR

1:1.2

12

Duration of Culture

6 months

13

Size /Weight of the species (gm)

600gm average weight

14

No. of crops per year

02

15

Capital cost

36.50 lakh

16

Input cost

13.50lakh per crop

17

Total project reports

50. lakh

Technical Details Recirculatory Aquaculture System

Sr.No.

Component

Details

1

Size of each tank

7.65m x 7.65m x 1.5m

2

Capacity of each culture tank

81.93 cum

3

Total no. of tanks

8

4

Total capacity of all tank

655.544 cum

5

Tanks made up of

Tarpaulin/Fibre/Cement tank

6

Name of Fish species

Tilapia, common Carp, Singhi, Pabda, milk fish, pangasius

7

Types of feed to be used

Floating Feed (28-32% protein content)

8

Percentage of Feed to be given to Fish

2-3 % of average body weight

9

Feeding frequency

4 times early stage, later 2 times per day.

10

FCR

1:1.2

11

Duration of Culture

7 months

12

No. of crops per year

01

13

Capital cost

36.00 lakh

14

Input cost

14.00 lakh per crop

15

Total project Cost

50.00 lakh

16

Average Fish production in tanks 4000 kg x 8 tank

= 32000 kg or 320 qt or 32 ton

17

Fish production in one tank

4000 kg

18

Fish seed value of 8000 nos. seed for one tank @ Rs. 4.00/nos.

32000.00

19

Fish Feed value of 4850 kg @ 35.00/kg           

169750.00

20

Other expenses (electricity, labour, equipment etc)

38000.00

21

Total for one tank

239750.00

22

Total Fish Production cost  : Rs. 239750 x 8

1918000.00

23

Fish sale Production from 1 tank:

380000.00

24

Total sale production from 8 tank (384600 x 8)

3040000.00

25

Total profit

1122000.00

   Project Cost of Fish feed mill plant

Sr.No.

Capacity of Fish feed mill plant

Project Cost

(Rs. in lakh)

1

20 tonne/day

200.00

2

8 tonne/day

100.00

3

2 tonne/day

30.00

 

Estimate of the fish culture in the new grow out pond in 1.00 hect.

Capital cost:

Sr. No.

Item

Amount (Rs.)

1

Pond excavation

410000.00

2

Feed store 15’x12’

138000.00

3

Aerator 2 No.

80000.00

4

Inlet/Outlet/ Sluice gate valve

40000.00

5

Water supply channel

32000.00

 

Total

700000.00

 

Expenditure on unit Inputs

Operational Cost

Items

Quantity

Rates(Rs)

Amount Rs.

Lime(kg)

500

10

5000.00

Cow Dung (kg)

15000

LS

5000.00

 

 

 

 

 

 

 

Urea (kg)

500

8

4000.00

Super phosphate(kg)

500

10

5000.00

Fish Seed (No.)

20000

Rs.2.5/piece

50000.00

Feed                       

 

 

 

  1. Rice bran(kg)

2500

10

25000.00

  1. Oil cake(kg)

2500

25

62500.00

  1. Pellated Fish feed (kg)

6000

35/ kg

210000.00

Medicines L/S

-

-

5000.00

Labour  ExpensesL/S

-

-

20000.00

Miscellaneous expenditure L/S

-

-

8500.00

Total opreational cost

-

-

400000

 

 

Economics Detail

Sr.No.

Component

Details

1

Area of pond

1.00hect.

2

Stocking density

20000/hect.

3

Survival

80%

5

Name of Fish species

IMC, common carp, pangasius etc.

6

Types of feed to be used

Floating Feed (28-32% protein content), rice bran, oil cake

7

Duration of Culture

7-8 months

8

No. of crops per year

01

9

Size /Weight of the species (gm)

600

10

Production(kg)

9600

11

Farm gate price(Rs.)

100/kg

12

Capital cost

7.00 lakh

13

Input cost

 4.00lakh per crop

14

Total project reports

11.00 lakh

Fixed cost

Sr. no.

Particulars

Amount (Rs.)

1

Depreciation

70000

2

Oparation Cost

400000

 

Total

470000

 

Gross Income=Sale of 9600 kg fish @ Rs.100/kg=Rs. 960000

Net Profit= Rs. 960000-Rs. 470000=Rs. 490000/hect