Cost benefit analysis of a fish pond / Financial analysis of an aquaculture farm

Cost benefits analysis of a fish pond / financial analysis of an aquaculture farm:

Cost Benefit analysis is very important to determine a farmer is economically benefited or not. Because during the culture period farmer needs to input huge feed, medicine and other materials. Sometimes major mortality is occurred which ultimately result in huge economic loose. 

So at the end when a farmer sells his product it’s very important to how much he is benefited or not?? Here I will show how it is calculated…..

MS Word sheet format :

	Item		Value					%
A.	Income		2010			2011	2012
	48375 * 467 per  kg  sell		22613851
	Sub-total A		2,26,13851
B.	Fixed Cost
	Aerator		3200000					27%
	Electrical ware and pull		2210520					18%
	Power equipment		1195328			5470152		10%
	Construction materials	Materials						45%
		Dike
	Sub-total B		1,20,76000
C.	Operating Cost
	Seed				3000000			14%
	feed				9185900			44%
	Probiotic				1589151			8%
	Medicine				1117788			5%
	Electricity (6 month)				1263364			6%
	Fuel & oil				1157409			6%
	Manager  1 person				126000			.6%
	Asst. manager  2 × 7000× 12 = 10,800				168000			.8%
	Land rent				1200000			6%
	workers			.6	1837262			9%
	Materials and supply		131095
	Sub-total C		2,07,75969
D.	Total cost (B + C)		3,28,51969
E.	Net operating cost (A - C), profit		18,37882
F.	Gross  income (A - B - C)		-          10238118
G.	Income over total cost

  
Excel sheet Format :

CBA of an aquaculture farm

Some-important-equation- of fish farm operation