Investment is calculated for a trout farm producing 60 t/year in concrete raceways, built in 1986, land being already available. As figures provided by official services were not consistent with technical constraints, a calculation of profit and loss account was based on ratios (cost per kg of fish).
A. Investment Cost (Dr '000 in 1986)
Cost (Dr '000) | Duration (years) | Depreciation (Dr '000) | |
Preparation of land | 7 500 | 20 | 325 |
Buildings | 2 500 | 20 | 125 |
Concrete raceways | 11 000 | 20 | 550 |
Equipment | 8 000 | 10 | 800 |
Vehicles | 3 000 | 10 | 300 |
Total | 31 000 | 2 100 |
1 Agricultural Bank of Greece and data from visited farms
B. Profit and Loss Account
Market price (Dr/kg) | 280 to 300 |
Expenditure per kg | |
- labour (2 employees) | 20 |
- fry (Dr 5 × 3) 1 | 15 |
- feed 2 | 200 |
- energy, insurance, maintenance, etc. | 25 |
Total expenditure | 260 |
Interest on loans 3 | 20 |
Profit before depreciation | 0 to 20 |
Depreciation | 35 |
Loss 4 | -35 to -15 |
1 Fry is provided free of charge by public hatcheries in some areas, and sold at Dr 2–3 in others