Fisheries (PMMSY), Goat Health (NLM 50% Subsidy) & Working-Capital Calculator

Compare counted fingerling survival vs. informal "handful" fry, compute Feed Conversion Ratio (FCR) cost per kg of fish, and test National Livestock Mission (NLM 50% subsidy) goat cluster unit economics. Built from Chapter 8 (Section 8.8) and Chapter 11.

1. Fingerling Tray Count, FCR & First-Hour Ice Inputs

Informal "Handful Thousand" Price (₹) & Actual Count in Tray

Left: ₹ paid for informal "thousand" | Right: Actual fry counted in tray (typically 700–780).

Informal Fry 30-Day Survival (%) vs. Your Tray-Graded Survival (%)

Your Lit-Tray Counted 1,000 Fingerling Price (₹) Delivered Pelleted Feed Price at Pond (₹/kg) & Measured FCR

Left: Feed ₹/kg | Right: FCR (kg feed per kg harvested fish).

First-Hour Iced Fish Price Gain (₹/kg) & Ice Cost per 40-kg Box (₹)

2. Section 8.8 Arithmetic & PMMSY / KCC Verdict

Informal Cost / Survivor

₹2.95

Lit-Tray Cost / Survivor

₹2.01

Feed Cost / Kg Fish

₹79.20 / kg

Net Ice Gain / 40-kg Box

₹530 / box

Surviving Fish at Day 30 (Informal vs. Lit Tray per Lot)	407 vs. 820 fish
Buyer Saving per Surviving Fingerling with Lit Tray	₹0.94 / fish (32% cheaper)
KCC Fisheries Working-Capital Interest (Up to ₹2L w/ Subvention)	4.0% p.a. effective
PMMSY Ice Plant / Hatchery Capital Subsidy Ceiling	40% (Gen) / 60% (Women/SC/ST)

Download Fisheries & Goat Logbook (PDF)

Vaccine Cold-Box + Dewormer Direct Cost (@ ₹75/head/yr)	₹45,000 / yr
Net Para-Vet Service Margin (Before Live-Weight Aggregation Commission)	₹87,000 / yr
3% Live-Weight Weighing & Buyer Aggregation Commission (400 sales)	₹78,000 / yr
Total Operator Net Surplus (Health + Weighed Sale)	₹1,65,000 / yr

Fisheries (PMMSY), Goat Health (NLM 50% Subsidy) & Working-Capital Calculator

1. Fingerling Tray Count, FCR & First-Hour Ice Inputs

2. Section 8.8 Arithmetic & PMMSY / KCC Verdict

1. Goat Health Cluster & NLM 50% Subsidy Inputs (Ch. 11)

2. Cluster Value Saved, Para-Vet Margin & NLM Subsidy