Project Report for Dairy Farms

PROJECT REPORT FOR dairy farm farm FARM WITH FOUR CROSS-BRED /INDIGENOUS descriptive DAIRY BREED COWS dairy body politic is a profitable business. It provides an undisturbed opportunity for self employment of unemployed youth. It is also an important source of income multiplication to small/marginal provokeers and agricultural craunchers. India is the largest draw producer of the world. The demand of take out & milk proceeds is increasing rapidly at that place is immense scope of dairy farming in our country. The increasing apostrophize of gift ingredients and its seasonal variability can be reduced by undertaking food refinement.Before head start a dairy farm the entrepreneurs/ farmers are advised to under gotraining on dairy farming. They must(prenominal) check the following points before starting a dairy farm. 1. Availability of veracious quality dairy breed cowin nearby livestock merchandise 2. Nearness of the Farm toVeterinary Hospital, drippy Insemination Center/livestock Aid Centers, MPCS 3. merchandise facility of milk and milk product in non MPCS area 4. Availability of concentrates ,fresh fish & medicate in that locality. This jut out report is found on following assumption- 1.Freshly calved crossbreed/ native descriptive(dairy Breed) cattle in world-class or 2nd lactation forget be purchased in both james oftwo faunas each at an interval of 5 to 6 calendar months. 2. Availability of 0. 75 to 1(one)acre of irrigated footing is prerequisite for the project, in absence of irrigated reach provision of well and pump wane has to be included in the project report. 3. be of travail has non been taken into consideration since full time labour is not required for the small unit. Family labour allow be utilized for precaution of the dairy farm. 4. Cow dung produced allow be utilized as mire for diet cultivation. . live of rearing calves not considered as it will be repealed by their sale 6. In case of end of cow new cow will be purchased from insurance claim money. The device will be successful on the above guidelines if run by the dairy farmer on scientific lines. accommodate for cows chronicle it should be Pucca, smooth strong concrete cemented, impervious to wet ,and have slope 1 in 60 towards gutter. Plinth should be 2ft. higher(prenominal) than ground. Walls-3ft. high lengthwise brick or fence on sides, End groin should be solid made of bricks. Roofit should be 14-16ft. igh at the center and 8-9 ft. high on the side wall . there should behang over 3ftbeyond wall to prevent rain waterentranceway cow shade. Roof may be of asbestos,or tile. thatchedroof can sub asbestos in low approach housing. Techno sparing parameters Type of Animal CB Jersey CowOr indigenous descriptiveMilch breed No. of Animals 4 terms of Animal (Rs. / living creature) including transferee 27000/cow come Milk Yield (litre/day) 10 Floor space (sqft) per adult animal 40 Floor space (sqft) per calf 20 terms of construction per sqft (Rs. ) 200 Cost of equipment per animal (Rs. 1000 Cost of fodder cultivation (Rs. /acre/season) 5000 Insurance premium (% per annum) 5 Veterinary aid/animal/ socio-economic class (Rs. ) 750 Cost of concentrate counter (Rs. /kg) 12 Cost of wry fodder (Rs. /kg) 1 Rate of interest (%) 12 repayment point (years) 6 Selling scathe of milk/litre (Rs. /kg) 21 trade price of gunny bags (Rs. per bag) 10 lactation days 280 Dry days cl DAILY feed AND personify graph FOR DAIRY COWS point in time FEEDING STUFF COST/KGRs. During lactation period During dry period Quantity (kg) Cost (Rs. ) Quantity (kg) Cost (Rs. i lose weight feed 12 3. 5 42 1 13 ii jet fodder 1 20 inhabitancy bountiful 12 Home grown iii Dry fodder 2 5. 5 11 5 10 Total 53 22 nursling chart/Dry chart senior No Particulars familys I II III IV V Vi i) Lactation years a) First clutch 500 560 500 420 420 500 b) atomic number 42 batch 360 420 420 420 420 420 Total 860 98 0 920 840 840 920 ii) Dry Days a) First batch 220 160 220 ccc ccc 220 b) Second batch - ccc 300 300 300 300 Total 220 460 520 600 600 520 Project cost and blaspheme loan Cost. In Rs. I. Capital cost II. Cow shed for 4 cows 40sq. ft/cow 200/sqft 32000 III. sura pen for 4 calves 20 sq. ft. /calf 200/sq. ft. 16000 IV. Cost of 2 CB cows with minimum average 10 litre milkyield /day 27000 with transportation 108000 V. Cost of one chaff bid hand operated myriad VI. Cost of dairy appliances 1000/cow 4000 VII. Cost of electrification of dairy farm with two electric fans myriad Total 18000 happen cost to be capitalized 1. Cost of feed for first batch ofone cows for one month asper feed chart 3180 1. Cost of insurance2 animals 5% of animal cost 5400 1. Cost of fodder cultivation in oneacres of impose 10000 1. Cost of medicine vaccine, electricity for the firstcow 1500 1. Total pass expenditure 20080 1. TOTAL PROJECT COSTSay 200080200000 1. Margin money 10% of pr oject cost 20000 1. Bank loan 90% of project cost 180000 Item Particulars . Project period 1 2 3 4 5 6 1. Feeding during lactation period vide per year lactation days and feed cost as per chart 45580 51940 48760 44520 44520 48760 1. Feeding during dry period vide dry days and feed cost as per feed chart enclosed 4840 10120 11440 13200 13200 11440 1. Medicine vaccine veterinarian aid 3000 3000 3000 3000 3000 3000 1. Insurance 5% of animal cost /year 5400 5400 5400 5400 5400 5400 1. Cost of fodder cultivation 10000 10000 10000 10000 10000 10000 1. other(a) miscellaneous expenditure 2000 2000 2000 2000 2000 2000 1. Total 70820 82460 80600 78120 78120 80600 INCOME I. sales eventof milk Rs. 21/liter during lactation days with average milk yield /10liter/day 180600 205800 193200 176400 176400 193200 II. sales agreement of gunny bags 640 780 740 700 700 740 III. Manure will be utilized in own farm IV. shelter of closing stock of 3cows(Depreciation on animal c ost 10%/year) 43200 V. Value of building(Depreciation on emailprotected%/year) 19200 VI. Value of equipments(Depreciation on equipments 15%/year) 2400 VII. Total income 181240 206580 193940 177100 177100 258740 VIII. Gross profit 110420 124120 113340 98980 98980 178140 1 2 3 4 5 6 Capital Costs 180000 Recurring Cost 70820 82460 80600 78120 78120 80600 Total Costs 250820 82460 80600 78120 78120 80600 hit 181240 206580 193940 177100 177100 258740 Net Benefit -69580 124120 113340 98980 98980 178140 PW Costs 15% 451802. 8 PW Benefits 15% 742490. 80 NPW 290688. 62 B. C. Ratio 1. 641 I. R. R. (%) 25% Year Loan Outstanding Gross extravagance Interest Principal Total quittance Surplus 1 180000 110420 21600 20000 41600 68820 2 16000 124120 19200 40000 59200 64920 3 120000 113340 14400 30000 44400 68940 4 90000 98980 10800 30000 40800 58180 5 60000 98980 7200 30000 37200 61780 6 30000 178140 3798 30000 33798 144342