(100+4)SHEEP BREEDING PROJECT REPORT

1. ASSUMPTIONS:
Sl. No.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
17.
18.

DESCRIPTION
Unit size
Rearing system
Breeds
Shed area
Exercise paddock
Feeders and drinkers
Maize crop
Lucerne crop
Silos construction
Labour
Insurance cost
Silo sizes
Growth rate
Veterinary management
Feeding systems
Manure out put
Breeder cycle duration
Lamb fattening cycle duration

REMARKS
100 females breeders (Ewes)+4 male breeders (Rams)
Zero grazing
All native breeds. Nellore brown, Jodipi,
1200 sq ft
3300 sq. ft
Mobile Feeders and drinkers
3 crops/1 acre/annum
1st cut after 45 days. Later on every 25 days.
Below or above ground
One labourer for 100 sheep
Prevailing norms in customer area.
Case to case design is tailor made
5 kgs per 1 month in house lamb.
Rs.50 per sheep
Stall feeding
0.3tons /adult sheep/year
8 months
6 months -2 months on milk + 4 months on feed

2. TECHNO ECONOMIC PARAMETERS:

Sl.
No.
1.

Description

Remarks

Maize silage requirement

2.

Lucerne requirement

3.
4.

Lambing rate
Mortality rate

5.
6.
7.

Manure
Sale price of lamb
Mineral Feed Supplements

8.
9.

Breeding cycle
Lamb fattening cycle -6 months

10.
11.

Purchase cost of breeders

Cost of maize silage in house
production
Cost of Lucerne cut & carry method

1. 600kgs/1breeder/ 1breeding cycle

2. 240kgs/Lamb/1 Fattening cycle
1. 120kgs/1Breeder/1breeding cycle
2. 60kgs/1Lamb/1 Lamb Fattening cycle
1.2 lambs/ewe
Mortality per cent 10% ( in new born
lambs)
0.25tons /adult sheep/year
@Rs.135/kg live weight.
1. 1.9kg/1Breeder/1 breeding cycle
2. 0.6kg/1Lamb/1 Lamb fattening cycle
Once in every 8 months
On mothers milk -2 months.
Creep and grower feed 4 months.
@Rs.150/1kg live.
@Rs.1200/1ton

12.

@Rs.1000/1ton

3. CAPITAL EXPENDITURE:
Sl.
No.
1.
2.
3.
4.
5.
6.
7.

Description
Cost of construction of 1200 sq. ft sheds @Rs.200sq.ft**
Cost of erection of 1400 sq. ft chain link mesh @Rs.20/sq.ft
Cost of feeders, drinkers other equipment @Rs.500/- animal for 104
sheep.
Cost of 5 silos @Rs.10000-00/1 silo
Cost of procuring (4th month pregnant) 100 ewes+4 rams
Cost for Insurance @4.05%
Store room
Total

Amount
Rs.
2,40,000
28,000
52,000
50,000
5,92,800
24000
26000
10,12,800

**NOTE; Shed construction cost can be drastically minimised.

4. RECURRING EXPENDITURE:
Sl. No. Description
1.
2.
3.
4.
5.
6.

Quantity Amount Rs.

Cost of Maize silage

Lucerne fresh grass
Cost of Labour/wages
Mineral Feed supplements
Veterinary care
Total Expenditure

2,00,000

5. INCOME:
Sl. No.
1.
2.
3.
4.

Description
Amount
Sale of 108 lambs 30kgs@Rs.135/kg live weight = 4050 437400
By insurance claims of 4 ewes @2500
10000
By sale of manure of 35tons. @Rs.1000/ton
35000
TOTAL
482400

6. NET PROFIT per 1 cycle.

SL.NO DESCRIPTION
1.
2.
3

AMOUNT
(Rs.) Lakh
Total Gross Income 482400
Total Expenditure 200000
Net Profit
282400