Professional Documents
Culture Documents
10bffaloe Farm (Private Loan) PDF
10bffaloe Farm (Private Loan) PDF
Owner:-
(Dist)
Scheme: .
TECHNO-FINANCIAL ASSUMPTIONS
Components:-
Type Of Animal Buffaloes
No of animals 10
Cost of animal( including transportation and insurance) (Rs/-) 40,000
Average milk yield (liters/day) 10
Selling price of milk/lit (Rs/-) 30
Sale of manure/animal/year (Rs/-) 1500
Culled value/ animal at the end of fifth lactation (Rs/-) 20,000
Veterinary aid /animal/year 500
Cost of Electricity /Animal/Year 500
Rate of interest (%) 12
Residual value of shed and equipment to be taken(yes/no) N0
Repayment period(years) 5
% Of net surplus towards repayment 25
Feeding Schedule:-
Lactation Period Dry Period &
Quantity(Kg) Cost Quantity(Kg) Cost
i.Concentrate Feed (Rs.10/Kg)
For milk (1 kg/3 litre) 4 40 0 0
For Maintenance+preg. 1 10 1 10
ii. Green Fodder 25 0 25 0
iii. Dry Fodder(Rs.3/Kg) 5 0 5 0
Based on the Norms the funding for dairy unit was as follows
Total Project Cost 4,73,000
Based on an inter-calving period of 400 days (250 lact.days + 150 dry days), the
lactation chart for the animal farm is given below.
Year I Batch II Batch Total
Lactation Dry days Lactation Dry Lactation days Dry days
days days days
I 1250 575 900 0 2150 575
II 1400 425 1075 750 2475 1175
III 1325 500 1075 750 2400 1250
IV 1075 750 1075 750 2150 1500
V 1075 750 1325 500 2400 1250
Projected Profitability:-
Expenditure:
Concentrated feed 1,14,500 1,40,250 1,38,500 1,28,500 1,36,000
Repayment Period:-