NARANPUR EXPRESS

HOUSEHOLD NO : 28
Roll no : x05028
 IN THE BEGINNING
PARTICULARS No.
FAMILY MEMBERS 5 nos
Total Livestocks 5 nos
LAND 3 acres
CASH 30000 Rs
FLU 4.5 unit
NET WORTH I 9228500 Rs
BPU 200 unit
Current Assets 73500 Rs
Fixed Assets 9125000 Rs
Details of sowing of land during the different
year
Purchase
Year No Crop Opening Produced Sold Consumed
(Bags)
1 3 Maize 0 11400 5100 3100
3 cotton 0 900 900 0
2
0 Maize 3200 0 980 2220
3 3 Maize 0 12900 8060 2420
4 3 Maize 2420 12900 9250 2080
5 3 Maize 3990 12000 9410 3280
6 3 Maize 3300 11400 0 5100
7 3 Maize 9600 10260 13560 6300
 Milk Production Planning

Year No Type of Milk Purchased(lit) Produced (lit) Sold (lit) Consumed (lit)

1 Milk (Buffalo) 0 1300 489 360

2 Milk (Buffalo) 15 300 0 315
3 Milk (Buffalo) 0 1000 670 330
4 Milk (Buffalo) 345 0 0 345
5 Milk (Buffalo) 0 2600 2255 345
6 Milk (Buffalo) 0 6500 6150 350
7 Milk (Buffalo) 0 9100 8750 350
 YEAR 1
PRODUCTION DETAILS
COMMODITY PURCHASED PRODUCED CONSUMED SOLD INCOME
EARNED (INR)

MAIZE 3 bag 11400 kg 3100 kg 5100 kg 112200

STRAW 0 kg 57000 kg 16000 kg 1000 kg 5000
MILK 0L 1300 L 360 L 489 L 26735

Activity done :
• I sow hybrid maize in 3 acre with fertilizer but no irrigation and I have planned milk plan no 4 which can produce 1300 liter milk.
• So, I can easily feed my family and calf.
• I have also traded milk, maize, BPU, FPU to households and market
• God event is draught
• My net worth rose from 9228500 to 9605830 Rs.
• There was no government scheme for me.
 YEAR 2
PRODUCTION DETAILS

COMMODITY PURCHASE PRODUCED CONSUMED SOLD INCOME

EARNED (INR)

MAIZE 0 bag 0 kg 2220 kg 980 kg 24740

STRAW 0 kg 0 kg 18000 kg 0 kg 0

MILK 15 liter 300 L 315 L 0L 0

Cotton 3 Bags 900 kg 0 900 kg 55800

Activity done :
• I have sow hybrid BT cotton in 3 acre with fertilizer & planned milk plan no 1 which can produce 300 liter milk.
• I have to purchase 15 liter from household @40/lit.
• God event is draught but I don’t have tube well. So, I was not able to irrigate
• Because of improper planning, my net worth has fallen this year.
• There is no government scheme for me.
 YEAR 3
PRODUCTION DETAILS

COMMODITY PURCHASE PRODUCED CONSUMED SOLD INCOME

EARNED (INR)

MAIZE 3 bag 12900 kg 2420 kg 8060 kg 187690

STRAW 0 kg 64500 kg 10000 kg 0 kg 0

MILK 0L 1000 L 330 L 670 L 7460

Activity done :
• Bought tubewell in initial of 3rd year then sow hybrid maize in 3 acre with fertilizer & and planned milk plan no
3 .So, I can easily feed my family and calf.
• God event is draught but I enjoyed benefits of borewel.
• I also sell milk, maize, BPU, FPU to households and market
• My net worth rose from 9519843 Rs to 9964632 Rs.
• There is no government scheme for me.
 YEAR 4
PRODUCTION DETAILS
COMMODITY PURCHASE PRODUCED CONSUMED SOLD INCOME
EARNED (INR)

MAIZE 3 bag 12900 kg 2080 kg 9250 kg 226250

STRAW 0 kg 64500 kg 8000 kg 0 kg 0
MILK 345 litre 0L 345 L 0L 0

Activity done :
• I sow hybrid maize in 3 acre with fertilizer & irrigation and no planning of milk as all animal are dried so purchased
from household @10 Rs/litre. So, I can easily feed my family and calf.
• I have traded maize, BPU, FPU to households and market
• My net worth rose from 9964632 Rs to 1049752 Rs.
• There is no government scheme for me.
 YEAR 5
PRODUCTION DETAILS
COMMODITY PURCHASE PRODUCED CONSUMED SOLD INCOME
EARNED (INR)

MAIZE 3 bag 12000 kg 3280 kg 9410 kg 244660

STRAW 0 kg 60000 kg 14000 kg 0 kg 0
MILK 0 litre 2600 L 345 L 2255 144320

Activity done :
• I sow hybrid maize in 3 acre with fertilizer & irrigation and planned no 4 milk as so I can sell at co-operative
society and earn money.
• So, I can easily feed my family and calf.
• I have traded milk, maize, BPU, FPU to households and market.
• My net worth will rise from at Rs.1049752 to Rs.11079240.
• Due to village co-operative entry in village milk prices significantly rose to 62 Rs per litre.
 YEAR 6
PRODUCTION DETAILS
COMMODIT PURCHASE PRODUCED CONSUMED SOLD INCOME
Y EARNED (INR)

MAIZE 3 bag 11400 kg 5100 kg 0 kg 0

STRAW 0 kg 57000 kg 28000 kg 0 kg 0
MILK 0 litre 6500 L 350 L 6150 L 418200

Activity done :
• I sow hybrid maize in 3 acre with fertilizer & irrigation and planned for 4 no plan to sell at co-operative society and
earn money.
• So, I can easily feed my family and calf.
• I also sell milk, maize, BPU, FPU to households and market
• My net worth will rise from at Rs.11079240 to Rs.11715622.
• Village co-operative comes in village and suddenly milk prices rise from 1 rs to 62 rs so I realise value of VCS then
I bought 5 buffalo and sell dried buffalo.
 YEAR 7
PRODUCTION DETAILS
COMMODITY PURCHASE PRODUCED CONSUMED SOLD INCOME
EARNED (INR)

MAIZE 3 bag 10260 kg 6300 kg 13560 kg 379680

STRAW 0 kg 51300 kg 30000 kg 3000 kg 1500
MILK 0 litre 9100 L 350 L 8750 L 621250

Activity done :
• I sow hybrid maize in 3 acre with fertilizer & irrigation and do planning no 4 of milk as one animal is giving milk
so I can sell at co-operative society and earn money.
• So, I can easily feed my family and calf.
• I also sell milk, maize, BPU, FPU to households and market
• My net worth will rise from at Rs.11715622 to Rs. 12638452.
• Village co-operative comes in village and suddenly milk prices rise 71Rs so I realise value of VCS then I bought 5
buffalo and sell dried buffalo.
 Understandings:

• I realize how cooperative have roll to enhance socio economic growth of household in village.
• I really think that misuses of government scheme did by other household which shows wasteful trade.
• Those household take FLU from other HH and sell FLU in manrega scheme.
• Also subsidy played vital role of black marketing for HH who had that scheme.
• Game should give subsidy on fertilizer in proportion of land only.
• I realize in 6th & 7th year that selling milk into VCS is more profitable so I purchased 5 buffalo but I
have to purchase more as I have a capital that was the mistake.
 Growth in Net worth over the Years

12638452
11715622
11079240
10494752
9605830 9964632
9228500 9519843

0 1 2 3 4 5 6 7

Net worth Linear (Net worth)

 Net worth over the years
Sr. No Particular Opening 1st Year 2nd Year 3rd Year 4th Year 5th Year 6th Year 7th Year

11,079,24
1 ASSETS 9,228,500 9,605,830 9,519,843 9,964,632 10,494,752 11,715,622 12,638,452
0
Cash On
2 30,000 175,785 250,443 379,472 611,482 919,840 867,822 2,139,952
Hand

3 Current Assets 73,500 305,045 129,400 450,160 763,270 984,400 1,527,800 1,153,500

4 Fixed Assets 9,125,000 9,125,000 9,140,000 9,135,000 9,120,000 9,175,000 9,320,000 9,345,000
A/C
5 0 0 0 0 0 0 0 0
Receivable
6 LIABILITIES 0 0 0 0 0 0 0 0
Loan
7 0 0 0 0 0 0 0 0
Outstanding

8 Feed Deficit 0 0 0 0 0 0 0 0
11,079,24
9 NET WORTH 9,228,500 9,605,830 9,519,843 9,964,632 10,494,752 11,715,622 12,638,452
0
THANK YOU