Economic Analysis for stall fed goat farming- commercial goat forming

Total Project cost Rs.1194500/- Margin money Rs.179175 Bank loan Rs.1015325/Half
Goat
Sales in
@Rs.
Amount of Income
Expendit
yearly
production
no.
per piece sales
ure
due
I
120
40
6000
240000
240000
370000
II
180
180
6500
1170000
1170000
420000
III
190
210
6500
1365000
1365000
470000
IV
200
220
6500
1430000
1430000
520000
V
210
230
6500
1495000
1495000
570000
VI
220
240
6500
1560000
1560000
620000
1120
1120
7260000
7260000
2970000
Note : 1. Rate of interest calculated at 14%
2. Loan for six years with one year grace period
3.six year Average profit for a year Rs. 447559/4.Bank loan repayment- not included in profit portion
5.Seventh year income Rs.940000 and above
6. Type of verity of breed Thellacherry
7. Margin money 15% of the project cost
Recurring Expenditure
1 Labour for 100 breed -2 labour 7500 x 2x 12 180000
2 Insurance for 100 goat
32500
3 Shed insured
6000
4 Men insured
4000
5 Land development
5000
6 Fodder cultivation and maintenance
25000
7 Concentrate feed
65000
8 Veterinary care for animals
35000
372500
Non Recurring Expenditure
1 Purchase for 105goats
650000
2 Shed ( Stall, passion open place dev. Expenditures) 350000
3 EB connection
20000
4 Feed cutter (in hall)
25000
5 Feed cutting machine (Farm)
25000
6 Animal transport
10000
Total Rs.
1080000

Bank Loan Repayment

Interest
146220
146220
117420
88620
59820
31020
589320

Principal
200000
200000
200000
200000
215325
1015325

Net
surplus
127560
577580
621380
665180
693655
2685355

Promotion of goat rearing

1.We provide golden opportunity to goat promoters .Goat rearing for encouraging self employment and earn lakhs together with
minimum capital and provide employment to the youth ,women and others with minimum acres of land and sufficient water are
essential.
2. Feeding and other thinks local verities, fodder for short growing period and highly nutrition, which will be supportive to more
physical growth.
The meat of goat may very tasty, all kind of meat preparation it attractive marketing opportunity in bulk and retail.
3. We provide goat rearing technique for 100 goats and we assure that total income may get Rs.6 lakhs with in a year.
4. We provide bank loan facilities with commercial banks with minimum collateral security.
The bankers can provide loan assistance for goat farming project and the will be guide technical and marketing support.
5.The stall fed goat rearing is a commercial goat farming system with minimum laborers, easy establishment and low maintenance.
Goat rearing system comparatively highly profitable than dairy and milk animals, the educated youth come forward to start goat
farming and earn Rs.10 lakhs per year in their agricultural land it is a part of rural economic development and it is also support to
the crop growing.
6. We are charges consulting fee minimum Rs.500/- for each consultation.