Beruflich Dokumente
Kultur Dokumente
Breed of buffalo
No. of animals
No. of calves
Cost/animal including transportation
Avg. milk yield (litre/day)
Covered floor space/adult animal (sq.ft)
Open space/adult animal (sq.ft)
Manger length/animal (in)
Covered floor space/young stock (sq. ft)
Open space/young stock (sq.ft)
Manger length/young stock (in)
Size of office cum marketing room
Construction cost of office and floor (sq.ft)
Size of store room (sq.ft)
Cost of construction/sq.ft
Cost of milking machine with accessories
Cost of bulk cooler of 500 liter capacity
Cost of bore well with pump set
Electrification
Cost of overhead tank and pipe line
Cost of chaff cutter
Cost of generator
Cost of other equipments/animal
Area of land for fodder cultivation (in acres)
Cost of fodder cultivation (Rs./acre/season)
Insurance premium (% per annum)
Veterinary aid/animal/year
Cost of conc. feed / kg
Cost of dry fodder / kg
Rate of interest %
Repayment period (yr)
Selling price of milk/litre (Rs./kg)
Selling price of gunny bags (Rs. /bag)
Lactation days
Dry days
Depreciation on closing stock of 50 buffaloes/year (%)
Depreciation on building/year (%)
Daily feedin
Feeding stuf
Concentrate feed
Green fodder
Dry fodder
Particulars
Lactation days
Dry days
Project cost
Particulars
Covered area for 50 buffaloes
Covered area for 50 calves
Cost of construction of boundary and manger for open space
Cost of construction of store room @ 200 sq.ft
Cost of construction of office cum marketing room @ 250 sq.ft
Cost of animals
Cost of generator
Cost of milking machine
Costo of dairy appliances
Cost of bulk cooler of 500 liter capacity
Cost of bore well with pump set
Electrification
Cost of overhead tank and pipe line
Cost of chaff cutter
Total
Particulars of expenditure
Feeding during lact. Period
Feeding during dry period
Veterinary aid
Insurance @ 5% of animal cost/year
Cost of fodder cultivation
Labour charge
Electricity and other misc.
Total
Particulars of income
Sale of milk
Sale of gunny bags
Sale of calves
Manure utilized in own farm
Value of closing stock of 50 buffaloes
Value of building (depreciation on building@10%/year)
Value of equipments (depreciation on equipments @ 15%/year)
Total
Gross profit
rs
Murrah
15
15
75000
15
30
100
25
15
50
15
250
300
200
250
100000
10000
40000
2500
10
7500
5
2500
25
5
12
6
35
270
150
10
10
15
Lactation chart
1
4050
1350
Cost
112500
56250
93750
60000
75000
1125000
37500
100000
10000
40000
1710000
2
4050
1350
Years
3
3600
1800
1
779625
67500
37500
56250
150000
18000
22500
1131375
2
779625
67500
37500
56250
150000
18000
22500
1131375
Year
3
693000
90000
37500
56250
150000
18000
22500
1067250
Year
1
2126250
2
2126250
3
1890000
2126250
994875
2126250
994875
1890000
822750
Year
1
1710000
1131375
2841375
2126250
-715125
5,533,926.12
7,453,467.56
1,919,541.44
1.35
(B/C) : 1
124%
1131375
1131375
2126250
994875
1067250
1067250
1890000
822750
Years
4
3150
2250
5
3150
2250
6
3150
2250
Year
Year
4
606375
112500
37500
56250
150000
18000
22500
1003125
5
606375
112500
37500
56250
150000
18000
22500
1003125
6
606375
112500
37500
56250
150000
18000
22500
1003125
4
1653750
5
1653750
6
1653750
1653750
650625
1653750
650625
450000
159000
18750
2281500
1278375
1003125
1003125
1653750
650625
1003125
1003125
1653750
650625
1003125
1003125
2281500
1278375
Year
jan
feb
25
25
9
3
135
45
mar
apri
25
4050
1350
may
25
jun
25
july
25
aug
25
sep
25
25
oct
nov
150
dec
150
jan
150
feb
mar
apri
150
150
25
9
3
135
45
4050
1350
25
may
jun
25
july
25
aug
25
sep
25
oct
25
nov
25
25
dec
jan
150
feb
mar
apri
150
150
150
8
4
120
60
3600
1800
may
150
jun
25
25
july
aug
25
sep
25
oct
25
nov
25
dec
25
jan
25
25
7
5
feb
mar
apri
150
150
105
75
3150
2250
may
150
jun
150
july
150
aug
25
25
sep
oct
25
nov
25
dec
25
jan
25
feb
mar
25
25
25
7
5
105
75
3150
2250
apri
may
150
jun
150
july
150
aug
150
sep
150
oct
25
25
nov
dec
25
jan
25
feb
mar
apri
25
25
25
7
5
105
75
3150
2250
may
25
25
jun
july
150
aug
150
sep
150
oct
150
nov
150
dec
25
25
jan
feb
mar
apri
25
25
25
7
5
105
75
3150
2250
may
25
jun
25
july
25
25
aug
sep
150
oct
150
nov
150
dec
150
150