Beruflich Dokumente
Kultur Dokumente
.
.
.
. Dept. of Livestock Prod
. Karnataka Veterina
. http://s
.
. A Overview
. Name of the Proprietor
. Unit size
. B Techno-Economic Parameters
. Expenditure on rearing of calves will be offset by the income realized from their sale.
. C Lactation Chart
No. of animals
.
. First Batch 50
. Second Batch 50
.
.
.
. D Feed and Fodder
. Rate/kg
. Dry fodder 2
. Concentrates 13
.
.
.
. E Investment Cost
. Specifications
. Cost of animals
. Misc. expenses
.
.
.
. I
. b) Recurring cost
. Insurance 200,000
. Total 16,110,875
.
. 2 Benefits
. Total 19,242,900
. 3 DF @ 10% 0.91
. 4 Discounted Costs @ 10% 14,646,250
. 8 DF @ 50% 0.67
. G Repayment Schedule
Year
.
. I
. II
. III
. IV
. V
.
. Data in highlighted cells are outside the parameters of this sheet. Please modify and re-enter the same in the Form.
. Disclaimer :
. The data provided in the Project Report is for reference purposes and uses standard assumptions. For customized Project Reports please
CT REPORT OF A LARGE-SCALE CROSSBRED COW DAIRY FARM
PREPARED BY
Dr. Vivek M. Patil
Assistant Professor
Dept. of Livestock Production Management, Veterinary College, Bidar
Karnataka Veterinary, Animal & Fisheries Sciences University
http://sites.google.com/site/viveklpm/
100
11,160,000
5,580,000
5,580,000
9.5
50,000
40
20
20
400
250
200
0.2
13
1000
1000
50,000
Year 1
in milk
15000
9000
45 45 216,000
3 4 144,000
1000000 1000000
250000 250000
200000 200000
150000 150000
100 500 50000
20 3000 60000
Years
II III IV
0 0 0
0 0 0
0 0 0
ptions. For customized Project Reports please contact the author or your nearest Veterinary Doctor.
Year 1 Year 2 Year 3
dry in milk dry in milk dry in milk dry
4,675,000
321,750
100,000
100,000
200,000
650,000
6,046,750
24,000,000
54,600
3,300,000
825,000
2,500,000
30,679,600
0.62
32,071,14
3,754,556 4
90,925,19
19,049,618 0
0.13
24,632,850
22,228,10
3,243,832 3
Net
Equated Annual Installment
Surplus
12,078,62
2,213,400 5
15,794,45
2,213,400 0
15,794,45
2,213,400 0
18,007,85
0 0
18,007,85
0 0
Year 4 Year 5
in milk dry
15000 3250
15000 3250
30000 6500
Year 3 Year 4 Year 5
in milk dry
270,000 58,500
180,000 52,000
4,225,000 211,250
4,675,000 321,750