Beruflich Dokumente
Kultur Dokumente
Punjab
3.96% 0.66%
23%
Punjab
Baluchistan
Sindh
63% NWFP
Balochistan
Sindh
Dairy Economy
• 1.5
5 billion ltr. is p
processed (3%
(3 of
Total Production)
• Per Capita Consumption/yr 190 L
• More than 75% of Milk comes from
small holder
GOP 2005-06
Dairy
y Economy
y
• 20 milllion families are engaged
with dairy farming
• Low Productivity = 1333
liters/animal/yr
• 15-19% wastage from spoiling
• Milch Animals 27 Million
▫ Buffaloes 13.6 Million
▫ Cattle 13.4 Millions
• 63% of production in Punjab
D i Economy
Dairy E
• 43.6
6 billi
billion lit
liters produced
d d
• 20% is wastage
g in
• 28.5
28 5 billion liters marketed
▫ 29% urban share
▫ 71%rural share
Supply Demand Situation
10 Bio
3.6 Bio
250 mio
MPG: participatory
System organized by
community, more
sustainable
Local
problems,
local Milk Collect. Centre
solution & Community shop
Through (Seed, balanced ration,
capacity medicines etc
building
VLW MCTO
Punjab 42 67
Sindh 21 14
NWFP 32 30
Balochistan 13 16
AJK 09 13
NA 09 16
AVERAGE PRICE DIFFERENCE (PER LITER) RS = 4.5
P
Per Chiller
Chill (Per
(P Day)
D ) 437 Lit.
Lit R 1 966 5
Rs.1,966.5
60 Chillers
7,86,600 Lit. Rs.35,39,700/-
(Per Month)
Dairy Farming as Business
The feasibility study by SMEDA suggests an
initial herd size of 100 animals, which is
economical
i l to
t jjustify
tif th
the overhead
h d cost.
t Th
The
farm size will increase to aprox. 500 animals
within 10 years.
years Herd mixes of 100% cows are
recommended to get the maximum milk
production round the yyear.
p
Project Investment
• The total cost of the project is Rs. 25,628,616, out of which the capital cost of the project is
Rs.24,375,270 for purchasing the animals and constructing the building and the rest is used to meet the
workingg capital
p requirement.
q
• Project Costs (Rs)
Account Head Total Cost (Rs)
Capital Cost
• Land 1,000,000
• Building/Infrastructure 8,197,930
• Animals 10,500,000
• Machinery & equipment 3,844,340
• Office vehicles 505,000
• Pre-operating costs 328,000
• Total Capital Costs 24,375,270
Working Capital
• Raw material inventory 473,346
• Upfront land lease rental 350,000
• Land lease for fodder 350,000
• Cash 80,000
• Total Working Capital 1,253,346
• Total Investment (Rs) 25,628,616
• The proposed pre-feasibility is based on the assumption of 50:50 debt equity ratio.
Business Economics
Viability Project
IRR ((%)) 4
41%
NPV @17% (Rs) 54,832,286
Pay Back Period (year) 4.06
Opportunities for Specialized
Enterprises
• Dairy Feed Industry- Naked field if commercial
farming emerges,
emerges there are big chances for dairy
feed industry to grow
• Fodder seed Production, limited private
operations
• Herd replacement
p farms
▫ Specially for peri urban production system
• Feedlot fattening farms
Opportunities
• Bio Gas Production Units
• Milk Processing
g
Numerous opportunities
pp and a smart Business
Mind can make most out of these