Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
www.odishavet.com/dairy-farming?tmpl=%2Fsystem%2Fapp%2Ftemplates%2Fprint%2F&showPrintDialog=1
capital subsidy 25% for general category (33.33% for SC/ST Catagory) is available for
this project for details visit our Subsidy(DEDS) page.
Before starting a dairy farm the entrepreneurs/ farmers are advised to under go training on
dairy farming. They can contact Local Animal Husbandry Department staffs/Veterinary
College/agriculture university etc. for the purpose.
They should also visit progressive dairy farmers and government/ agricultural university dairy
farm in the locality. They must check the following points before starting a dairy farm.
1.
Availability of good quality dairy breed cows in nearby livestock market
2.
Nearness of the Farm to Veterinary Hospital, Artificial Insemination
Center/livestock Aid Centers, MPCS
3.
Marketing facility of milk and milk product in non MPCS area
4.
Availability of concentrates ,fodder & medicine in that locality.
This project report is based on following assumption:Freshly calved crossbred/indigenous descriptive (dairy Breed)cows in 1st or 2nd lactation will be
purchased in two batches of one animals each at an interval of 5 to 6 months.
Availability of 0.5 acre of irrigated land is prerequisite for the project, in absence of irrigated land provision
of well and pump set has to be included in the project report.
Cost of labour has not been taken into consideration since full time labour is not required for the small
unit. Family labour will be utilized for maintenance of the dairy farm.
Cow dung produced will be utilized as Manure for fodder cultivation.
Cost of rearing calves not considered as it will be repealed by their sale
In case of death of cow new cow will be purchased from insurance claim money.
The scheme will be successful on the above guidelines if run by the dairy farmer on scientific lines.
have slope 1 in 60 towards gutter. Plinth should be 2ft. higher than ground.
http://www.odishavet.com/dairy-farming?tmpl=%2Fsystem%2Fapp%2Ftemplates%2Fprint%2F&showPrintDialog=1
1/8
3/27/2014
www.odishavet.com/dairy-farming?tmpl=%2Fsystem%2Fapp%2Ftemplates%2Fprint%2F&showPrintDialog=1
Walls -3ft. high lengthwise brick or wall on sides, End wall should be solid made of bricks.
Roof it should be 14-16ft. high at the center and 8-9 ft. high on the side wall .there should be
hang over 3ft beyond wall to prevent rain water entering cow shade. Roof may be of
asbestos, or tile. thatched roof can replace asbestos in low cost housing.
CB Jersey Cow
Or indigenous descriptive
Milch breed
No. of Animals
27000/cow
10
40
20
200
http://www.odishavet.com/dairy-farming?tmpl=%2Fsystem%2Fapp%2Ftemplates%2Fprint%2F&showPrintDialog=1
2/8
3/27/2014
www.odishavet.com/dairy-farming?tmpl=%2Fsystem%2Fapp%2Ftemplates%2Fprint%2F&showPrintDialog=1
1000
5000
750
12
12
21
10
Lactation days
280
Dry days
150
Item
FEED CHART
COST/KG
FEEDING STUFF
Rs.
Quantity
(kg)
Cost (Rs.)
http://www.odishavet.com/dairy-farming?tmpl=%2Fsystem%2Fapp%2Ftemplates%2Fprint%2F&showPrintDialog=1
Quantity
(kg)
Cost (Rs.)
3/8
3/27/2014
www.odishavet.com/dairy-farming?tmpl=%2Fsystem%2Fapp%2Ftemplates%2Fprint%2F&showPrintDialog=1
Concentrate feed
12
3.5
42
13
ii
Green fodder
20
Home grown
12
Home grown
iii
Dry fodder
5.5
11
10
Total
Sr.No
53
Particulars
22
Years
II
III
IV
Vi
i)
Lactation Days
a)
First batch
250
280
250
210
210
250
b)
Second batch
180
210
210
210
210
210
Total
430
490
460
420
420
460
ii)
Dry Days
a)
First batch
110
80
110
150
150
110
b)
Second batch
150
150
150
150
150
Total
110
230
260
300
300
260
Cost.
In Rs.1
4/8
3/27/2014
www.odishavet.com/dairy-farming?tmpl=%2Fsystem%2Fapp%2Ftemplates%2Fprint%2F&showPrintDialog=1
1.
1.
1.
16000
8000
Cost of 2 CB cows with minimum average 10 liter milk yield /day @27000
54000
with transportation
1.
1.
10000
2000
Total
90000
1.
1.
1.
1.
1.
1.
Cost of feed for first batch of one cows for one month as per feed chart
1590
2700
5000
750
10040
100040
Say
Item
Particulars
100000
Project period
http://www.odishavet.com/dairy-farming?tmpl=%2Fsystem%2Fapp%2Ftemplates%2Fprint%2F&showPrintDialog=1
5/8
3/27/2014
www.odishavet.com/dairy-farming?tmpl=%2Fsystem%2Fapp%2Ftemplates%2Fprint%2F&showPrintDialog=1
Feeding during
lactation period vide
yearly lactation days
and feed cost as per
chart
22790
25970
24380
22260
22260
24380
2420
5060
5720
6600
6600
5720
Medicine vaccine
veterinary aid
1500
1500
1500
1500
1500
1500
Insurance @5% of
animal cost /year
2700
2700
2700
2700
2700
2700
Cost of fodder
cultivation
5000
5000
5000
5000
5000
5000
other miscellaneous
expenditure
1000
1000
1000
1000
1000
1000
Total
35410
41230
40300
39060
39060
40300
Sale of milk
@Rs.21/liter during
lactation days with
average milk yield /10
liter/day
90300
102900
96600
88200
88200
96600
320
390
370
350
350
370
CASH FLOW
ANALYSIS
1.
1.
1.
1.
1.
1.
1.
INCOME
I.
II.
III.
http://www.odishavet.com/dairy-farming?tmpl=%2Fsystem%2Fapp%2Ftemplates%2Fprint%2F&showPrintDialog=1
6/8
3/27/2014
www.odishavet.com/dairy-farming?tmpl=%2Fsystem%2Fapp%2Ftemplates%2Fprint%2F&showPrintDialog=1
IV.
21600
(Depreciation on animal
cost @10%/year)
V.
Value of building
9600
(Depreciation on
building@10%/year)
VI.
Value of equipments
1200
(Depreciation on
equipments
@15%/year)
VII.
VIII.
Year
Total income
90620
103290
96970
88550
88550
Gross profit
55210
62060
56670
49490
49490
Capital Costs
90000
Recurring Cost
35410
41230
40300
39060
39060
39060
Total Costs
125410
41230
40300
39060
39060
39060
Benefit
90620
103290
96970
88550
88550
129370
Net Benefit
-34790
62060
56670
49490
49490
89070
http://www.odishavet.com/dairy-farming?tmpl=%2Fsystem%2Fapp%2Ftemplates%2Fprint%2F&showPrintDialog=1
129370
89070
7/8
3/27/2014
www.odishavet.com/dairy-farming?tmpl=%2Fsystem%2Fapp%2Ftemplates%2Fprint%2F&showPrintDialog=1
PW Costs @ 15%
225901.09
PW Benefits @ 15%
371245.40
NPW
145344.31
B.C. Ratio
1.64:1
I.R.R. (%)
>25
Repayment Schedule
Year
Loan
Outstanding
Gross
Surplus
Interest
Principal
Total
Repayment
Surplus
100000
55210
12000
10000
22000
33210
90000
62060
10800
15000
25800
36260
75000
56670
9000
20000
29000
27670
55000
49490
6600
15000
21600
27890
40000
49490
4800
20000
24800
24690
20000
89070
2400
20000
22400
66670
http://www.odishavet.com/dairy-farming?tmpl=%2Fsystem%2Fapp%2Ftemplates%2Fprint%2F&showPrintDialog=1
8/8