PROJECT REPORT OF MANER DAIRY PROJECT FOR MILK PRODUCTION
Submitted by Mr Abhay Kumar
CONTENTS PART- A 1. 2. 3. 4. 5 6 ! "
PARTICULARS
PAE NO
PREFACE, INTRODUCTION AND PROJECT DETAIL 3 PROJECT AT GLANCE 4 SHED DIMENSIONS ,AREA REQUIREMENTS AND STRUCTURE COSTS 5 COST OF PROJECT AND ADVANCES REQUIRED FROM BANK 6 STATEMENT OF LIVESTOCK PROJECTIONS ASSUMPTIONS FOR TECHNICAL PARAMETERS AND COSTS ! MILK PRODUCTION PROJECTIONS " E#PECTED SALE PROCEEDS STATEMENT " E#PECTED OPERATIONAL E#PENDITURE STATEMENT $PROJECTED BALANCE SHEET CASH FLO% STATEMENT 1& 1& STATEMENT OF PROFIT AND LOSS,RETURN ON CAPITAL INVEST$BENEFIT 'COST 11 11 LOAN DISBURSEMENT AND PA(MENT SCHEDULE 11 12 CASH BALANCE AFTER DEBT SERVICE STATEMENT 11 13 COST OF MILK PRODUCTION STATEMENT 12 REQUIREMENTS OF FEED FODDER AND LAND FOR FODDER CULTIVATION 13
! PREFACE" INTRODUCTION AND PROJECT DETAIL %)*+ -+/ 0*)) 7 )8+9 9 +7 :9; 997. I 7 9 +*<97 -+/ 0*)< )*= 9 ;)*+. B 9>9 9, 9*9 7 <9 <0 9- 700+= ): -+/ -)7 0*7 ): )* )*=. T9 0*979 +); +9>9+ ): 09* 0 >+8+= ): -+/ ; 9 <9* <*); ): 0)0+) +9*+= 97 9 9>9*?*97< 99 7 ;9++ 7 9- ): :*97 -+/ 9 )*= 7 ;)+9. F*9*, -)7 ): 9 -+/ )-97 :*)- *)+ *= :*-7 >+ :*-9*7 ;) <>< - )79*) :)* 9 @+= ): -+/. T9 97< ;=7 ): 700+= -+/ ) )7-9*7, *9 )++9< 9 *; -+/ :*)- 0*+* -+/ 79 *9 ) 700+= ) 9 = )7-9* 7 7 . 9 -+/ 7 8*)< ) 9 8< 0= -+/ 0*)977< 0+ 79 9* 9 =, 7 0*)9779 7*89 9 = ;9*9 9 0+ 7 +)9. P+7 ): 7 0= *9@*9 ))7 700+= ): -+/ :*)- 97< 7-++ **+ +>97)/ 7.% -)9*7) *87) 9 **+ -+/ 700+= ) 979 0+7 *9 +/9+= ) 7::9* 8) 9*-7 ): @= @+=. E)*-)7 7)09 977 :)* -)9* **= :*-< :)* 0*)< @+= -+/ :)* -99< *97< 9- ): *8 0)0+). T9 +7 :9; =9*7 >9 +7) ;9779 )779 *979 9 )*<9 0*)) ): -+/ .O>9* -9 ); *9*< 7 7:9 :*)- 9 8/=* ) )--9*+ :*-7 +*<987977 99*0*797. A0* :*)- *= :*-7 <*); 9 *)+ 87)7, 7 +7) << :)))+ )9* *9<)7 ): 9 ;)*+ ;9*9 +9 *9*< ;7 +;=7 *)+ >=. T9 --979 0)0+*= ): ); -+/ 7 97*9 <*); *= +9 7*=. H);9>9* :)* 7 70997 ) 09*:)*- )0-++= 9* 9 0*977*9 ): 97>9 0*)) 7=79-7 >< :)7 ) 9 97*9 <9* )0, 7 <+= 97*98+9 ) >9 79: -<9-9 ; 7)-9 9<*99 ): -97) . C+9 :*-< , +)< 0)9++= 99++9 -+/ 0*)), 7++ +<7 )87*9 ))7 ): 0))* *), 8*99<, -<9-9 ;9+:*9 9* *)+ 7=79- 9*+= 09*:)*-9 99++9 ;9 79:++= -<9. K990< ++ 979 0)7 >9;, 7 899 0*)0)79 ) 978+7 )--9*+ *= :*- 5&+9 :)++);9*7, 0*)< 8) 1&&& L. M+/=, += 9 -+/ ;++ 89 7)+ 7 7 ) 8+/ 8=9* +9* ) :9* 0*)977< 0/<< 9 9* 8= *97. F978+= ): 9 >9*9 ): 9 0*)0)79 M D*= -+= 9097 ) 9 9::9>9 0*)) 0*)*9-9 ): +); )7 @+= :99 P*)0)7+ :)* 79< 0 9 +9 *= :*- 7 899 /9 8= )< 9977*= 7*>9=7 ):*-< 9 *9<+* >+8+= ): <)) @+= *; -+/ *97)8+9 0*9 -*/9 ;9*9 9 :79 0*)7 89 7*89 ; *97)8+9 0*):. C*9 :++ 797 *9<*< 9 -+/ 0*)), :99:)9* >+8+= -*/9 7) 97 9 0*)0)7+ 7 9++= 9))-++= :978+9 9 0*)0)79 *9 7 M9* D7' P
8::+) :*-<. & PROJECT AT LANCE# D*< 9 )*79 ): *979* ) 7 0*)9, I ;7 7779 9)*<9 8= -= >+7 )*<)7. I );9 -= <*9 PROPOSED LOCATION OF PROJECT ' MANER) 9- ++. I 0*+*, I ;)+ +/9 ) / D* O+9 L, D9L>+, T-8, S;99,' P*):. K9*7 S>99*79?S M7 NAME' ADDRESS OF ENTERPRENIOUR A()AY KUMAR S*O-RAM AYA SIN) YADA$ J)790 N)*7*)-, SLU, S;99 P*):. R09* M. B*/-9*, U>9*7= ): B9*, S;9*+. A 709+ /7 +7) ) M*. H9- O<+9, M.D. D9L>+ I :)* 7 7*)< INTRODUCTION# 700)* :)* -0*)>< *= 8::+) I. M*. A8= K-* >< 9;+= 0*)) 978+79 )*<7) ; 7 :*- + M9*, D7 ' P, 79 B*.T9 )*<7) 7 7 0*)0)7+ :)* 978+7< C. S)7 T)-7 )--9*+ *= ); :*- , += 0*))*< 897 >+8+9 8*99 ): +< );7 >9 0*9< );7 , ) -<9 9- 79:++= 7< +97 9)? P*9:9 9))-++= :978+9 9@97,) 0*)9 8) 2&&& +.-+/= .I+= 9 *; -+/ ;++ 89 7)+ ) 8+/ -+/ 0*79* +/9 A*-= C. D0*,S D*= $ +7) 9 D9L>+ )0) ): +)+ -*/9 7 >+8+9 9*9.
Te+h,i+a .r/0ramme# T9 0*)0)79 *= :*- ;++ >9 5& );7 :)++);9*7. A-+7 ;++ 8*99 7< *:+ 79-) 9@97 . N) 0*)>9 7*0+7 -+7 ;++ 89 70)79 ): 9 9*+97. T9 :*- ;++ /990 )+= < =9+< );7 8)>9 8*9/ 9>9 0*)) +9>9+7.T9 :*- ;++ 97*9 --- 0)778+9 9*+>< 09*) ;++ -<9 :99< 7< +97 )7 :99 :)*-+) 9@97. T9 0*)9 ;++ 89 -09-99 ; --- <97) 09*) ;++ 89 -<9 8= 9 8)>9 *977 99*0*9)*7 7< 79*>97 ): *9 -<9* 909*99 )7+7. Fu,d1 Re2uireme,t1#T9 0*)<9 *9@*97 >97-9 ): R7 64,25,000 (8) >97-97 *9**< )77.T9 )7 *9* 0*)9)7 ): 9 0*)9 7 899 ;)*/9 7 4?5 =9*7. T9 -*< -)9= ;++ 89 2& *97 ): 9 :7 ;++ 89 8)**);9 :*)- 9 8/ +) -) R7. 51,40,000 . A 0)*) ): 9 : ) -99 9 90*) ) 79 9@0-9 1& ;++ 89 /90 79 9 =9* ) *99 90*) :. (a+3 0r/u,d /4 the .r/m/ter1 /4 the .r/5e+t' P*)0*9)* ): 9 0*)9 M* A8= K-* 7 @+:9 ,909*9 >9 87 /);+9<9 *< 9 :9+ ): *= :*-<.09*7)7 *9 909*9 -<9*7 ): )9* 978+79 879977. S9+9 ): -09-9)' T9 99*0*99)* 7 +*9= 0*))*9 9 + +>97)/ ;++ 89 0*))*9 :9* 9 )-0+) ): -+7 79 .A-+7 ;++ 89 0*79 2?3 +)7.T9 )-0+) ): 79 ;++ *9@*9 2?3 -)7 -+ 0*))*9-9: )9* 2?3 -)7.
RESULTS AT LANCE#
1ESTIMATED CAPITAL REQUIRED R7 O;9*7 C0+ R7 8 L) A-) R7 2 RETURN ON CAPITAL INVEST. E+< < -+7 28 RETURN ON CAPITAL INVEST. )79*< -+ <7 3 BC RATIO 4 COST OF MILK PRODUCTION R7; ) )79*< < -+ 7 5 COST OF MILK PRODUCTION R7 ; )79*< < -+ 7
Year-1
Year-2
Year-3
Year-4
6,425,&&&
)* *0997
128500
per animal unit
1,2!4,"""."& 5,13",""".6& 24.24 244.21 6.16 12.34 13.12
1&1.6 1&1.46 1.62 53.!6 53."3
2"4.2" 2"5.24 2.5 53.55 53.24
42!.2! 42!.15 !.5! 16.32 16.35
Year-5
A
%$3!5.36 3!4."6 4.34 33.14 33.25
2"1.3 2"&.!1 4.6" 33.!4 33."!
6 S)ED DIMENSIONS " AREA RE7UIREMENTS AND STRUCTURES COST# Si8e /4 the Dairy U,it 9 +/:; a)Sheds breadth calculation Feeding manger(ft) Standing place(ft) feeding alley for fodder trolley(ft)in center animalsitting place in breadth(ft) one side height(ft) height at ees(ft) open space!side(ft)"achha(coered only in c.b co#s ) shed bredth excluding acrylic covered kaccha place shed breadth inclding tractor space(ft)including open space b)length calculation n&mber of animals!ro# Space #idth!animal (ft) 'o of #ater tro&ghs!side . #ater tro&gh length (5ft) total space at entry and end(ft) Total length (ft) Area of one shed and Number of sheds and thire cost calculations: *oered+rea !shed(s.ft) e-cl&ding "accha acry lic coered area *oered+rea !animal(s.ft) +rea open(s.ft) total area!shed (s ft) total area!animal (s ft) ate!S ft coered area #ith ttings ate !s feed acrylic sheet coered "accha area *ost coered area(s) *ost 3pen area(s) otal cost!shed () +.otal n&mber of animal &nit Number of sheds reuired otal *ost of sheds and paed open area( s) *ost of other str&ct&res(stores,oces ,chilling &nit shed etc !roads) 20(a"h) otal *ost of str&ct&re(shed7paed open area) and roads(a"h)
<= 2.5 5.6 4 6 20 12 $0 $2.2 %2.2
50 2.5 0 0 0 125 4025 40.25 $/50 ///5 //./5 $45 1/0 1$625 6$/500 2026125 5&.&
1.00 2,026,125.00 202,612.50 2,22,/$/.50
! "#ST #$ %&#'"T AN A*AN"S &+,-& $&#. /AN0 "ost of sheds 1open paved area1roads1other structures i2e o3ce4stores4chilling 2,22,/$/.50 *ost of machinary(mil"ing,feeding,cleaning etc) 150,000.00 *ost of liestoc"()co#sand 1 b&lls(one teaser )
50,000.00
3ther costs(cons<ancy,#o month #or"ing capital etc)
%%6,262.00
otal costs()
$,424,%%%.50
Mar3et .ri+e /4 a u,it /4 +/:9R1;
>="===%==
E1timated +/1t*+/: 9R1;
3,&&&,&&&.&&
E1timated )/u1i,0 ?E2ui.me,t1 +/1t 9R1;"
2,3!,3.5&
E1timated +a.ita I,@e1tme,t *+/: u,it 9R1;
12!,4"".""
E1timated t/ta +a.ita 9R1;Detai 0i@e, be/:
6,424,""".5&
Rate O4 I,tere1t
11
Mar0i, m/,ey 9;
2&
O:,er1 Ca.ita
Term L/a, 4r/m ba,3 9R1; B
1,2!4,"""."&
5,14&,&&&
<; STATEMENT OF LI$ESTOCK PROJECTIONS LI$ESTOCK PROJECTIONS#
I+ +>9 7)/ T)+ +< ); 7 9 7* 8++ 979* 8++ 0*79 ); 0*79 :)* *90+9-9>9 0*9< T)+ 0*9<)9>8+9 ); T)+ 9:9* 9 7* ): =9* T)+ G*);< +:8)>9 1(9* T)+ :9-+9 =)< +: 8*)<8)* ): =9* + T)+ -+ 7 7* +< +: 8)*
Year-1 5& & & 5&.& &.& &.& 25.& 5.5
Year-2 4.5 & 2.5 5&.& &.& 11.6 2&.& 56.&
Year-3 4.5 & 2.5 5&.& 1&.5 ".3 1".& 55.
Year-4 5&." & &.& 5&." !.4 !.! 1".& 56.6
Year-5 4". & 1.2 5&." !.& !.! 2&.4 5.&
A$% 4".1 &.& 1.2 5&.4 5.4 . 2&. 5&.4
1.5 &.& &.& 1.! 2.&
1.5 &.& &.6 1.4 2.2
1.5 &.3 &.5 1.3 2.4
1.5 &.3 &.4 1.3 2.4
1.5 &.2 &.4 1.4 2.4
1.5 &.2 &.4 1.4 2.3
4!.5 &.& &.& 23.3 55.5
4!.5 &.& 11.& 1!.6 5".6
4!.5 1&.2 !.! 1. 6!.4
4".4 !.1 !.4 1. 6.&
4".4 . !.4 1!." 6.&
4!.! 5.2 .3 1".2 63.5
1.& &.& &.& 11.6 4.5
1.& &.& &.6 ".3 4.&
.3 &.5 &.4 !.! 1&.
.4 &.4 &.4 !.! 1&.
.4 &.4 &.4 ".5 1&.!
4.! &.3 &.4 ".6 !.1
4.5 &.& &.& 11.6 51.&
4.5 &.& 1&.5 ".3 55.6
41.2 ". !.4 !.! 5.
42.& . !.& !.! 56.3
42.& .4 !.& ".5 56.1
44.& 5.& .& ".6 55.4
%< -!<
<<%> -=% -!6=&
<% &%= >!!<
<>%6 -=%6 -
<>%! -=% -&<&6
<<% <%= -6<6
-)* = 9 T)+ T)+ T)+ T)+ T)+
+< ); -)*+=N) 9:9* -)*+=N) G*);< +:-)*+=N) =)< +: -)*+=N) -)*+=+
7)/ :9* -)*+= T)+ +< ); +977 -)*+= T)+ +< 9:9*7 +977 -)*+= T)+ <*);< +>978)>9 1 =9* -)*+= T)+ :9-+9 +>97 +977 -)*+= )+ 7)/ +977 -)*+=
7)/ ++9$S)+ +< ); 9:9* G*);< :9-+9 +>978)>91 =9* :9-+9 +: T)+ :9-@+9 ++9
:+ 7)/ 9 9 ): =9* +< ); 9:9* G*);< +: 8)>91 =9* +: T)+ -+ 7 9 9 ): =9*
G -+ -+ 9 9 ): =9* G -+ >+9 ): < -+
> ASSUMPTIONS FOR TEC)NICAL PARAMETERS AND COSTS # Year-1
Year-2 !.&&
Year-3 !.&&
Year-4 !.&&
Year-5 !.&&
A$% !.&&
3&.&&
32.4&
34.""
3."
4&.!1
35.2&
P*79 0*9 ): G*99 F)9* R7KG'
&."&
&."
1.&5
1.13
1.22
1.&6
P*79 0*9 ): S*; R7KG'
3.&&
3.24
3.5&
3.!
4.&!
3.52
P*79 0*9 ): C)9*9 R7KG'
11.&&
11.!!
12.!3
13.!6
14."
12."1
5&&&
54&&
5!32
62""
6!&2
5!66.6&
&
&
&
&
&
&
24&,&&&
25",2&&
2","36
3&2,331
326,51
2
2
2
2
2
2
!& 14.&& 3.& 3.& 5.& .& 2.& 5.& 5.& 5&.&
3 !& 14.&& 3.& 3.& 5.& .& 2.& 5.& 5.& 5&.&
3 !& 14.&& 3.& 3.& 5.& .& 15.& 5.& 5.& 5&.&
3 !& 14.&& 3.& 3.& 5.& .& 15.& 5.& 5.& 5&.&
3 !& 14.&& 3.& 3.& 5.& .& 15.& 5.& 5.& 5&.&
3.&& !&.&& 14.&& 3.&& 3.&& 5.&& .&& ".!& 5.&& 5.&& 5&.&&
&.3& &.5& 1
&.3& &.5& 1
&.3& &.5& 1
&.3& &.5& 1
&.3& &.5& 1
A+ I*979 F99 C)7, M+/ S9++< 0*97 $ ;<97 M+/ S9++< P*9 R7L. > '
C)*+ +8)* %<97 ); =9*
3&.&&
5&&&
N-89* ): -<9*709*>7)* *91 09*5&A. S09*>7)*7 7+*= - ; + *979
12&&&&
T)+ S09*>7)*7 7+*= PRODUCTION PARAMETERS CONSIDERED AND LIVESTOCK STRENGTH
A>9*<9 += -+/ =9+ ): ); 0*79 I*979 M+/ P*)) O>9* P*9>)7 (9* 0*9<= A.)90) *9 9* +>< 09*) -)7 -)*+= + M)*+= 9:9* M)*+= <*);< +:8)>9 1 =9* M)*+==)< +: C++< *9 + ); ++< *9 9:9* ++< *9 <*);< +: 8)>9 1 =9* ++< *9 +: )9 =)< +: 9@+ ) + )9 <*);< +:8)>9 12 -) O9 9:9*);
2&.&&
; MILK PRODUCTION PROJECTIONS
Year-1
Year-2
Year-3
Year-4
Year-5
A
%$T)+ -89* ): 9099 +)7=9*
42."
32.6
32.6
34."
34.1
35
E099 M+/ =9+L)
6&&&
61!&
6365
6556
653
631
T)+ -+/ 0*)) +
25143
2&141"
2&461
22!!&4
23&124
224""&
M7 -+/ :)* :99< +>97 +3&&L:.+:,6& + -.+:,> 1!& +
14
5!6
5!6
62!2
6134
633
M+/ >+8+9 :)* 7+9 +
24"42"
1"5552
2&15"5
222523
223""&
21!61!
D+= >+8+= ): -+/ :)* 7+9
6!3
536
552
61&
614
5""
Year-1
Year-2
Year-3
Year-4
Year-5
,4!2,!5
6,335,!!5
,&54,1"
!,4&",42"
",142,&
; EGECTED SALE PROCEEDS STATEMENT
Unit Cost (Rs.)
I; Mi3 1ae9r1; Mae +a4 1/d9!-&m/,th; HRS&<=*-
&<=
6,25&
5,&&&
4,53
4,53
5,&!"
A,ima u,it 1/d 9+ued;at >= /4 .ur+ha1e +/1t
!=====
!,&23,5&&
,264,"6"
1",1!2,4&2
1",213,44"
1",515,&2"
I,1ura,+e Caim /4 m/rtaity 9< /4 (%$aue;
&"&<="===
3,35,&&&
3,35,&&&
3,35,&&&
3,435,26
3,435,26
+/: du,0*a,ima u,it
!<==
6,526
!3,34"
!6,613
!4,5&6
!4,214
1!,"64,133
1,&64,2&2
2",&2,"64
31,14,413
32,1!1,6!5
iii; T/ta Sae19R1;
;EGPECTED OPERATIONAL EGPENDITURE STATEMENT 'PROJECTED (ALANCE S)EET
Ist year Unit Cost (Rs.) % F/dder +/1t H 6=30*a,ima u,it
=%
Year-1 5&2,
Year-2 54,6&1
Year-3 56",&45
Year-4 555,2&2
Year-5 553,2!6
Stra: H 6K0*a,ima u,it
6
16,5"2
1",136
221,245
233,132
25&,"13
C/,+e,trate 4/r mi3 .r/du+ti/, H &%<=K0*Lit
!!
1,131,42"
"5,141
1,&64,24
1,26!,2&&
1,3,556
C/,+e,trate mai,te,a,+e H!%
!!
3&,253
361,41
4&5,615
42,4&!
46&,&&!
&
,41&,&&&
,41&,&&&
&
3,5"2,&12
C/1t /4 ,e:+/: 4/r re.a+eme,t Medi+i,e1 ' AI et+%
6===
153,&53
166,6"
13,225
16",&11
16!,42!
Re,t*ea1i,0 +/1t 4/r a,d 4/r Shed et+ *A%u,it%
==
&
&
&
&
&
C/,tra+tua ab/r a0e1 *+/: u,it*year
<===
255,&!!
3&&,&55
336,5&
354,!43
3!1,"&!
Saary /4 1u.er@i1/r*a,,um
!&====
2
2
2
2
2
I,1ura,+e .remium
!==
12&,&&&
132,&&&
145,2&&
15",2&
15,6"2
Ee+tri+ity +har0e1H &=== *a,ima u,it*year
&<==
12,544
13!,"14
144,354
14&,!43
14&,35
Other mi1+% +har0e1H!&==*a,ima u,it
!<==
6,526
!3,34"
!6,613
!4,5&6
!4,214
9a; T/ta /.erati,0 +/1t
2,!41,263
1&,2"4,312
1&,556,3
3,3"2,!6
,1!4,36
O.erati,0 1ur.u1 9T/ta 1ae - O.erati/,a +/1t;
16,122,!&
6,6",!"&
1",146,1"1
2 ,54,545
24,"",3&"
23,!4
23,!4
23,!4
23,!4
23,!4
3,&",13
1&,532,1!6
1&,"4,64
3,63&,41
,422,24"
9b; De.% O, 1hed ma+hi,ery ' E2ui.me,t1
T/ta E.% 9a?b;
!=
!=;STATEMENT OF PROFIT AND LOSSRETURN ON CAPITAL IN$EST%9 ;'(ENEFIT COST STATEMENT NET PROFIT
Year-1 15!!4""6
Year-2 6532&16
Year-3 1!"&!31
Year-4 251662
Year-5 245"436
!=; RETURN ON CAPITAL IN$EST%9 ;'(ENEFIT COST STATEMENT
24
1&2
2"4
42!
3!5
; (;RETURN ON CAPITAL IN$EST%9 ;i,+udi,0 a,i%0ai,
244
1&1
2"5
42!
3!5
); (C RATIO
6
2
3
"
4
I,tere1t
I,1tame,t
T/ta
!!; LOAN DIS(URSEMENT AND PAYMENT SC)EDULE YEAR
L/a,
!
5,13",""".6&
565,3""."6
1,&2,"""."2
1,5"3,3"".!!
&
4,111,""".6!
452,31"."6
1,&2,"""."2
1,4!&,31".!!
6
3,&!3,""".6
33",23"."
1,&2,"""."2
1,36,23".!"
2,&55,""".!4
226,15"."!
1,&2,"""."2
1,254,15"."&
<
1,&2,"""."2
113,&".""
1,&2,"""."2
1,141,&"."1
>
&
&
&
&
!&; CAS) (ALANCE AFTER DE(T SER$ICE STATEMENT YEAR !
O.e,%Sur.u1 Payme,t1 Ca1h baa,+e 16,122,!6"."! 1,5"3,3"".!! 14,52",4&.1&
&
6,6",!!"."
1,4!&,31".!!
5,2!",5&.&"
6
1",146,1"&.56
1,36,23".!"
1,!,"5&.66
2,54,545.3
1,254,15"."&
26,5&&,3!5.4
<
24,"",3&".4"
1,141,&"."1
23,!56,22".5
!6;COST OF MILK PRODUCTION STATEMENT
Year-1
Year-2
Year-3
Year-4
Year-5
Ia; COST OF MILK PRODUCTION 9R1;:ith a,ima 0ai,
12.3
53."
53.5
16.3
33.1
Ib; COST OF MILK PRODUCTION 9R1;
13.12
53."3
53.24
16.35
33.25
mi3 1ei,0 .ri+e
3&.&&
32.4&
34.""
3."
4&.!1
!;RE7UIREMENTS OF FEED FODDER AND LAND FOR FODDER CULTI$ATION Year-1 Year-2
Year-3
Year-4
Year-5
)9*9 *9@*9 +=) <*99 :)9* *9@*9 +=) ;9 7*; *9@*9 +=)7
13&.! 55!.6 55."
111.& 563.4 6&.!
114.6 542.1 63.2
122.4 4!". 61.
122.! 451." 61.5
>9*<9 )9*9/< -+ >9*<9 <*99 :)9*/<-+ >9*<9 7*;K< -+
.&2 3&.&& 3.&&
5.4 2.! 3.&&
5.44 25.2 3.&&
5."5 23.!1 3.&&
5."" 22.&5 3.&&
N)*-++= )9*9:)*-+9 7 13 <*7,13 )+/97 13 7*+ 8= 0*)7 ++ )+ /97)7 43.6 3.& -7* /934 ): ++ /97)7 32. 2. -7* /9 :)* 3 -)7T)7 1&." ".2 FINANCE REQUIRED FOR FEEDING Year-1 Year-2 F9 :)* )9*9 *9@*9 +=R7 143!6!1 131!55! F9 :)* <*99 :)9* *9@*9 +=R7 5&2 546&1 F9 :)* ;9 7*; *9@*9 +=R7 165"2 1"136
3!.2 2!.6 ".5
4&.! 3&.6 1&.2
4&." 3&. 1&.2
Year-3 14&33" 56"&45 221245
Year-4 16"56&" 5552&2 233132
Year-5 1!3564 5532!6 25&"13
T/ta /4 t/ta /.erati/,a +/1t
&"=>6"&< &=%=
&"&>=">& &!%!
&"6"6 6%&!
&">!">6 6>%
<
! <
<
<
6 <
<%<
<%>6
<%&
%=
%<&
14& <= & 1& !& &
141 <= & 11 !1 &
136 <= 6! 1& ! 6!
122 <= 61 " & 61
113 <= 56 ! 65 56
&"!="=
a,d re2uired 4/r 4/dder 0r/:i,09a+re; <=%== La,d .r/du+ti@ity*a,,um92t; +/,1idered A)*<+= ++9 + *9@*9 :)* :)9**97 ): *9@*9 :)9* <*); A)*<+= + *9@*9 :)* :)9* <*);<*9 T)+ :)9* ) 89 0*79)=9* : 7+<9 :99< 7 +9>9+ G*99 :)9* *90+9 :)* 7+<9 )7 A)+ :)9* : )* 7+<9 -/< +)797 15 T)+ :)9* ) 89 0*79 :)* 7+<9)=9* T)+ :)9* :)* :99< 0*79)
Shed1*)/u1i,0 998+9 )5&& );7 Farm ma+hi,,ary
A,,eure-A A,,eure-( A,,eure-(
A E2ui.me,t 1 M+/< 7=7955&&& 2 B+/ M+/ C))+9* 5&&&& 3 %9* T*)<7 1&&&& 4 B* S++< 9@0-97 & 5 M9* ;<)*)* *)++9= F)* F99 D7097< 797 3&&&&& 6 M*9 H+< E@0-97 2&&&& M79++9)7 T97< E@0-97 1&&&& ! V9+97, D9+>9*= V 9. & ! F*- E@0-9? C:: C9*, C9* 9 5&&&& " P);9* S00+= 9@0-97 25&&& 1& L8 9@0-97 15&&& 11 DG S9 1 1&&&&& S+**= P-0 & M*9 7909*)* & C*)77 9+ S*09* & T)+ 9@0-9 )7 ( Other utiitie1 %9* /, E+9*+ C8+< $ %*< P+-8< I9*+ :<7 ? :, 897, 9 T/ta +/1t /4 utiitie1 C t/ta C/,tru+ti/, +/1t91hed "r/ad1 et+; T/ta ab/@e Mi1+ +/1t 91tru+ture *ma+hi,ary ;et+
>6<===
1&&&&& 5&&& 5&&&& 1&&&&& 6&<=== &&&6<====== 222!35"6&&&& 1146261"&4&&&&
T/taC/1t /4 ma+hi,ary"utiitie1"+/,1tru+ti/, /4 1hed et+ 66<======
