Profit Making
Profit making, a new theme for cow rearing
10 Cows + 1 Bull Goushala
Project and Income
Available facilities :
| 1 | Land | 15 acres |
| 2 | Water | Bore well + 2 water tanks |
| 3 | Water harvesting | Available |
| 4 | Silage making | Available |
| 5 | Green fodder | Available |
1. Capital investment :
|
Sl. No. |
Particulars |
In Rs. |
| 1 | Goushala Construction :
25 sq ft/cow * 10 cows * Rs. 200/sq ft Rs. 50,000 12.5 sq ft/calf * 5 calves * Rs. 200/sq ft 50 sq ft/bull * 1 bull * Rs, 200/sq ft |
72,500 12,500 10,000 |
| 2 | Malenadu Gidda cow, calve, bull purchase :
Rs. 4000/cow * 10 cows (1 or 2 lactation, age 3-4 years) Rs. 1000/calf * 5 female calves Rs. 5000/bull * 1 bull |
40,000
5000 5000 |
| 3 | Purchase of dairy equipments :
Chains, chaff cutter, buckets etc. |
6000 |
| 4 | Purchase of Urine distillation unit |
20,000 |
| 5 | Working capital |
6500 |
|
Total |
1,50,000 |
|
2. Money flow :
|
Sl. No. |
Particulars |
In Rs. |
| 1 | Bank loan |
1,12,500 |
| 2 | Margin money |
37,500 |
|
Total |
1,50,000 |
|
3. Recurring Expenditure :
|
Sl. No. |
Particulars |
In Rs. |
Total In Rs. |
| 1 | Purchase of dry fodder :
3 kg/cow * 10 cows * 365 days * Rs.2/kg 1 kg/calf * 5 calves * 365 days * Rs.2/kg 4 kg/bull * 1 bull * 365 days * Rs.2/kg |
21,900 2,920 3650 |
28,470 |
| 2 | Concentrated feeds :
1.5 kg/cow * 10 cows * 365 days * Rs.8/kg ½ kg/calf * 5 calves * 365 days * Rs.8/kg 2 kg/bull * 1 bull * 365 days * Rs.8/kg |
43,800 7300 5840 |
56,940 |
| 3 | Labour Charges : 1 male + 1 female
Rs. 3000/month * 12 months |
36,000 |
36,000 |
| 4 | Insurance charges on animals :
Rs. 45,000 * 4.5% + 12% service charges |
2268 |
2268 |
| 5 | Medicine and veterinary aid :
Rs. 500/animal * 11 months |
5500 |
5500 |
| 6 | Bank loan : If repayable in 5 instalments |
22,500 |
22,500 |
| 7 | Bank interest :
Rs..1,12,500 * 12% |
13,500 |
13,500 |
|
Total |
1,65,178 |
||
4. Income :
|
Sl. No. |
Particulars |
In Rs. |
| 1 | Sale of milk :
2 ltr/day * 10 cows * 240 days * Rs. 15/ltr |
72,000 |
| 2 | Sale of distilled urine (Amruthasara – Arka) :
(Under Shree Ramachandrapura Math’s banner) 450 ml/cow * 10 cows * 365 days * Rs.50/ltr 250 ml/calf * 5 calves * 365 days * Rs.50/ltr |
82,125 22,812 |
| 3 | Sale of manure / slurry / dung :
50 ton/year * Rs. 500/ton |
25,000 |
| 4 | Sale of gunny bags :
100 bags * Rs. 10 |
1000 |
|
Total |
2,02,937 |
|
5. Net Profit :
(4. Income) Rs.2,02,937 – (3. Recurring Expenditure) Rs.1,65,178
= Rs. 37,759
Note :
- The goushala shall start getting higher profits after 5 years period, when all back repayment have been made. However net profit may vary depending on the mode of marketing and feed cost.
- The scheme is technically feasible and economically viable.
