Profit Making

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.