11/15/2017 dairy farm project report ten cows ,dairy farming,Dairy farming ptofit,Dairy project, Dairy farm business

plan, loan for dairy farm, Deshi cow

LIVESTOCK FARMING
FREE ANIMAL FARMING PROJECT REPORTS

Local reliability. Global scalability. LEARN MORE

Now with a region in India.

Dairy farm project report 10 cows

Project report for dairy farm ten cows

Indigenous dairy breed/ cross-bred cow dairy farm

Dairy farming provides an excellent opportunity for self employment of unemployed youth. It is also an important source
of income generation to small/marginal farmers and agricultural labourers. Since agriculture is mostly seasonal, there is a
possibility of nding employment throughout the year for many persons through dairy farming. Landless labourers. The
white revolution of 70s had made spectacular land marks in Indian milk production scenario. India is the largest milk
producer of the world The increasing cost of feed ingredients and its seasonal variability can be reduced by undertaking
fodder cultivation.This project report is based on following assumption:-

Entrepreneur 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, Arti cial Insemination Center/livestock Aid Centers, MPCS
3. Marketing facility of milk and milk product in the locality4.Availability of concentrates ,fodder & medicine in that
locality.

Before starting a dairy farm the entrepreneurs/ farmers are advised to undergo training on dairy farming. They can
contact Local Animal Husbandry Department sta s/Veterinary College/agriculture University etc. for the purpose.

Government subsidy available for these types of project Back ended capital subsidy 25% for general category (33.33%
for SC/ST bene ciaries) is available under government of India scheme Dairy Entrepreneurship Development Scheme
(DEDS.). Subsidy ceiling is Rs150000/ for general category & Rs200000 for ST/SC category for dairy farm with ten
animals.Farmer from Odisha can avail back ended capital subsidy 25% for general category (33.33% for SC/ST
bene ciaries) under government of Odisha scheme Promotion Of Dairy Entrepreneurship (PDE).Subsidy ceiling is
Rs150,000/ for general category & Rs166665/ for ST/SC category for dairy farm with 10 animals for PDE scheme.Odisha
farmer can avail subsidy either under scheme PDE or DEDS.

Avail Bank loan and subsidy In order to avail bank loan & subsidy under DEDS/PDE the entrepreneur/farmers are advised
to contact local animal husbandry/veterinary o cers. Animal resources development department is the facilitator
deportment for above schemes.

This project report is based on following assumption:

1.Freshly calved indigenous dairy breed/ crossbred cows like RedSindhi/ Sahiwal/ Gir/ Rathi/ Crossbred cows in 1st or 2nd
lactation will be purchased in two batches of two animals each at an interval of 5 to 6 months.

2.Availability of 2 acre of irrigated land is prerequisite for the project

http://odishavet.com/dairy-farming-project-report/dairy-farm-project-report-10-cows/ 1/8
11/15/2017 dairy farm project report ten cows ,dairy farming,Dairy farming ptofit,Dairy project, Dairy farm business plan, loan for dairy farm, Deshi cow

3.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 maintance of the dairy farm.

4.Fodder cultivation considered in 2 acre land ,Two crops considered per year.

5.Cow dung produced will be utilized as Manure for fodder cultivation.

6.Cost of rearing calves is not considered as it will be nulli ed by their sale value

7.In case of death cow new cow will be purchased from insurance claim money

8.The scheme is workable on the above guidelines if run by the dairy farmer on scienti c lines.

Housing for cows

Floor Pucca, strong concrete cemented, impervious to moisture ,and have slope 1 in 60 towards gutter. Plinth should be
2ft. higher than ground.

Walls-3ft. high lengthwise brick wall on sides, End wall should be solid made of bricks.

Roof 14-16ft. high at the center and 8ft. high on the side wall .there should be hang over 3ft beyond wall to prevent rain
water from entering cow shade. Roof should be of asbestos, cement asbestos, or tile. thatched roof can replace asbestos in
low cost housing

TAIL TO TAIL SYSTEM OF HOUSING

ITEMS LENGTH IN METER

MANGER 0.6M

STANDING PLACE 1.5M

GUTTER 0.4M

FEEDING PASSAGE 1.2M ON BOTH SIDE

MILKING PLACE 1.2M

. Techno economic parameters

Type of Animal indigenous Milch breed /CB

No. of Animals 10

http://odishavet.com/dairy-farming-project-report/dairy-farm-project-report-10-cows/ 2/8
11/15/2017 dairy farm project report ten cows ,dairy farming,Dairy farming ptofit,Dairy project, Dairy farm business plan, loan for dairy farm, Deshi cow

Cost of Animal (Rs./animal) 30000/cow

Average Milk Yield (litre/day) 10

Floor space (sqft) per adult animal 40

Floor space (sqft) per calf 20

Cost of construction per sqft (Rs.) 250

Cost of equipment per animal (Rs.) 1000

Cost of fodder cultivation (Rs./acre/season) 5000

Insurance premium (% per annum) 5

Veterinary aid/animal/ year (Rs.) 1000

Cost of concentrate feed (Rs./kg) 12

Cost of dry fodder (Rs./kg) 2

Rate of interest (%) 12

Repayment period (years) 6

Selling price of milk/litre (Rs./kg) 27

Sale price of gunny bags (Rs.per bag) 10

Lactation days 280

Dry days 150

DAILY FEEDING AND COST CHART FOR DAIRY COWS

COST/KG
During lactation period During dry period
FEEDING STUFF
Rs.
Quantity (kg) Cost (Rs.) Quantity (kg) Cost (Rs.)

Concentrate feed 16 4.5 72 1.5 24

Green fodder 1 20 Home grown 15 Home grown

Dry fodder 4 4 11 5 10

Total 28.5 83 21.5 34

Lactation chart/Dry chart

Particulars Years

I II III IV V Vi

Lactation Days

First batch 1250 1400 1250 1050 1050 1250

Second batch 900 1050 1050 1050 1050 1050

Total 2150 2450 2300 2100 2100 2300

Dry Days

First batch 550 400 550 750 750 550

Second batch 750 750 750 750 750

http://odishavet.com/dairy-farming-project-report/dairy-farm-project-report-10-cows/ 3/8
11/15/2017 dairy farm project report ten cows ,dairy farming,Dairy farming ptofit,Dairy project, Dairy farm business plan, loan for dairy farm, Deshi cow

Total 550 1150 1300 1500 1500 1300

ECONOMICS OF DAIRY FARMING WITH 10 INDIGENOUS DAIRY BREEDCOWS

Project cost and bank loan Cost. In Rs.

Capital cost

Cow shed for 10cows 40sq.ft/cow @250/sqft 100000

Calf pen for 10 calves 20 sq.ft./calf @250/sq.ft. 50000

Cost of 10CB cows with minimum average 10 liter milk

300000
yield /day @30000

Cost of transportation @Rs1000/ cow 10000

Cost of one cha cutter with 2 HP motor 25000

Cost of dairy appliances @ 1000/cow 10000

Cost of electri cation with ve ceiling fans 23000

Cost of one single bucket milking machine 27000

Total 545000

Recurring cost to be capitalized

Cost of feed for rst batch of one cows for one month as
12450
per feed chart

Cost of insurance 10 animals @5% of animal cost 13500

Cost of fodder cultivation in 2.5 acres of land 25000

Cost of medicine vaccine, electricity for the rst month for

4000
rst cow

Total recurring expenditure 54950

TOTAL PROJECT COST 599950 SAY 600000

Margin money 25% of project cost 150000

Bank loan 75% of project cost 450000

Particulars Project period

CASH FLOW ANALYSIS. 1 2 3 4 5 6

Feeding during lactation period vide

yearly lactation days and feed cost 178450 203350 190900 174300 174300 190900
as per chart

Feeding during dry period vide dry

days and feed cost as per feed chart 18700 39100 44200 51000 51000 44200
enclosed

Medicine vaccine veterinary aid 10000 10000 10000 10000 10000 10000

Insurance @5% of animal cost /year 15000 15000 15000 15000 15000 15000

Cost of fodder cultivation 50000 50000 50000 50000 50000 50000

Cost of labour 60000 60000 60000 60000 60000 60000

http://odishavet.com/dairy-farming-project-report/dairy-farm-project-report-10-cows/ 4/8
11/15/2017 dairy farm project report ten cows ,dairy farming,Dairy farming ptofit,Dairy project, Dairy farm business plan, loan for dairy farm, Deshi cow

other miscellaneous expenditure 10000 10000 10000 10000 10000 10000

Total 342150 387450 380100 370300 370300 380100

INCOME

Sale of milk @Rs.27/liter during

lactation days with average milk 580500 661500 621000 567000 567000 621000
yield /cow liter/day

Sale of gunny bags 2100 2300 2250 2100 2100 2200

Manure will be utilized in own farm

Value of closing stock of 10 cows

(Depreciation on animal cost 120000

@10%/year)

Value of building

(Depreciation on 60000
building@10%/year)

Value of equipments(Depreciation
8500
on equipments @15%/year)

Total income 582600 663800 623250 569100 569100 811700

Gross pro t 240450 276350 243150 198800 198800 431600

1 2 3 4 5 6

Capital Costs 545000

Recurring Cost 342150 387450 380100 370300 370300 380100

Total Costs 887150 387450 380100 370300 370300 380100

Bene t 582600 663800 623250 569100 569100 811700

Net Bene t -304550 276350 243150 198800 198800 431600

Sl no Financial indicators Estimated value Preferred value

1 Net Present Worth (NPW 503105.16 Should be +ve

2 Bene t Cost Ratio(BCR) 1.268:1 >1

3 Internal Rate of return (IRR) 35.33 >15%

4 Debt Service Coverage Ratio 2.366 >1.5

Bank loan =450000grace period 6 months Loan amount at the end of grace period =450000+27000=477000

S.No Monthly Installment Interest Principal Balance

0 477000

1 9325 4770 4555 472445

2 9325 4724 4601 467844

http://odishavet.com/dairy-farming-project-report/dairy-farm-project-report-10-cows/ 5/8
11/15/2017 dairy farm project report ten cows ,dairy farming,Dairy farming ptofit,Dairy project, Dairy farm business plan, loan for dairy farm, Deshi cow

3 9325 4678 4647 463197

4 9325 4632 4693 458503

5 9325 4585 4740 453763

6 9325 4538 4788 448975

7 9325 4490 4836 444139

8 9325 4441 4884 439255

9 9325 4393 4933 434322

10 9325 4343 4982 429340

11 9325 4293 5032 424308

12 9325 4243 5082 419226

13 9325 4192 5133 414092

14 9325 4141 5185 408908

15 9325 4089 5236 403672

16 9325 4037 5289 398383

17 9325 3984 5342 393041

18 9325 3930 5395 387646

19 9325 3876 5449 382197

20 9325 3822 5503 376694

21 9325 3767 5559 371135

22 9325 3711 5614 365521

23 9325 3655 5670 359851

24 9325 3599 5727 354124

25 9325 3541 5784 348340

26 9325 3483 5842 342498

27 9325 3425 5900 336597

28 9325 3366 5959 330638

29 9325 3306 6019 324619

30 9325 3246 6079 318539

31 9325 3185 6140 312399

32 9325 3124 6201 306198

33 9325 3062 6263 299934

34 9325 2999 6326 293608

35 9325 2936 6389 287219

36 9325 2872 6453 280766

37 9325 2808 6518 274248

38 9325 2742 6583 267665

http://odishavet.com/dairy-farming-project-report/dairy-farm-project-report-10-cows/ 6/8
11/15/2017 dairy farm project report ten cows ,dairy farming,Dairy farming ptofit,Dairy project, Dairy farm business plan, loan for dairy farm, Deshi cow

39 9325 2677 6649 261016

40 9325 2610 6715 254301

41 9325 2543 6782 247519

42 9325 2475 6850 240668

43 9325 2407 6919 233750

44 9325 2337 6988 226762

45 9325 2268 7058 219704

46 9325 2197 7128 212575

47 9325 2126 7200 205376

48 9325 2054 7272 198104

49 9325 1981 7344 190760

50 9325 1908 7418 183342

51 9325 1833 7492 175850

52 9325 1758 7567 168283

53 9325 1683 7643 160640

54 9325 1606 7719 152921

55 9325 1529 7796 145125

56 9325 1451 7874 137251

57 9325 1373 7953 129298

58 9325 1293 8032 121265

59 9325 1213 8113 113152

60 9325 1132 8194 104959

61 9325 1050 8276 96683

62 9325 967 8359 88324

63 9325 883 8442 79882

64 9325 799 8527 71355

65 9325 714 8612 62743

66 9325 627 8698 54045

67 9325 540 8785 45260

68 9325 453 8873 36388

69 9325 364 8962 27426

70 9325 274 9051 18375

71 9325 184 9142 9233

72 9325 92 9233 0

DISCLAIMER:-The views expressed in this model project are advisory in nature. This website assumes no nancial liability
for anyone using this project report for any purpose.

http://odishavet.com/dairy-farming-project-report/dairy-farm-project-report-10-cows/ 7/8
11/15/2017 dairy farm project report ten cows ,dairy farming,Dairy farming ptofit,Dairy project, Dairy farm business plan, loan for dairy farm, Deshi cow

Business Loan Upto 15 Lac

Aditya Birla Business Loans. Move Into Bigger Premises Or Stock More Inventory. Apply Now abfldirect.com

http://odishavet.com/dairy-farming-project-report/dairy-farm-project-report-10-cows/ 8/8