Scribd Logo
Upload

Welcome to Scribd!

  • Dairy Farming Feasability

    Uploaded by

    Ejaz Suddle
    50 views5 pages
    The document outlines the capital and operating costs for a dairy farm over three years. In the first year, the farm has 20 cows with total capital costs of 5.3 million rupees and operating costs of 3.9 million rupees, for a total cost of 9.3 million rupees. In the second year, costs increase slightly as the farm has 20 cows still, with a total cost of 10.5 million rupees. In the third year, the farm grows to 30 cows, with capital costs increasing to 7.1 million rupees and operating costs remaining similar, for a total projected cost of 5.6 million rupees.

    Original Description:

    feasibility calculations for Dairy farm near Okara

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document outlines the capital and operating costs for a dairy farm over three years. In the first year, the farm has 20 cows with total capital costs of 5.3 million rupees and operating costs of 3.9 million rupees, for a total cost of 9.3 million rupees. In the second year, costs increase slightly as the farm has 20 cows still, with a total cost of 10.5 million rupees. In the third year, the farm grows to 30 cows, with capital costs increasing to 7.1 million rupees and operating costs remaining similar, for a total projected cost of 5.6 million rupees.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    50 views5 pages

    Dairy Farming Feasability

    Uploaded by

    Ejaz Suddle
    The document outlines the capital and operating costs for a dairy farm over three years. In the first year, the farm has 20 cows with total capital costs of 5.3 million rupees and operating costs of 3.9 million rupees, for a total cost of 9.3 million rupees. In the second year, costs increase slightly as the farm has 20 cows still, with a total cost of 10.5 million rupees. In the third year, the farm grows to 30 cows, with capital costs increasing to 7.1 million rupees and operating costs remaining similar, for a total projected cost of 5.6 million rupees.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 5

    DAIRY FARM

    1st Year estimates


    Capital EXPENSES
    No of Cows 20
    Price per cow 175,000
    Total value of cows 3,500,000
    Price of shed 400,000
    equipment 60,000
    Generator 70,000 1st year
    solar system 300,000
    Freezer 100,000
    Parlour 300,000
    Generator 70,000
    Cart+Bull 50,000
    sprinkler system+motor 25,000
    Blower 100,000
    Miscellaneous 400,000
    GRAND CAPITAL COST 5,375,000
    Cylage per head, 30kg/day 120
    Wanda 6kg/day/head 192
    Salts 100 grams/day/head 15
    total expense on feed/day 9,810
    total expense on feed/year 3,580,650
    medication/vaccination per year 36,000
    Salary of workers 276,000
    TOTAL OPERATING COST/year 3,892,650
    Total expense year#1 9,267,650
    2nd Year estimates
    Capital EXPENSES
    No of Cows 20
    Price per cow 175,000
    Total value of cows 3,500,000
    Price of shed 400,000
    equipment 60,000
    Generator 70,000 2nd year
    solar system 300,000
    Freezer 100,000
    Parlour 300,000
    Generator 70,000
    Cart+Bull 50,000
    sprinkler system+motor 25,000
    Blower 100,000
    Miscellaneous 400,000
    GRAND CAPITAL COST 5,375,000
    Cylage per head, 30kg/day 120
    Wanda 6kg/day/head 192
    Salts 100 grams/day/head 15
    total expense on feed/day 13,080
    total expense on feed/year 4,774,200
    medication/vaccination per year 36,000
    Salary of workers 276,000
    TOTAL OPERATING COST/year 5,086,200
    Total expense year#1 10,461,200
    Total expense year#2 5,594,820
    3rd Year estimates
    Capital EXPENSES
    No of Cows 30
    Price per cow 175,000
    Total value of cows 5,250,000
    Price of shed 400,000
    equipment 60,000
    Generator 70,000 3rd year
    solar system 300,000
    Freezer 100,000
    Parlour 300,000
    Generator 70,000
    Cart+Bull 50,000
    sprinkler system+motor 25,000
    Blower 100,000
    Miscellaneous 400,000
    GRAND CAPITAL COST 7,125,000
    Cylage per head, 30kg/day 120
    Wanda 6kg/day/head 192
    Salts 100 grams/day/head 15
    total expense on feed/day 9,810
    total expense on feed/year 3,580,650
    medication/vaccination per year 36,000
    Salary of workers 276,000
    TOTAL OPERATING COST/year 3,892,650
    INCOME
    No of Cows 20
    Daily milk collection, liters 300
    annual milk collection, liters 90,000
    Price of Milk, Rupees/lit 51.75
    Sales revenue First year, Rs/year 4,657,500
    Capital remaining to be cleared 4,610,150
    INCOME
    No of Cows 20
    Daily milk collection, liters 300
    annual milk collection, liters 90,000
    Price of Milk, Rupees/lit 51.75
    Sales revenue First year, Rs/year 4,657,500
    males sold (10 nos) 500,000
    INCOME
    No of Cows 30
    Daily milk collection, liters 450
    annual milk collection, liters 135,000
    Price of Milk, Rupees/lit 51.75
    Sales revenue First year, Rs/year 6,986,250

    You might also like