Economic Analysis for stall fed goat farming- commercial goat forming

Total Project cost Rs.1194500/- Margin money Rs.179175 Bank loan Rs.1015325/-

Half

yearly

due

Goat

production

Sales in

no.

@Rs.

per piece

Amount of

sales

Income Expendit

ure

Bank Loan Repayment

Net

surplus Interest Principal

I 120 40 6000 240000 240000 370000 146220 -

II 180 180 6500 1170000 1170000 420000 146220 200000 127560

III 190 210 6500 1365000 1365000 470000 117420 200000 577580

IV 200 220 6500 1430000 1430000 520000 88620 200000 621380

V 210 230 6500 1495000 1495000 570000 59820 200000 665180

VI 220 240 6500 1560000 1560000 620000 31020 215325 693655

1120 1120 7260000 7260000 2970000 589320 1015325 2685355

Note : 1. Rate of interest calculated at 14%

2. Loan for six years with one year grace period

3.six year Average profit for a year Rs. 447559/-

4.Bank loan repayment- not included in profit portion

5.Seventh year income Rs.940000 and above

6. Type of verity of breed Thellacherry 7. Margin money 15% of the project cost

Recurring Expenditure

1 Labour for 100 breed -2 labour 7500 x 2x 12 180000

2 Insurance for 100 goat 32500

3 Shed insured 6000

4 Men insured 4000

5 Land development 5000

6 Fodder cultivation and maintenance 25000

7 Concentrate feed 65000

8 Veterinary care for animals 35000

372500

Non Recurring Expenditure

1 Purchase for 105goats 650000

2 Shed ( Stall, passion open place dev. Expenditures) 350000

3 EB connection 20000

4 Feed cutter (in hall) 25000

5 Feed cutting machine (Farm) 25000

6 Animal transport 10000

Total Rs. 1080000

Promotion of goat rearing

1.We provide golden opportunity to goat promoters .Goat rearing for encouraging self employment and earn lakhs together with

minimum capital and provide employment to the youth ,women and others with minimum acres of land and sufficient water are

essential.

2. Feeding and other thinks local verities, fodder for short growing period and highly nutrition, which will be supportive to more

physical growth.

The meat of goat may very tasty, all kind of meat preparation it attractive marketing opportunity in bulk and retail.

3. We provide goat rearing technique for 100 goats and we assure that total income may get Rs.6 lakhs with in a year.

4. We provide bank loan facilities with commercial banks with minimum collateral security.

The bankers can provide loan assistance for goat farming project and the will be guide technical and marketing support.

5.The stall fed goat rearing is a commercial goat farming system with minimum laborers, easy establishment and low maintenance.

Goat rearing system comparatively highly profitable than dairy and milk animals, the educated youth come forward to start goat

farming and earn Rs.10 lakhs per year in their agricultural land it is a part of rural economic development and it is also support to

the crop growing.

6. We are charges consulting fee minimum Rs.500/- for each consultation.