Anda di halaman 1dari 15

KISSAN JAN BHOOMI PVT. LTD.

H.F-6. COW PHOTO

MILKING MACHINE

No boundation by govt for production


& never be illegal
Production can not be disturbed or
decreased
Production will give daily profit to
organization and in very few time profit
starts production then profit`s profit
and so on
Secter runs with the govt support like
subsidies, free medicine, free
instruments for good breeding
No risk every cow will be insured
Cow project produce the so more
projects like gobar gas plant, kenchua
khad project, milk made items
Broad market

Any time infra can be bounded or


any colony ,city of huge amount can
declared illegal
Anytime any news or govt ban can
decrease the value of infra
No certain time for profit for
organization any deal can take
uncertain years
No support by govt while any time
can be bounded
Personal risk of value
decrease/increase
Only do investment and wait for
value increasing or
Narrow market
6

PROJECT STRUCTURE FOR 500 COW CAPACITY


Required:Cow cost (with transport & management)
500*Rs.60000/= 3 Crore
Machinery (all of milking feeding etc.)
Shed
Plant Boundary
=1.50 Crore
Stock (Feed,Fodder Toori)
=50LAC

REQUIRED BUDGET 5 CRORE


7

FUND MANAGEMENT
Fund Will Be Managed By 40 Workers

Everyone Will Contribute Of Rs. ( 15 Lacs )


Per fed. Member.
Net Investment After All Expenses =12 lac
50,000
12,50,000 * 40 = 5 Crore

If Singal Person Invest Then


Project Report On 12 Lac 50,000
Collection
We Will Utilize This Amount As Follows:-

For Cow Purchase 60 % or =750000 rest

30% For plant infrastructure


MEANS :- COW PURCHASE = 13

DAILY EXPENCE PER COW


8kg Choori (15/-Per Kg)

=120
10 Kg Toori (4/- Per Kg)
=40
Green Feed (40 K.G)
=20
250 Gram Calcium
=15
Extra Exp. (Labour Of Two Person) =25
Total exp. on single cow (daily) = Rs.

220

10

DAILY EXPENCE REPORT FOR 1 YR


Previous detail (daily) Rs. 220
Cow will handled for 1 yr for 1 round process
Cow Milking Period Is 300 Days Normally But Average

Milk Production Is Only For 210 Then Expense is 220 *

210 = 46200

Rest 5 Month Daily Cost On Single Cow


Rs. 121/- Daily * 30*5
= 18100

Total Cost On 1 Cow F0r 1 Yr

=64300

ON 13 COW total Exp. for 1 year


64300*13 = 8 LAC 35 ,900
11

TOTAL REVENUE GENERATED


for 1 YR
1 cow 25 ltr.(Average period of 7 month )*30 days * 7

month = 210 days


If average sale of milk is Rs. 25/-per ltr.
Sale 25 ltr. * Rs. 25/- * 210 days
= Rs.131250/ Revenue generated from a single cow = 131250
Revenue from 13 cow * Rs. 131250/- = 17 LAC 3000
All mislenious expanses like electricity, medicine will
covered by manaur(gobar)
=5kg daily*Rs 2*30days*12month*13 cow= 46800/12

APPROX PROFIT( 13 COWS)


1st Yr Revenue Generated = 17,03000
1st Yr Expense

= 8,35,900
Estimated Profit =1703000-835900=867100
Per Cow Profit =867100/13= 66700
1 Yr Profit
867,100
60 % Of The Above Amount Will Be Used For
Cow Purchasing For Next Year ( According to
federal agreement) then new 9 Cow Will Be
Purchased for next year.
13

APPROX PROFIT
2nd yr total cow = 22
Profit = 66700 * 22 =
14 lac 67400
60 % Amount reinvest for cow purchasing or 880440/- or 15 cow
3Rd Yr Total Cow 22 + 15 + 8 ( From Calf Of Plant) Or Cow Total = 45

PROFIT = 30,01500
60 % reinvest for cow purchasing = 18 lac 900/- or new cow = 30
4Th Yr Total Cow = 45 +30+ 15 ( From Plant`s Calf)= 90
Profit = 66700 * 90= 60,03000
60 % Reinvest for cow purchasing = 36,01800 or new cow = 60
5 Th yr total cow = 60 + 90+ 50 (new calf) or cow = 200
Profit = 66700 * 200=

1 crore 33 lac 40,000


14

Pension plan
Cow farming investment only
Customer & advisor are having 1% royalty per month

after five year(life time)


Self business advisor
For example: 15 lakh are having 1% royalty means

15000/-per month customer & advisor after


five years(life time

15