Integrated Development of Small Ruminants and Rabbits - Animal ...
Integrated Development of Small Ruminants and Rabbits - Animal ...
Integrated Development of Small Ruminants and Rabbits - Animal ...
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Annexure V<br />
. Indicative FlUm Model - Economics <strong>of</strong> Goat Fuming (SemJ Intensive)<br />
A. Summary<br />
1 Unit Size 40 Does + 2 Bucks<br />
2 Breed Osmanabadi<br />
3 Unit cost IRs.} 1,00,000/-<br />
4 Marilin Money IRs.} 25,000/-<br />
5 Bank Loan IRs.} SO 000<br />
6 Capital Subsidy IRs.} 25,000/-<br />
7 Repayment period (Years) 6 years with one year zrace period<br />
8 Interest rate (% p.a.] 12%<br />
9 NPW Ial 15% OF IRs.) + 77 263/-<br />
10 BCR Ial 15% OF 1.5: 1<br />
11 IRRI%} 43%<br />
B. Inveshnent cost<br />
S.<br />
No.<br />
It ern Specifications<br />
Physical<br />
Unlt<br />
Unlt Cost<br />
(Rs./Unltl<br />
ToW Cost<br />
(Rs.)<br />
1 Shed 10 sft / Does 400 Sft 40/SFT 16000<br />
20 sft 1 Does 40 Sft 40/SFT 1600<br />
2 Equipment Feeders Waterers etc 42 401 <strong>Animal</strong> 1680<br />
3 Cost <strong>of</strong> <strong>Animal</strong>s<br />
Does 8-9 months 40 1500 60000<br />
Bucks 12 months 2 2000 4000<br />
4 lnaurance 4% 2560<br />
5 Vet Aid IU.20 / adult<br />
R".10 / IGd<br />
1500<br />
6 Fodder Cultivation I / '2 acre" 3000/aere 6000<br />
7 Succlementarv cone, feed Per Breeding Cycle 1200 kst 4/kst 4800<br />
8 Misc. Expenses 1860<br />
ToW Flnanchl Outlay 100000
Change language