1.
Animal Flow chart
We are planning to start our farm with 500 Ewes and 25 Rams
we purchase Sheeps in gestation period. So, we can get lambs early.
And we insure live stock to avoid risk.
once they born lambs, they weaned at 2 months. After that they take grass as feed for another
4 months. They grow 4.5 kgs to 5 kgs per month, Then the weight reaches 27 to 30 kgs in 6 months.
Once they became 6 months age we can sell away to wholesalers.
Lambing interval is 6 to 8 months. So, gestation of sheeps are 3 to 4 times per 2 years.
Sheep can live 11 to 12 years.
Qty Cost per Sheep Amount
Rams 25 7000 175000
Ewes 500 4500 2250000
Transport cost 5 5000 25000
Total Cost 2450000
2. Estimation of civil construction
a. Shed Cost
Shed for sheeps is required 10 sft per sheep
Sheeps sft per sheep Total
Ewes 500 10 5000
Rams 25 10 250
Total sft required 5250
20 Ewes and 1 Ram in one partition.
Toal 25 partitions requires in 5250 Sft.
Total Sft Cost per sft Amount
Cost per sft is INR 100 5250 100 525000
Total cost 525000
b. Labour quarters
Total Sft cost per sft Amount
3 Rooms 12 ft W X 15 ft L 540 400 216000
Total cost 216000
c. Pitsilos Total pits cost per pit Amoount
8 pits 10 ft H X 10 ft W X 10 ft D 8 20000 160000
Store room 10 ft X 10 ft 100 400 40000
Total cost 200000
3. Estimation of Land development per Half Acre
Total sft cost per sft Amount
Fencing 7 ft H, 600 ft L 4200 10 42000
Cement poles 9 ft H, every pole at 6 ft W 100 350 35000
Total cost 77000
It consists shed, Labour quarters, pit silos and store room
4. Estimation of Irrigation
already one well is there, but the water is sufficient for only 4 acers.
so, one bore is also required. Unit Cost
6 1/2" bore 150 ft depth 1 25000
Pumpset and pipes 1 25000
Total cost 50000
5. Estimation of feeders, drinkers and chaff cutter
a. Iron Feeders Measurements Req. Units Cost per unit Total
3 ft H, 2 ft W, 10 ft L 30 2600 78000
b. Iron Drinkers
2 ft H, 2 ft W, 10 ft L 30 1400 42000
c. Chaff cutter and diesel engine 1 100000 100000
Total cost 220000
6. 8 Acers will use for cultivation of Maize, Lucrene and grass
Cultivation No. of Crops per yr. Acers Cost per crop Cost
Maize 3 4 10000 120000
Grass 4 3 3000 36000
Lucerne 4 1 1000 4000
Total cost 160000
7. Breed Details
Deccani, Nellore jodipi, Madras red
In open market we purchase healthy sheeps with help of veterinary doctor
8. Marketing details
1. We find there is lot of scope for sheep meat and there is no sufficient meat available in market.
2. In northen telangana most of the people prefferred sheep meat rather than chicken.
3. There is no such type zero grazing farms in Karimnagar district and surroundings.
4. We also planning to market other districts which are near to karimnagar.
5. First we are planning to sell healthy breed to farmers,
6. We can sell sheeps to wholesellers also.
9. Veterinary facilities
The veterinary services would be made available at the farm site by employeeing one residential
farm supervisor cum veterinary technician. One qualified veterinary doctor will be supervising the
technical programmes.
a. Disease preventive management, Periodical vaccination as per the calendar of farm operatons.
b. Issue of health certificates, Insuring the animals, conducting postmortem of dead animals.
c. Veterinary tele-medicine services.
d. Maintainance of farm records like individual ewe history sheet, lambing data, preventive health
information, daily treatment record.
PROJECT REPORT FOR SHEEP BREEDING FARM
Owner MANAIR ANIMAL HUSBANDARY FARMS
Address Jyothinagar
Karimnagar
Name of the Bank City Union Bank
PROJECT COST
Si.No Description Unit Cost per UnTotal Cost
1 Cost of Animals
a. Rams 25 7000 175000
b. Ewes 500 4500 2250000
c. Transportation 5 5000 25000
2 Land Development
a. Fencing 4200 10 42000
b. Cement Poles 100 350 35000
3 Civil Structures
a. Sheds 5250 100 525000
b. Labour Quarters 540 400 216000
c. Pit silos 1 200000 200000
4 Irrigation
a. Bore well 1 25000 25000
b. Pump Set 1 15000 15000
c.Pipe Line 10000 10000
d. Over Head Tank 1 5000 5000
5 Equipment
a. Feeders and Drinkers 30 4000 120000
b. Chaff Cutter 1 100000 100000
3743000
6 Working Capital per cycle
a. Fodder Production 8 acers 8 20000 160000
b. Cost of Labour Rs. 6000/- P.M 4 72000 288000
c. Mineral Mix 150000
d. Insurance 525 160 84000
e. Veterinary aid 25000
f. Miscellaneous Exp. 18000
g. Land Lease 60000
785000
GROSS INCOME
Year Crop Breeders
SI.No Description Amount 1I 500
1 sale of 500 Lambs 25 Kgs @ Rs. 145/Kg 1812500 1 II 725
2 Insurance Claims 10000 2 III 1051.25
3 sale of mannure 300000 3 IV 1524.313
4V 2210.253
Total Income 2122500 4 VI 3204.867
5 VII 4647.057
NET INCOME PER CYCLE 6 VIII 6738.233
SI.No Description Amount 6 IX 9770.438
1 Total Gross Income 2122500 X 14167.13
2 Total Expenditure 785000
NET PROFIT 1337500
GROSS INCOME EXP
Lambs ProFemale Male sell Male Lambs KGs Price/KAmount exp per sh Total Exp
450 225 225 225 25 150 843750 2500 912500
652.5 326.25 326.25 326.25 25 150 1223437.5 3625 1323125
946.125 473.0625 473.06 473.0625 25 150 1773984.38 5256.25 1918531.25
1371.881 685.9406 685.94 685.940625 25 150 2572277.34 7621.563 2781870.3125
1989.228 994.6139 994.61 994.61390625 25 150 3729802.15 11051.27 4033711.9531
2884.38 1442.19 1442 1442.19016406 25 150 5408213.12 16024.34 5848882.332
4182.351 2091.176 2091 2091.17573789 25 150 7841909 23235.29 8480879.3814
6064.41 3032.205 3032 3032.20481994 25 150 11370768 33691.16 12297275.103
8793.394 4396.697 4397 4396.69698892 25 150 16487614 48852.19 17831048.899
12750.42 6375.211 6375 6375.21063393 25 150 23907040 70835.67 25855020.904
PROFIT/LOSS
P&L
-68750
-99687.5
-144546.875
-209592.96875
-303909.804688
-440669.216797
-638970.364355
-926507.028315
-1343435.19106
-1947981.02703
LOAN REPAYMENT
Year Loan Rate of Int. Interest Net Income Pricipal Paid Total Repayment Surplus
I 2500000 13% P.A 325000 1397500 325000 1072500
II 2500000 13% P.A 325000 2795000 500000 825000 1970000
III 2000000 13% P.A 260000 1397500 500000 760000 637500
IV 1500000 13% P.A 195000 2795000 500000 695000 2100000
V 1000000 13% P.A 130000 1397500 500000 630000 767500
VI 500000 13% P.A 65000 2797500 500000 565000 2232500
8780000
