20 ANIMAL BUFFALO PLAN 125*150

DAIRY LAYOUT:

TOTAL CONSTRUCTION COST

Product Product Size Quantity Per product rate Total
Cement block 600*200*200 950 35 33250
Cement bag 50 kg 100 380 38000
Cement product - - - 5000
Roof 8 Ft. 125 600 75000
15 Ft. (Horizontal) 50 650 30000
Cement pole 12 Ft. 15 600 9000
11 Ft. 15 550 8250
Bolt - 400 30 12000
Flooring - 2400 Sq. Ft. 26 62400
Flooring met 8*5 51 1200 63000
3*2 29 400 11600
Food canal
2*2 20 350 7000
Electrical - - - 25000
Water solution 7500-liter tank 1 - 32000
1 hp pump 1 - 4000
 Water pressure cleaner 1 - 21000
1” pipe 250 Ft. 14 3500
Other fitting material - - 10000
Farm border pole 10 Ft. 50 450 22500
Farm border iron net 8 Ft. 730 Ft. 114.66 60000
Other - - 50000
Only shed cost 582500
Product Quantity Rate
milking machine 1 (2 bucket) 45000
Dump Tank 1 2500
Weighing Bowel with Scale 1 5000
Deep freezer 1 30000
Chaff cutter cum aata chaki cum pulverized 1 36500
Grass cutter 1 15000
Small equipment - 10000
Total : 144,000
MILKING UNIT AND STORAGE

PER DAY PRODUCTION

Milking animal Per day milk
Animal Total no. of animals Total production
production/animal
Buffalo 20 15 12 180

STARTING PER DAY ONE ANIMAL COST

Fodder/mixture Total consume Kg Rate of 1kg Total cost per animal
Green 30 0.3 9
Dry 10 3.3 33
Mixture 6 cotton seed +2 grains 33+15 200+30
Minerals 50(gm) 200 10
Total 34 kg/day - Approx. 275/-
 Total 20 animals available in farm:
 Milking animal 16× 275 = Rs. 4400 /day fodder cost….
 Dry animal 4 × 155 = Rs. 620 / day fodder cost….
TOTAL LABOR COST AND FARM TO DOOR TRANSPORTATION COST

Total no. of labor Salary per Salary per month Total Per day salary
person
2 Farm labor 500 30000 1000

TOTAL COST PER DAY

Fodder cost/day 5,000/-
Total labor cost 1,000/-
Other cost 1,000/-
Total 7000/-

TOTAL PROFIT PER DAY

Total earning per day 180 ltr./day Rs. 60/ltr. 10,200
Total cost per day - - 7,000
 Total profit in milk 3200
Dung (Vermicompost) 500
Total profit per day 3700
Total profit per month 111,000

FEEDING SOLUTION FOR LOW COST

Green fodder: (Super Naphier)

1) Self-grow in our farm 2 acre
2) So per day produce 500 kg green fodder
3) Cost: one time showing: Rs. 50000 for 3 year
4) Monthly cost: Rs. 2000
5) Total annual cost: 40,000
6) Per day cost: 109.58
7) Per kg cost: 109.58/500 = 0.21
8) Per animal cost: 30*0.21 = 6.3

Dry fodder: (Maize, Jowar)

1) Rented land grow 14 acres (monsoon season in grow and 12000 per acre)
2) Rent of 14-acre land: 14*12000 = 168000
3) So per day produce 200 kg dry fodder
4) Cost: one time showing: Rs. 9800
5) Monthly cost: Rs. 30000 for 3 month
6) Total annual cost: 168000 + 9800 + 30000 = 207500
7) Per day cost: 568.49
8) Per kg cost: 568.49/200 = 2.84
9) Per animal cost: 10 kg * 2.84 = 28.4

Dairy farm schedule

Time Process
07:00 am All milking animal stand up and provide fresh water and provide
free space for 30 min
07:30 am Milking start and fix no wise milking with provide concentrated
feed (1 kg concentrated feed / 2 kg milk)
8:30 am  Filling can in milk and selling cooperative dairy (1 person)
 Second person oil massage of each animal
09:00 am to 12:00 pm (Summer)  Provide free space with green and dry fodder (12 kg green / 5
09:00 am to 05:00 pm (Winter) kg dry)
 In summer season 12:00 pm to 04:00 pm swim in pool ( 8 kg
green fodder)
05:00 pm to 05:30 pm Clean all animal with aritha and neem paste (soapberries) skin
5:30 pm to 06:30 pm  Milking start and fix no wise milking with provide concentrated
feed (1 kg concentrated feed / 2 kg milk)
 Filling can in milk and selling Cooperative dairy (1 person) or
filling milk bottle
7:30 pm to 08:30pm Provide free space 1 hr. outside and after inside shed green and
dry fodder overnight (4 kg green/ 5 kg dry)
 Dairy cattle farm feed- management
CONCENTRATE (1000 kg)
Product Total amount % 1000 kg ration 1 kg rate Total cost
Premix sachet 0.03% 1.0% 10 300 3000
Maize 25% 250 15 3750
Soybean 6% 60 45 2700
Groundnut cake 22.5% 225 26 5850
Cotton seed 40 % 400 31 12400
Dry coconut 4% 40 60 2400
Desi gud 1.5% 15 60 900
1000 31000