Table of Contents
Goat Farm Project Report :
The following goat farm project report is for 100 females and 4 males.
Black Bengal Goat.
Goat Farm Project Report: India has a very large and diverse genetic resource of goats. Goat plays a significant role in economic up-liftment of rural poor of our country. Consumption of goat meat (chevon) is increasing rapidly due to its social acceptability. This sector has tremendous potential in employment generation & poverty reduction. Before starting a Goat farm the entrepreneurs/ farmers are advised to under-go training on goat farming.
They can contact Local Animal Husbandry Department staffs/Veterinary College/agriculture University for the purpose. They should also visit progressive Goat farmers and government/ agricultural university goat farm in the locality. They must check the following points before starting a goat farm.
- Availability of good quality Parent stock in the locality.
- Marketing facility for goat & goat meat.
- Nearness of farm to veterinary hospital/Livestock Aid center.
- Availability of concentrates ,fodder & medicine in that locality.
Goat Farm Project Report-This project report is based on following assumption:
1- Adult healthy Does & bucks of black Bengal breed within 2 years of age will be purchased
2- Manure produced in the farm will be utilized for fodder cultivation
3- In case of death of adult goats new animal will be purchased from insurance claim money
4- The above project will be economically viable under proper care & attention of the entrepreneur.
Goat Farm Project Report – Techno-economic Parameters:
| Breed of Goat | Black Bengal | |
| System of rearing | Semi intensive | |
| No. of Bucks | 4 | |
| No. of Does | 100 | |
| Age at Maturity (Months) | 10-12 | |
| Kidding/ interval (Months) | 8 | |
| No of kidding/year | 1.5 | |
| Kidding percentage | 80 | |
| Average litter size (average of single, twinning, Triplet, quadruplet) | 2 | |
| Sex ratio | 1:1 | |
| Mortality(%) Kids | 20 | |
| Saleable age of kids (months) | 11 | |
| Expenditure norms | ||
| Space requirement sq ft.per head for Buck | 15 , | |
| Space requirement sq ft.per head for doe | 10 | |
| Space requirement sq ft.per head/kid | 4 | |
| Cost of construction (Rs.per sft) Doe, Bucks ,Kids | 100 | |
| Cost of equipment (Rs.per adult animal) | 20 | |
| Cost of green fodder cultivation (Rs./acre/season) | 5000 | |
| Concentrate feed : Adult does(one month before breeding and one month after kidding i.e. per kidding) | 6.75 kg per montth | |
| Concentrate feed for Bucks (two months per breeding season) | 7.5 kg per month | |
| Concentrate feed for Kids (for 30 days) | 3.75 kg per kid | |
| Cost of conc. feed (Rs./kg) | 11 | |
| Labour (No.) | 1 | |
| Labour wages (Rs.per month) | 3000 | |
| Insurance (as percentage of the cost of breeding stock) | 4 | |
| Veterinary aid (Rs./adult/year) | 20 | |
| Income norms : | ||
| Sale price of Buck/(11month) | 1400 | |
| Sale price of Doe/(11month) | 1200 | |
| Income from manure is not assumed as it is used on the own farm for fodder cultivation. | ||
| Sale of Gunnyu bags (Rs./bag) | 10 | |
| Repayment norms: | ||
| Repayment period (years) | 6 | |
| Grace Period (years) | 1 | |
| Interest rate(%) | 12 |
| Goat Farm Project Report – Flock projection chat for Black Bengal Breed Goat | ||||||
| Year | 1st | 2nd | 3rd | 4th | 5th | 6th |
| No. of does purchased | 100 | |||||
| No. of bucks purchased | 4 | |||||
| No. of kidding/year | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 |
| No. of kids born male | 150 | 150 | 150 | 150 | 150 | 150 |
| No. of kids born female | 150 | 150 | 150 | 150 | 150 | 150 |
| No of kids died male 20% | 30 | 30 | 30 | 30 | 30 | 30 |
| No of kids died female 20% | 30 | 30 | 30 | 30 | 30 | 30 |
| No. of male kids available for sale | Kids produced in first year will be sold in second year & so on | 120 | 120 | 120 | 120 | 120 |
| No. of female kids available for sale | 120 | 120 | 120 | 120 | 120 | |
| Goat Farm Project Report – Economics Of Goat Farming | ||
| Sl.no | A-Capital cost | (Amount in Rs.) |
| a | Construction low cost Shed for 100does @ 10sq.ft/adult Doe(Rs.100/sq.ft | 100000 |
| b | Construction of Shed for 4 bucks@15sq.ft/buck(Rs.100 sq.ft buck shed ) | 6000 |
| c | Construction of Shed for240 kids @4 sq.ft./ kids (1000sq.ft)@(Rs.100/sqft | 96000 |
| e | Equipments feeding trough buckets etc | 2000 |
| f | Cost of 100 does@ 1500/doe | 150000 |
| g | Cost of 3 bucks@2500/buck | 10000 |
| h | TOTAL CAPITAL COST | 364000 |
| Working Capital | ||
| a | Wages for one labour @100/day for 1 year | 36000 |
| b | Cost of insurance 4% of animal cost | 7000 |
| c | Cost of concentrate feed for 100 does @6.75kg/month/doe for two months i.e kg@11/kg | 7425 |
| d | Cost of concentrate feed for 4 bucks @7.5kg/adult animal for two months @ 11/kg | 330 |
| e | Cost of concentrate feed for 240 kids@3.75 kg/kid /month i.e 900kg for one month @11/kg | 9900 |
| f | Fodder cultivation in 4 acres of land@5000/acre/season | 20000 |
| g | Misc, expenditure i.e. vaccine medicine and veterinary aid and electricity | 2000 |
| Contingency | 3000 | |
| h | Total Working Capital | 85655 |
| TOTAL PROJECT COST | 449655 | |
| I | Margin money @15% of project cost | 67449 |
| ii | Bank loan@85% of project costsay | 382207382200 |
| Cash Flow | Goat Farm Project Report – Project period (year)Amount in Rs. | ||||||
| i | ii | iii | iv | v | vi | ||
| a | Wages for labour @100/day for 1 year | 36000 | 36000 | 36000 | 36000 | 36000 | 36000 |
| b | Cost of insurance 4% of animal cost | 7000 | 7000 | 7000 | 7000 | 7000 | 7000 |
| c | Cost of concentrate feed for buck does and kids | 17655 | 17655 | 17655 | 17655 | 17655 | 17655 |
| d | Fodder cultivation of land@5000/acre/crop for two crops | 40000 | 40000 | 40000 | 40000 | 40000 | 40000 |
| e | Misc, expenditure i.e. vaccine medicine and veterinary aid | 2000 | 2000 | 2000 | 2000 | 2000 | 2000 |
| Total expenditure | 102655 | 102655 | 102655 | 102655 | 102655 | 102655 | |
| 1 | Sale price of male goats @1400/buck | – | 168000 | 168000 | 168000 | 168000 | 168000 |
| 2 | Sale price of female goats @1200/doe | – | 144000 | 144000 | 144000 | 144000 | 144000 |
| 3 | Sale price of gunny bag | 300 | 300 | 500 | 300 | 300 | 500 |
| 4 | Value of closing stock 100 doe, 4buck, @ average 1200/adult& 240 kids @ 500/kid | 144800 | |||||
| 5 | Value of shed(10% depreciation/year | 80800 | |||||
| 6 | Value of equipment 15000(20% depreciation /year) | Nil | |||||
| 7 | Total | 300 | 312300 | 312500 | 312300 | 312300 | 538100 |
| 89 | Gross profit | -102355 | 209645 | 209845 | 209645 | 209645 | 435445 |
| Goat Farm Project Report – Calculation of BCR and IRR | ||||||
| 1 | 2 | 3 | 4 | 5 | 6 | |
| Capital Costs | 364000 | |||||
| Recurring Cost | 102655 | 102655 | 102655 | 102655 | 102655 | 102655 |
| Total Costs | 466655 | 102655 | 102655 | 102655 | 102655 | 102655 |
| Benefit | 300 | 312300 | 312500 | 312300 | 312300 | 538100 |
| Net Benefit | -466355 | 209645 | 209845 | 209645 | 209645 | 435445 |
| PW Costs @ 15% | 705017.81 |
| PW Benefits @ 15% | 910589.60 |
| NPW | 205571.79 |
| B.C. Ratio | 1.29:1 |
| I.R.R. (%) | 29.24 |
| Goat Farm Project Report – Repayment schedule | ||||||
| Year | Loan Outstanding | Gross Surplus | Interest | Principal | Total Repayment | Surplus |
| 1 | 382200 | 300 | 45864 | – | 300 | |
| 2 | 428064 | 209645 | 51367 | 58864 | 110231 | 99414 |
| 3 | 370000 | 209645 | 44400 | 70000 | 114400 | 95245 |
| 4 | 300000 | 209645 | 36000 | 80000 | 116000 | 93645 |
| 5 | 220000 | 209645 | 26400 | 100000 | 126400 | 83245 |
| 6 | 120000 | 435445 | 14400 | 120000 | 134400 | 301045 |
Note: Please check the Local market Goat values/labour/land costs as of now and accordingly calculate your capacity to go for Goat farming. The Provided Goat Farm Project Report is based on assumptions. However, actual scenario may depend on many factors.
Send me the Black Bengal project report.
Read this information about Goat Farming Project Report.
hi,
please can you send me project report on goats 150 cow and buffalo
my email id is qadrimanal@gmail.com
Namashkar,
I live in Nagpur, Maharashtra, I have about 12 acres of fertile land with a borewell, canal and ponds without fence, and at the moment my family only cultivates wheat, legumes and rice. I want to start goat farming (initial start-up with 100 and extension to 500) combined with poultry (1000 Desi chicken in open space) and fruits like leman, mango, pomegranate, custard apple, guava, drumstick etc. All waste from goat farming will be used to grow vegetables and fruits. I will start with a normal shelter for a goat farm, then I will build a elevated shed for less maintenance.
Can you help me regarding
1. Selection of goat breeds suitable for meat and milk in the NAGPUR region (compatibility with weather conditions)
2. Is an elevated goat shed very expensive? what should I do
3. Leading supplier of goats for my farm in the Nagpur region
4. Document requirement or any government license requirement for goartfarming startup
5. Whether I have to register my goatfarm or register a company/ business to get a bank loan
It will be my pleasure to thank you, please respond