Sl. No.

Components

Quantity

Unit

Unit Cost (Rs.)

Cost (Rs.)

A. CAPITAL

1

Cost of 1 cow with calf

40000

COST PER YEAR OUT OF A @ 15%

6000

B. WORKING CAPITAL

1

Insurance charges

1

Nos.

5% of animal cost

2000

2

Labour charges (domestic)

0

3

Cost of concentrate feed for lactation period @ 4.5 kg/day, Rs. 25/kg

250

Days

112

28000

4

Cost of concentrate feed for dry period @ 1.5 kg/day, Rs. 25/kg

110

Days

37

4070

5

Cost of green fodder for lactation period @ 20 kg/day, Rs. 1/kg

250

Days

20

5000

6

Cost of green fodder for dry period @ 15 kg/day, Rs. 1/kg

110

Days

15

1650

7

Cost of dry fodder for lactation period @ 4 kg/day, Rs. 4/kg

250

Days

16

4000

8

Cost of dry fodder for dry period @ 5 kg/day, Rs. 4/kg

110

Days

20

2200

9

Vety. Aid

LS

5000

10

Electricity charges

LS

3000

11

Miscellaneous expenses

LS

10000

SUB TOTAL  B

64920

Total Cost (A+B)

70920

Income from milk production per year @ 10 lit/day, Rs. 40/lit

250

Days

400

100000

From sale of cowdung / FYM

10

q

600

6000

From sale of gunny bags

LS

500

Total Income

106500

Profit

35580