Goat Farming - Project for 50 + 3 Goats

Required Capital
Goat No Rate Amount
Female 50 12000 600000
Male 3 15000 45000
Shed 500000
Compound 100000
Weight Machine, Instruments 25000
Insurance 25000
Total Capital 1295000

Expenses
Particular

Diet No of Per day Amount

Duration
Goats requirement

Corn Rs.22 Kg 50 4.4 (200 Gm) 425 Days 93500

100 2.2 (100 Gm) 180 Days 39600
100 2.2 (100 Gm) 90 Days 19800

Grass Dry Rs.8 Kg 50 16 (2 Kg) 425 Days 340000

100 8 (1 Kg) 180 Days 144000
100 8 (1 Kg) 90 Days 72000

Grass Green Rs.4 Kg 50 8 (2 Kg) 425 Days 170000

100 2 (0.5 Kg) 180 Days 36000
100 2 (0.5 Kg) 90 Days 18000

Salary 2 Workers 25000 Pm 14 Months 280000

Medicines, Vaccination 14 Months 15000
Electricity 4000/- Pm 14 Months 56000
Total Expenses 1283900
 No of
Revenue Goats Rate Per Kg Goat Weight Amount
1st Semester (7 Months) 100 Rs 270 20 Kg 540000
2nd Semester (7 Months) 100 Rs 270 20 Kg 540000

Goat Manure 50 700 Gm*425 Days 14875 kg

100 350 Gm*180 Days 6300 kg
100 350 Gm*90 Days 3150 Kg
Rate Rs.8000*Per 1000Kg 24325 Kg 194600

Milk 50 Goats,250 Ml per Goat, 25 Ltr in day. Price Rs.100 Per Ltr 531250
Total Revenue 1805850

Particular Amount
Required Capital 1295000
Total Revenue 1805850
Total Expenses 1283900
Profit 521950

*Above figures are for 14 months average approximate value.