PROJECT REPORT
ON
DAIRY FARM
PROJECT AT A GLANCE
1 Name of the Unit Ateek Dairy Farm
2 Line of Activity Dairy Farm
3 Products Milk
4 New/Expansion/Modernization New
5 Constitution Proprietorship
6 Name of the Proprietor Mohd. Ateek
7 Registered Address – 28 chandan, Faridi nagar, Lucknow – 226015
8 Site Location -28, Chandan, Faridi Nagar , Lucknow - 226015
0
9 Cost of the Project 10,00,000.00
10 Feciliites Required Term Loan
11 Promoters Contribution 100000.00
12 Loan From Bank 9,00,000.00
13 Moratorium 6 months
14 Power NA
15 BEP 13.16%
16 Average DSCR 13.24
Ateek Dairy Farm
Total Project Cost
S.No Particulars Amount
1 Cost of Buffellows 0 5,60,000
Type – Murrah, Bheda, Khundi, Bhuri
Nubmber of Bufellows- 11
Each Bufellow Avg. @ 92,272/ -
2 Shed Cost 2,40,000
Area Required 20*60sft/ bufellow
Total sft required for 11 bufellow - 1200 15,000
sft Cost of Const/sft @ 200 3 Chaff Cutter
3HP
4 Milking Machine 20,000
5 Bore Well 65,000
6 Motor 3HP 20,000
7 Electrical Wiring 30,000
8 Field Laese -
9 Misc 50,000
Total Cost 10,00,000
Means of Finance :Term Loan
S.NO Particulars Amount %
1 Promoters Conribution 1,00,000 10%
2 Bank Finance 9,00,000 90%
Total 10,00,000 100%
S.NO Particulars Amount %
Ateek Dairy Farm
Yield Statement - Milk
Particulars Year 1 Year 2 Year 3 Year 4 Year 5
1.Total Installed Capacity in Liters/ Bufellow 70 70 80 80 90
2.No of Bufellows 11 11 12 13 14
3.No of Production days in year 275 275 275 275 275
4.Total Installed Capacity 134750 134750 176000 176000 222750
5.Capacity Utilization 80.00% 80.00% 80.00% 80.00% 80.00%
5.Actual Capacity in Liters 107800 107800 140800 140800 178200
6.Selling Price per Liter 60 60 60 65 65
7.Total Revenue /Year 64,68,000 64,68,000 84,48,000 91,52,000 1,15,83,000
Cost
Particulars Year 1 Year 2 Year 3 Year 4 Year 5
a) Feed Cost
1.Feed Cost /Day/Bufellow 1600 1600 1800 1800 2000
2.Number of Bufellows 11 11 12 13 14
3.No of Days in a year 365 365 365 365 365
Total Feed Cost 40,88,000 40,88,000 52,56,000 52,56,000 65,70,000
Cost
Particulars Year 1 Year 2 Year 3 Year 4 Year 5
- - - -
a)Labour Cost
1.Manpower Required 2 2 2 2 2
2.Salary/Month 10,000 10,000 10,000 10,000 10,00
0
Total Salary 2,40,000 2,40,000 2,40,000 2,40,000 2,40,00
0
b) Vetarnary Aid
Medicines/ Year 10000 11000 12100 13310 14641
13,20
c)Insurance @2% on Animal Cost 11,200 11,200 12,200 12,200
0
14,64
d) Electrical Cost/ Year 10,000 11,000 12,100 13,310 1
Ateek Dairy Farm
Projected Profitabilty Statement
Projected Projected Projected Projected Projected
Particulars Year 1 Year 2 Year 3 Year 4 Year 5
Income
Sales Revenue 64,68,000 64,68,000 84,48,000 91,52,000 1,15,83,000
Other Income - - - - -
Total
64,68,000 64,68,000 84,48,000 91,52,000 1 ,15,83,000
Expenditure 40,88,000 40,88,000 52,56,000 52,56,000 65,70,000
-
Feed Cost
Salaries & Wages 2,40,000 2 ,40,000 2 ,40,000 2 ,40,000 2 ,40,000
-
Medicine Cost 10,000 11,000 12,100 13,310 14,641
Electricity Charges 10,000 11,000 12,100 13,310 14,641
Misc Exp - - - - -
Finance Charges 1,06,000 56,667 40,667 24,667
8,667
Depriciation 1,00,000 1 ,00,000 1 ,00,000 1 ,00,000 1 ,00,000
Profit Before Tax 19,14,000 19,61,333 27,87,133 35,04,713 46,35,051
- - 10,51,414 13,90,515
Provision for Tax
Profit After Tax 19,14,000 19,61,333 27,87,133 24,53,299 32,44,536
Net Profit Ratio 29.59% 30.32% 32.99% 26.81% 28.01%
BALANCE SHEET
Projected Projected Projected Projected Projected
Particulars Year 1 Year 2 Year 3 Year 4 Year 5
Liabilities
Proprietors Capital
Capital 2,00,000 21,14,000 40,75,333 68,62,467 93,15,766
Reserves & Surplus 19,14,000 19,61,333 27,87,133 24,53,299 32,44,536
Less: Drawings - - - - -
Total 21,14,000 40,75,333 68,62,467 93,15,766 1,25,60,302
Secured Loans
Term Loan
6,40,000 4,80,000 3,20,000 1,60,000 -
Unsecured Loans - - - - -
Current Liabilities
Advances From Customers - - - - -
Sundry Creditors - - - - -
Other Provisions - - - - -
Total 27,54,000 45,55,333 71,82,467 94,75,766 1,25,60,302
Assets
Fixed Assets 9,00,000 8,00,000 7,00,000 6,00,000 5,00,000
Non Current Assets - - - - -
Current Assets
Sundry Debtors 1,25,767 1,25,767 1,64,267 1,77,956 2,25,225
Loans & Advances - - - - -
Cash & Bank Balances 17,28,233 36,29,567 63,18,200 86,97,810 1,18,35,077
Total 27,54,000 45,55,333 71,82,467 94,75,766 1,25,60,302
Ateek Dairy Farm
Term Loan 9,00,000.00
Rate 10.00%
Installments Monthly 60
13333.33 Installments Amount
Installment No Opening Balance Installment Amount Interest Closing Balance Yearly Interest
- -
9,00,000.00 6,667 8,00,000
- -
9,00,000.00 6,667 8,00,000
- -
9,00,000.00 6,667 8,00,000
- -
9,00,000.00 6,667 8,00,000
- -
9,00,000.00 6,667 8,00,000 90000/
22,500/
1 8,00,000.00 6,667 7,86,667
2 7,86,666.67 13,333.33 6,556 7,73,333
3 7,73,333.33 13,333.33 6,444 7,60,000
4 7,60,000.00 13,333.33 6,333 7,46,667
5 7,46,666.67 13,333.33 6,222 7,33,333
6 7,33,333.33 13,333.33 6,111 7,20,000
7 7,20,000.00 13,333.33 6,000 7,06,667
8 7,06,666.67 13,333.33 5,889 6,93,333
9 6,93,333.33 13,333.33 5,778 6,80,000
10 6,80,000.00 13,333.33 5,667 6,66,667
11 6,66,666.67 13,333.33 5,556 6,53,333
12 6,53,333.33 13,333.33 5,444 6,40,000 72,667
13 6,40,000.00 13,333.33 5,333 6,26,667
14 6,26,666.67 13,333.33 5,222 6,13,333
15 6,13,333.33 13,333.33 5,111 6,00,000
16 6,00,000.00 13,333.33 5,000 5,86,667
17 5,86,666.67 13,333.33 4,889 5,73,333
18 5,73,333.33 13,333.33 4,778 5,60,000
19 5,60,000.00 13,333.33 4,667 5,46,667
20 5,46,666.67 13,333.33 4,556 5,33,333
21 5,33,333.33 13,333.33 4,444 5,20,000
22 5,20,000.00 13,333.33 4,333 5,06,667
23 5,06,666.67 13,333.33 4,222 4,93,333
4,111
24 4,93,333.33 13,333.33 4,80,000 56,667
25 4,80,000.00 13,333.33 4,000 4,66,667
26 4,66,666.67 13,333.33 3,889 4,53,333
27 4,53,333.33 13,333.33 3,778 4,40,000
28 4,40,000.00 13,333.33 3,667 4,26,667
29 4,26,666.67 13,333.33 3,556 4,13,333
30 4,13,333.33 13,333.33 3,444 4,00,000
31 4,00,000.00 13,333.33 3,333 3,86,667
32 3,86,666.67 13,333.33 3,222 3,73,333
33 3,73,333.33 13,333.33 3,111 3,60,000
34 3,60,000.00 13,333.33 3,000 3,46,667
35 3,46,666.67 13,333.33 2,889 3,33,333
36 3,33,333.33 13,333.33 2,778 3,20,000 40,667
37 3,20,000.00 13,333.33 2,667 3,06,667
38 3,06,666.67 13,333.33 2,556 2,93,333
39 2,93,333.33 13,333.33 2,444 2,80,000
40 2,80,000.00 13,333.33 2,333 2,66,667
41 2,66,666.67 13,333.33 2,222 2,53,333
42 2,53,333.33 13,333.33 2,111 2,40,000
43 2,40,000.00 13,333.33 2,000 2,26,667
44 2,26,666.67 13,333.33 1,889 2,13,333
45 2,13,333.33 13,333.33 1,778 2,00,000
46 2,00,000.00 13,333.33 1,667 1,86,667
47 1,86,666.67 13,333.33 1,556 1,73,333
48 1,73,333.33 13,333.33 1,444 1,60,000 24,667
49 1,60,000.00 13,333.33 1,333 1,46,667
50 1,46,666.67 13,333.33 1,222 1,33,333
51 1,33,333.33 13,333.33 1,111 1,20,000
52 1,20,000.00 13,333.33 1,000 1,06,667
53 1,06,666.67 13,333.33 889 93,333
54 93,333.33 13,333.33 778 80,000
Installment No Opening Balance Installment Amount Interest Closing Balance Yearly Interest
55 80,000.00 13,333.33 667 66,667
56 66,666.67 13,333.33 556 53,333
57 53,333.33 13,333.33 444 40,000
58 40,000.00 13,333.33 333 26,667
59 26,666.67 13,333.33 222 13,333
-
60 13,333.33 13,333.33 111 0 8,667
Debt Service Coverage Ratio
Projected Projected Projected Projected Projected
Particulars Year 1 Year 2 Year 3 Year 4 Year 5
Profit After tax 19,14,000 19,61,333 27,87,133 24,53,299 32,44,536
Depriciation 1,00,000 1,00,000 1,00,000 1,00,000 1,00,000
1,06,000 56,667 40,667 24,667 8,667
Interest on term Loan
Total 21,20,000 21,18,000 29,27,800 25,77,966 33,53,203
Payment Obligation
TL Installments
1,60,000 1,60,000 1,60,000 1,60,000 1,60,000
1,06,000 56,667 40,667 24,667 8,667
Interest
Total 2,66,000 2,16,667 2,00,667 1,84,667 1,68,667
DSCR 7.97 9.78 14.59 13.96 19.8
8
Avg DSCR 13.24
Break Even Point
Projected Projected Projected Projected Projected
Particulars Year 1 Year 2 Year 3 Year 4 Year 5
Revenue 64,68,000 64,68,000 84,48,000 91,52,000 1,15,83,00
0
Variable Costs
Feed Cost 40,88,000 40,88,000 52,56,000 52,56,000 65,70,0
00
Medicine Cost 14,6
10,000 11,000 12,100 13,310 41
Total 40,98,000 40,99,000 52,68,100 52,69,310 65,84,6
41
23,70,000 23,69,000 31,79,900 38,82,690 49,98,35
Contribution
9
Fixed Costs
Salaries 2,40,0
2,40,000 2,40,000 2,40,000 2,40,000 00
Electricity Charges 14,6
10,000 11,000 12,100 13,310 41
Interest 8,6
1,06,000 56,667 40,667 24,667 67
Depriciation 1,00,0
1,00,000 1,00,000 1,00,000 1,00,000 00
Total 3 ,63,3
4 ,56,000 4 ,07,667 3 ,92,767 3 ,77,977 08
Break even Point 19.24% 17.21% 12.35% 9.73% 7.27%
8 ,41,9
Break even Sales 12,44,476 11,13,038 10,43,458
8 ,90,940 15
1,07,41,08
Margin of Safety Sales 52,23,524 53,54,962 74,04,542 82,61,060
5
Average BEP 13.16%
Assumptions
1 Sale Prices are expected to increase by Rs 5 per Liter for every year
2 Feed Cost is expected to increase by Rs.5 for every year
3 Salaries are expected to increase by 5% for every year
4 Term Loan Interest is considered at 10% p.a
5 Internal Accruals are expected to invest in Lands
6
Income tax is considered at rates applicable to Individuals as per Income tax act,1961
7 Depriciation on Bufellow & Other Equipment is considered @ 10% on Straight Line basis
