economic parameters and flock projection for 100 goats

economic parameters and flock projection for 100 goat project

Techno-economic parameters
Breed of GoatBlack Bengal
System of rearingSemi-intensive
No. of Bucks5
No. of Does100
Age at Maturity (Months)10-12
Kidding/ interval (Months)8
No of kidding/year1.5
Kidding percentage90
Average litter size  (average of single, twinning, Triplet, quadruplet)2
Sex ratio1:1
Mortality(%) Kids15
Saleable age of kids (months)11
Expenditure norms 
Space requirement sqft.per head for Buck15 ,
Space requirement sqft.per head for doe10
Space requirement sqft.per head/kid4
Cost of construction (Rs.persft)     Doe, Bucks, Kids200
Cost of equipment (Rs.per adult animal)20
 Cost of green fodder cultivation (Rs./acre/season)6000
Concentrate feed: Adult does

(one month before breeding and one month after kidding i.e. per kidding)

6.75 kg per month
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)18
Labour (No.)1
Labour wages (Rs.per month)6000
Purchase price of buck7000/buck
Purchase price of doe4500/doe
Insurance (as the percentage of the cost of breeding stock)4
Veterinary aid (Rs./adult/year)50
Income norms : 
The sale price of Buck/(11month)3200
The sale price of Doe/(11month)3000
Income from manure is not assumed as it is used on the own farm for fodder cultivation. 
Sale of Gunny bags (Rs./bag)10
Repayment norms: 
Repayment period (years)6
Grace Period (years)1
Interest rate(%)12

 

Flock projection chat for  Black Bengal Breed Goats
Year1st2nd3rd4th5th6th
Does purchased100     
bucks purchased5     
No. of kidding/year1.51.51.51.51.51.5
Kids born male135135135135135135
Kids born female135135135135135135
Kids died male 15%202020202020
Kids died female 15%202020202020
Male kids available for sale 115115115115115
Female kids available for sale 115115115115115
error: Content is protected !!