Type of ActivityAgro And Food
Project Profile onDairy-Milk and other dairy products through primarily Cows, sheep, goats, camels, buffaloes, horses, and donkeys
Project Introduction

Ranjeet Dairy : In every Era Milk Is the Important & necessary product of daily diet. Now-a-days people totally depends on packaged drinking milk. My idea is to provide pure milk for every category of people of society. I want to start with 12 cattle in home village.

Process of Manufacture

Steps of milk production and dairy processing:-
1. Pasteurization: Pasteurization is the process of using heat to destroy pathogens to improve food safety.
2. Separation and clarification: Separating skim milk from cream is a fundamental process in the dairy lifecycle.
Standardization. ...
Homogenization.

1. Name of the ProductRanjeet Dairy
2. Project Cost

2. Project Cost

Equipment NameMilk Tanks: Store liquid dairy products in order to keep them fresh for long hours. Separators: Responsible for separating the fat from milk for making it a low-fat or skim milk or cream. Pasteurizers: Used to heat the milk and keep it at a proper temperature.
a. Land Workshed Rental Cost/Eqipement (in Rs.)₹ 500,000.00
b. Working Capital (in Rs.)₹ 300,000.00
Total Project Cost (in Rs.)₹ 800,000.00
3. Estimated Annual Production Capacity:
Particulars Capacity in No. Rate Total value
Milk 86400 literes 60 5184000
4. Raw Material (in Rs.)₹ 1,296,000.00
5. Packing Material (in Rs.)₹ 100,000.00
6. Wages (1-Skilled & 1-Unskilled) (in Rs.)₹ 400,000.00
7. Salaries (in Rs.)₹ 120,000.00
8. Administrative Expenses (in Rs.)₹ 130,000.00
9. Overheads (in Rs.)₹ 100,000.00
10. Miscellaneous Expenses (in Rs.)₹ 50,000.00
11. Depreciation (in Rs.)₹ 80,000.00
12. Insurance (in Rs.)₹ 60,000.00
13. Interest (As per the PLR)

13. Interest (As per the PLR)

a. C.E.Loan (in Rs.)₹ 30,000.00
b. W.C Loan (in Rs.)₹ 39,000.00
14. Working Capital Requirement

14. Working Capital Requirement

a. Fixed Cost (in Rs.)₹ 500,000.00
b. Variable Cost (in Rs.)₹ 2,160,000.00
c. Requirement of WC per Cycle (in Rs.)₹ 700,000.00
15. Cost Analysis
a. Fixed Cost
100% 60% 70% 80%
500000 300000 350000 400000
b. Variable Cost
100% 60% 70% 80%
2160000 1296000 1512000 1728000
c. Cost of Production
100% 60% 70% 80%
5184000 3110400 3628800 4147200
d. Projected Sales
100% 60% 70% 80%
6000000 3600000 42000000 4800000
e. Gross Surplus
100% 60% 70% 80%
816000 489600 571200 652800
f. Expected Net Surplus
100% 60% 70% 80%
784000 470400 548800 627200
Enter Your Email IdEmail hidden; Javascript is required.
Previous Loan Application Download

Upendra Maharathi Shilp Anusandhan Sansthan
Patliputra Industrial Area
Patna – 800 013. Bihar. India.

Opening Hours:

Mon – Sat: 10:00 am – 05:00 pm

Meeting Hours:

Artisans/Weavers can meet Director on every Saturday between 3:00PM to 5:00 PM.

Subscribe For Latest Updates

The latest UMSAS news, articles, and resources, sent straight to your inbox every week.

Total No Of Visits