About NABARD I Role and Functions I Subsidiaries
I Associates
I Rural Economy I Model Bankable Projects
 
National Bank for Agriculture and Rural Development
 Minor Irrigation  
 Land Development  
 Plantation / Horticulture  
 Agricultural Engineering  
 Forestry / WasteLand  
 Fisheries  
 Animal Husbandry  
 Medicinal & Aromatic  Plants  
 Biotechnology  
 State Specific Projects  
 Organic Farming  
   

Model Bankable Projects

   
   
 

Animal Husbandry

 
Automatic Milk Collection Stations
 

1.1 India is the largest milk producer in the world but only 20% of its milk production is being processed. Thus about 80% of the total production is still in the unorganized fold. In order to boost their milk procurement, many dairies have setup societies or collection centers in the rural areas. The society network has reduced the role of the unorganized ‘doodhiyas’ in milk procurement as also protected the interest of the producers in the villages. This has assured a remunerative price and market support to the producers.

1.2 The traditional system of milk collection in the Dairy Cooperative societies included mainly to accept milk by volumes, carrying out fat testing by Gerber method and entering the fat and SNF data manually in the registers. This at times resulted in unreliable data, possible malpractice leading to loss of fat & thereby eroding the confidence of the members

1.3 In order to avoid such issues, a unique system to automise milk procurement operations of village milk cooperative society was developed. The Automatic Milk Collection Station is an integrated unit, combining different functions of a milk collection center, such as measuring the weight, fat content & providing the price output of the milk poured in the center. The equipment also helps the milk co- operatives / milk collection centers in maintaining summary of milk collected and supplied together with the rate on a daily, monthly and yearly basis. This state-of-the-art equipment operates both on battery and main and is able to process and record 120-150 milk collections per hour. The system comprised of an Electronic Milk Weighing Unit, the Electronic Milk Tester and Data Processing Unit.

 

2. Objectives:
The financial assistance is extended for purchase of Automatic Milk Collection Stations with the following objectives.

1.   To increase the efficiency and accuracy of fat testing in milk

2.   To reduce the staff of the society/collection centre through automation.

3. Potential areas:
Keeping in view the ease of operation and efficiency in information management, Automatic Milk Collection Stations have been introduced by a number of Dairies across the country. The scheme has potential to finance Automatic Milk Collection unit in the societies/milk collection centres, which have an average membership of more than 150 milk producers and are procuring more than 400 to 500 litres of milk per day.

4. Beneficiaries:
Dairy Cooperative Societies of the Cooperative Milk Unions or Milk Collection Centres of private dairies.

5. Project Details:

a.Components: Automatic Milk Collection Station is a specially designed integrated unit which is a combination of several units i.e. Milk Weighing System, Electronic Milk Testing, Personal Computer with printer and battery.

b. Capacity: The capacity of Automatic Milk Collection Stations is to analyse 120 to 150 samples per hour.

c. Specifications: The broad specifications are as under:

i) Fat measurements : 0 - 13%
ii) Measuring capacity : 120 to 150 operations per hour.
iii) Power supply :   AC 220  to 240 watts 5O HZ

 

d. Equipment suppliers: The equipment is supplied by various agencies which are as follows: Vamendu Group, Sri Kamadhenu Electronics, Ahmedabad, Gujarat DODIA Himmatnagar, Gujarat Prompt, Baroda, Gujarat Capital Electronics Anand, in Gujarat and REIL Jaipur, Rajasthan

e. Processing: The sequence of operations require insertion of smart card/identity number, pouring of milk in a weighing container, collection of milk samples at the time of pouring, measurement of fat content and calculation of payment and printing of payment slip.

f. Advantages:

1.  Saving in quantity of sample milk

2.  Saving of chemicals and detergents

3.  Saving of expenditure on glassware

4.   Saving in stationery and time

5.   Saving in expenditure on staff.

 

6. Technical Collaboration:
Since the process is simple, no technical collaboration is envisaged for the project, however the Milk Unions/Private Dairy Plants would be providing guidance to the societies/collection centres in purchase and installation of Automatic Milk Collection Stations and also training of manpower in operations and maintenance.

7.Capital Cost:
The capital cost varies with the specifications and also the manufacturers. However, based on the information furnished by the manufacturers, an average unit cost of Rs.1.27 lakh including the cost of battery and service tax (12.35%) has been considered. The detailed unit cost is given in Annexure I.

8. Economics of the project:
Based on the various techno economic parameters furnished in Annexure I, the economics of the project has been worked out and presented in Annexure II. The items of income include saving in expenditure on staff, stationery, chemicals and detergents and glassware and also income from saving of sample milk, while the items of expenditure are the repairs and maintenance of the Automatic Milk Collection Stations. The activity is one of the eligible activity under GoI scheme for Venture capital fund for Dairy / Poultry.

9. Financial Analysis:
The cash flow analysis covering the Benefit Cost Ratio (BCR) Net Present Worth (NPW) and Internal Rate of Return (IRR) has been worked out for the project and presented in Annexure III. For the model under consideration, the BCR is 1.46:1 NPW is Rs 55727 and IRR is 35%. The entire bank loan can be repayable in seven years without any grace period after considering 60% of the surplus generated towards services the debt. Hence repayment has been fixed at 7 years for the model project.(Annexure IV)

10. Financial assistance:
Automatic Milk Collection Stations would be considered for refinance support by National Bank. Therefore all participating banks may consider financing this activity subject to their technical feasibility, financial viability and bankability.

11. Lending Terms:

11.1 Margin Money: The Milk Cooperative society or Milk collection centre should normally meet 25% of the project cost either out of their own resources or through subsidy.

11.2 Interest rate: Interest rate will be as determined by the financing bank.

11.3 Security: As stipulated by the RBI. 

11.4 Insurance: The financing bank may ensure that the society takes adequate insurance cover for the asset.

11.5 Repayment period: Depends upon the gross surplus generated, it may be upto 7 years without any grace period.

12 Special terms and conditions: The special terms and conditions of the project are given in Annexure V.

Annexure - I

Unit Cost and Technoeconomic parameters

 

S.No

Particulars

Amount

1

Investment cost

 

a

Cost of Automatic Milk Collection Unit (Rs.)

127000

b

Margin Money  @ 25% (Rs.)

31750

c

Bank loan (Rs.)

95250

2

Income Parameters

 

a

Av. no. of milk pourers per day

150

b

Volume of milk procured (lts/day)

500

c

Sample milk

 
 

No. of milk samples / day

150

 

Quantity of Sample Milk Saved (ml per sample)

10

 

Sample milk available per month (Litres)

45

 

Av.sale price of sample milk (Rs./litre)

12.5

d

Savings in expenditure on staff (Rs./month)

2000

e

Saving in stationery (Rs. / month)

50

f

Saving in expenditure on glassware    (Rs. per year)

500

g

Saving on chemicals & detergents (Rs. per year)

5000

3

Expenditure parameters

 

a

Repairs & Maintenance (Rs./month)

100

b

Consumables (EDTA , paper roll, etc.) (Rs./month)

100

 

Others

 
 

Depreciation on AMCU (WDV)

10.00%

ANNEXURE - II

Income and Expenditure - Automatic Milk Collection Station

 
(Amt. In Rs.)

S.No

Particulars

Years

   

I

II

III

IV

V

VI

VII

 

Volume of Milk
Procurement (litres/day)

500

500

500

500

500

500

500

 

No. of milk Samples per day

150

150

150

150

150

150

150

                 

A

Income

             
 

Sale of Sample Milk

6750

6750

6750

6750

6750

6750

6750

 

Savings in Expenditure
on Staff

24000

24000

24000

24000

24000

24000

24000

 

Savings in Stationery

600

600

600

600

600

600

600

 

Savings in Expenditure
on Glassware

500

500

500

500

500

500

500

 

Saving on Chemicals
and Detergents

5000

5000

5000

5000

5000

5000

5000

 

Total Income (A)

36850

36850

36850

36850

36850

36850

36850

                 

B

Expenditure

             
 

Repairs and Maintenance

1200

1200

1200

1200

1200

1200

1200

 

Consumables (EDTA, etc.)

1200

1200

1200

1200

1200

1200

1200

                 
 

Total expenditure

2400

2400

2400

2400

2400

2400

2400

                 
 

Gross Surplus (A-B)

34450

34450

34450

34450

34450

34450

34450

                 

ANNEXURE - III

Financial Analysis - BCR, NPW and IRR - Automatic Milk Collection Stations

 
(Amt. In Rs)

S.No

Particulars

Years

 
   

I

II

III

IV

V

VI

VII

 
 

Capital Cost

127000

             
 

Recurring Cost

2400

2400

2400

2400

2400

2400

2400

 

1

Total Cost

129400

2400

2400

2400

2400

2400

2400

 
                   
 

Benefits

36850

36850

36850

36850

36850

36850

36850

 
 

Depreciated Value of AMCS

           

60743

 

2

Total Benefits

36850

36850

36850

36850

36850

36850

97593

 
                   

3

Net Benefits

-92550

34450

34450

34450

34450

34450

95193

 
                   
 

DF @ 15%

0.870

0.756

0.658

0.572

0.497

0.432

0.376

 
 

PWC @ 15% of DF

112521

1814

1578

1372

1193

1037

902

120419

 

PWB @ 15% DF

32043

27863

24229

21069

18320

15931

36688

176147

                   

4

NPW @ 15% DF

55727

             

5

BCR @ 15% DF

1.46

:1

           

6

IRR

35%

             

ANNEXURE - IV

 

Repayment Schedule

Bank Loan

95250

Rate of interest

12.00%

(Amt. In Rs.)

Year

Bank Loan Outstanding

Gross Surplus

Repayment

Net available
to the
collection
centre

 

At the
beginning
of the year

At the end
of the year

 

 Principal

Interest

Total

 

I

95250

86010

34450

9240

11430

20670

13780

II

86010

75661

34450

10349

10321

20670

13780

III

75661

64071

34450

11591

9079

20670

13780

IV

64071

51089

34450

12982

7688

20670

13780

V

51089

36550

34450

14539

6131

20670

13780

VI

36550

20266

34450

16284

4386

20670

13780

VII

20266

0

34450

20265

2432

22697

11753

   

DSCR

1.64

       
 

ANNEXURE V

Special terms and conditions

The bank should ensure that:-

1. The Milk Union/Dairy will identify the milk societies/collection centres whose milk collection is above 400 litres per day for financing Automatic Milk Collection Units.

2. The Union/Dairy will guide the society/collection centre for the purchase and installation of Automatic Milk Collection unit.

3. The Milk Union/Dairy will train the secretary/worker of the Milk Cooperative Society/Collection Centre in the operation and maintenance of the Automatic Milk Collection Unit

4. The Union/Dairy will arrange to supply the required stationery and diluents to the milk cooperative society/collection centre.

5. The Milk Society/Collection Centre will enter into an annual service contract with the supplying firm from second  year onwards.

6. The milk society/collection centre will insure the Automatic Milk Collection Unit with the insurance companies, provided the insurance coverage is available.

7. The Union/Dairy will provide tie up arrangement for the repayment of bank loan.

 
 
go to top
 
 
 
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
     
National Bank for Agriculture and Rural Development
 
 
   
  Technical Services Department
This division is the service provider on technical issues
 
© NABARD 2007 Privacy Policy | Disclaimer | Feedback | Contact us | Sitemap
Site designed & developed by : Lintas Personal (SRS), 2007
Site maintained by : Sify Technologies Limited.