Dear senior, Before you begin reading our article below we request you to have a look at following links 15 minutes of silence krisit.in/video/7-minutes-of-silence Jon Jondais talks on his experience being self sustainable krisit.in/video/jon-jandai-life-is-easy-why-do-we-make-it-so-hard-tedxdoisuthep Krishna Valley a Glimpse of a Eco Village model of 500 acres krisit.in/video/18-minutes-of-peace International course on self sustainability krisit.in/profiles/blogs/international-course-on-farming-natural-home-building-and-self-su as per shastra descriptions and explanation by Kapila dev and Prithu Maharaj , we have tried to create a master plan and financial model for a vedic eco village model . each model is having 16 acres land or 6.25 hecatre land or 25 Bhiga (calculation as per locals in india ) or 25 elements = 24 material elements+ 1 spiritual element (as center ) It has taken 25 years from our spiritual associate His Grace Bhakta Vatsal Prabhuji to create this master plan ,he has tested this model in parts in deserts of Jaisalmer and also fertile lands of habri. 1 hectare = 2.5 acres or 4 bhiga (165 ft x 165 ft ) Your earnings shall be more then Rs 1 crore per year in 16 acre model when developed in a desert location in india and could be higher if any other location in the world. Each Model of 16 acres consists {6.25 hecatre land or 25 Bhiga} of 16 families of 5 member each = 80 members , 35 milking cows and 65 disabled /old cows, 64% land is with 2400 + trees while 34% consists of crops/plants/vegetables , 1 % is Temple of Krishna on the centre and rest 1 % as houses for 16 families. along with farming , members of this 6.25 hectare community are also involved in 16 forms of art including cloth making , vedic medicated ghee from cows,blacksmith etc we also have a great use for bulls as they help in driving the water pump and simultaneously helping generate electricity for the community. as per the calculations, it takes 2 to 5 years to create this vedic community model of 16 acres and once created,has ability to generate a handsome income of more then rs 1 crore or $200k and above. Why Vedic agriculture ? Today we have fuel based economy which is destructive while Spiritual economics is Constructive and a ideal social set up. Our Model is based on Varnasharam Varna:- as per Bg :- 18.44 -48 there are 4 groups or varnas :-Intelligent class (Brahmanas)it has 9 gunas , adminsitrative class it has 7 gunas (shatriya ),Productive class it has 3 gunas (Vaishya) and Service class (sudhra) Asharam :- age 1 -25 is Bramchari(education) , 26-50 is Grihastha(interest hardwork) , 51-75 is Varnas Prastha(social welfare) , 75 -100 is Sanyas(Renounciation) How to establish Vedic agriculture model as per our p[lan of 16 acres {6.25 hecatre land or 25 Bhiga} We divide land into 25 parts = 24 +1 24 physical elements (5 qualities /groups) 1 Divine element We further Form this 25 parts into 6 groups 1> Tattvic (Gross layer ) :- Earth ,Water , Air,Fire and Space 2> Tanmatra (Fine layer ) :-Sound,Touch,Rupa ,Taste and Smell 3> Gyanendriya (senses) :-Ear,Eyes,Nose,Tongue and skin 4>Karmaendriya (Activity) :-Tongue,Hand,Leg,anus and Genitals 5> Panch Demigods :- as per Vasihnavs we respect this group but concentrate on Lord Krishna 6> Antarisksha indriya :- Mind,intelligence,false ego and bad consiousness " Kaal " controls this group as Lord Krishna which is the centre of the Vedic agricultural model When we satisfy the centre element "Kaal" then that is complete Spiritual farming - Bg 4.34 How to implement this science of Spiritual Farming in 6.25 hectare or 16 acre land or 25 bhiga ? we make 4 divisions and each division has 1.5 hectare or 3.25 acres and centre element has 0.25 hectare or 1 bhiga Each Division of 1.5 hectare or 6 bhiga has further 2 categories :- Minor is 4 bhiga based on Raghunath das Goswami,Raghunath Goswami,Jiva Goswami and Gopal Bhatta Goswami and Major is 2 bhiga based on Rupa and sanatan Goswami We now classify 6.25 hectare or 16 acres or 25 bhiga into 3 circles Outer Circle :- Agro Forestry To Produce Fodder Grass /Trees (16 bhiga / 4 hectares ) Medium circle :- Agro Hortriculture for 18 types of agriculture in a year 2 categories :- Grains :- maize,bajra,wheat,jowahar,oats etc and Fodder :- gawar (for cows to help them produce milk) Centre circle:-Nucleus , it consists of following 1. Temple :- 7 ft x 7 ft x 75 ft 2 .Watertank :- 100 ft x 100 ft face , 50 ft x 50 ft bottom and 12 ft deepth , Capacity 27000 cubic meters 3.Nursery :- 20 sq meter 4.Vegetable Plot :- 40 sq meter 5.Process house & Vedic House :- 60 square meter 6.Medicinal Plantation :- 160 square meter 7.Workshop for 16 kalas or arts :- 80 square meter 8.Oxen Power :-Driven Power Complex (flour mill , pump,Grain separting,Grain & Grass chopping,electricity generation etc total 14 uses) 9.Cowshed :- 4 Divisions, each Division with 5 cows milking 10.Amrut Mitti/Jal :- 20 sqmeter 11.Biogas :- 25 square meters 12.sileage :- Fodder Storage { {3.15 square meter x 4 }+{1.25 sqaure meter x 4 space} } 13.Seedbank:- 5 square meter x 4 14.Dry Grass Storage :- 8 x 320 square meter --> Grains are sandwiched between dry grass 15.Sheep & Goat house or Cow shed for more cows :- To create manure 15 square meter x 4 16.Donkey house (More cows is optional alternative) :- 5 square meter x 4 17.Camel :- 800 square meter 18:-Dog :- 4 19:-Horse :- 1 for the Boss 20:-Beekeeping :- 25 boxes 21:-Water harvesting:- 75000 litres x 4 tanks , Space 40 square meters 22:-Solar Street Light + Solar Water Purifier + Solar Heater + Solar Power System + Wind Power System+ Solar dryer + Eco Stove 23:-Swales for Water Stream:-Supplyline 125 meter=21 inch x 18 inch , Delivery line 175 meter = 15inch x 18 inch 24:-Implementation yard :- Plough , Carts etc space 10 square meter x 40 square meters 25:-Cottage industry :- 40 square meter x 40 26:-Management :- 16 families consists of 1 Family :- Social engineer 5 families :-Grass root officers 10 families:-Service assistants When we make 25 Villages of 6.25 hectare each as per above then we will be able to create a 150 hectare or 400 acres or 625 bhiga sized Vedic Eco Village with 400 families. api.ning/files/Sb*4boFSxeNGvM7x94wQa9HjGboNHnASA7stVbxunA9alfOsEwK0fDq8sfNUY67gFStj4CMo8txAg7ZADGDeqroXtepWORoL/VedicVillagecopysmall.jpg api.ning/files/Sb*4boFSxePOlSjsj3nubjlAt2tDy6qlucQ3w5nZ82MgO69uUBfKc1exCeNsKqy3f3I2cHMY8VAuBNDX7TCes3BQ92hSpBhW/Graphsmall.jpg Thanks For reading Your Servant Gajanand agarwal Below further details as per cost involved in the making of the 16 acre model in 5 years Duration Detail of development stages of one unit (6.25 hectare) of Vedic agriculture- Development stage Particular of stages Specification Rate Amount Total amount Remarks S.No of stage Year of starting Year of finishing Total time required I First year First year 10 days To develop primary station at site. Residence for worker: a)Hut- 20’x10’x7’-12’-1 nos, 20,000/- each 20,000/- Rs. 90,000 Investment in first year, including in first installments. b) Underground water tank- 10’x10.x7’ 20,000/- 20,000/- c) Motor cycle- 1 nos 40,000/- 40,000/- d)Utensil 5,000/- 5,000/- e) Other minor items 5,000/- 5,000/- 2. First year First year 10 days Survey & Marking Pillars-1.5’x1.5’x7’-4 nos 1000/- 13,500/- Rs. 13,500/- Investment in first year, including in first installments. Wooden strips-3”dia-10’ height 21 nos, minor column- 1” dia-6”height,1225 nos 12500/- 3. First year First year Depend on site Develop primary irrigation facility Depend on particular site Investment in first year, including in first installments. 4. First year First year 10 days Fencing Stone strip of 7’ height(200 nos) with 4 strand barbed wire( wire mess, if applicable, charges extra) with Total length-1000meter @ Rs. 225/- 2,25,000/- Rs. 2,55,000/- Investment in first year, including in first installments. Gate, as per design)-1 main,3minor 20’- I nos, 4’ 3nos 30,000/- 5. First year First year 10 days Establishment of primary nursery and storage of other sampling of proposed plantation. Total plant- big size tree, 800 nos Rs. 20/- 16,000/- Rs. 70,000/- Investment in first year, including in first installments. Shrubs,800 nos Rs.25/- 20,000/- Fruits tree, 200 nos Rs.50/- 10,000/- Plus extra 100 nos As per attached list. Rs. 50/- 5,000/- Transportation & storage charges - 19,000/- 6. First year First year 1 month Storage of plantation material. 1.Innovated irrigation water rings- 2000 nos Rs. 100 each Rs. 2,00,000/- Rs.11,30,000/- Investment in first year, including in second installments. 2.Camel cart & camel- I set Rs. 30,000/- Rs. 3,000/- 3.Pond clay- 100 tractor trip Rs. 300/ each Rs. 3,00,000/- 4.Cow dung-100 trip Rs. 500/- each Rs. 5,00,000/- 5. Canopy material( Shrubs, wire, wooden strip- 100 trip Rs. 1,000/- trip Rs.1,00,000/- 7. First year First year 1 month Plantation( as per design) Total 1800 nos Rs. 100/- each Rs. 1,80,000/- Rs.1,80,000/- Investment in first year, including in second installments. 8. First year Fifth year 5 years Maintenance of plantation 2 skilled & trained labor Rs. 200 eachx2x365x5 Rs. 7,30,000/- Rs. 28,90,000/- ¼ amount,Rs.5,78,000/- investment in first year, including in second installments of first year, while ¾ amount Rs.23,12,000/- will be charged within next 4 year in 3 equal installments. “Kunup Jal” and other supplements treatment of every plant, by experts. As per attached detail sheets. Rs. 20/-plant/month. 20x12x1800x5 Rs21,60,000/- 9. First year First year 2 days in rainy days Grass plantation- Sewan, Dhaman and other, as per separate sheet. In 4 hectare Rs. 10,000/- hectare Rs 10,000/- Rs.40,000/- Investment in first year, including in first installments. 10. First Year First Year 1 month Irrigation reservoir, Establishment tube well and develop power system. Water reservoir- 100’x50’x12’, as per design Rs. 4,00,000/- ( o Rs. 2,00,000/-(Rs. 2 lacs govt subsidy) Rs.4,60,000/- Rs.3,50,000/- Investment in first year, including in second installments, Water tube well( Depend on particular site Rs. 1,50,000/-L.S. Rs.1,50,000/- Develop oxen driven power plant( as per innovative design) Rs. 1,10,000/- Rs. 1,10,000/- Rs.1,10,000/-investment in first year, including in first installments. 11. First year First year 1 month Development of irrigation network for 8 cropping beegha, as per design Grounding of half round clay tiles line. Total length-6x50x8=2200 meter@ Rs. 500 meter Rs.2,20,000/- Rs. 4,40,000/- Investment in first year, including in second installments. 4 small water tank of 15’x15’x7’ with 4 solar pumping devices. Rs. 45,000 for solar pump& 10,000/- for each tank Rs. 2,20,000/- 12. Second year Second year 6 months Establishment of spiritual center, as per design Temple of Krishna- Bal Ram 16’x16’16’ Jaisalmer style Rs. 2,56,00/- Rs. 3,46,000/- Investment in second year, this amount will include in first installments. Shree Vigrah 24” height, pure Makrana marbels Rs. 30,000/- with all worshiping paraphernalia Rs. 60,000 13. Second year Second year 6 month Establishment of master nursery with all required facility. 80 meterx1 meter= 80 square meter to develop floriculture plant of 60 variety, medicinal plant for human -60 variety and 120 plant for ethno medical plant. Each having of 100 sapling Rs. 1,80,000/- Investment in second year, this amount will include in first installments. 14. Establishment of farm housing complex. 1.Farm house( American style, as per selected design) Total in 5000 square area and it will be located at concern village land of that particular chuck plan. Rs. 20,00,000/-L.S., depend on particular design) Investment in second year, this amount will include in first installments, but whole amount will consider different installments as per pre detail discussion. 2.Milk process house(double story) with all equipment, utensil, apparatus(as per separate sheet) Each having 750’ square feet.4 nos. Total area= 3000 square feet@ Rs.400/- Rs.12,00,000/- 3.Utensil, equipments. Rs. 60,000/- each Rs. 2,40,000/- 4.Cow protection shed ( as per design) For 50 cows, 8 working bulls, 2 bulls and 40 calf& heifer Rs. 8,50,000/- 5.Mobile milking vane. As per design. Rs. 1,20,000/- 6.Other animal shed( portable type, as per design) For 50 calf, 4 camels, 4 ass, 80 goats, 60 ships, 4 dogs, 5 horse and 25 cocks, as per design. Rs. 5,20,000/- 7.Cottage Industrial Complex 20 meterx4= 80 square meter, with all equipment and literature( as per detail list Rs. 3,60,000/- 8.Impliments yard & workshop 25s.qm+25 sq m= 50 s.qmx 4 nos. Total 200 square meter @Rs. 1000/- Rs.2,00,000/- Equipments & tools- as per detail list- 4 set @Rs.60,000/- Rs. 2,40,000/- 9.Development of cart yards & carts- 4set. As per detail drawing Rs. 65,000/- each Rs. 2,60,000/- 10..Silage housing As per drawing- 4 set Rs. 50,000/- each Rs. 2,00,000/- 11. Gobar gas plant with power filling station. As per detail& drawing, 4 set. Rs. 40,000/- Rs.,1,60,000/- 12.Vermi compost unit Each 250 sq.feetx4 no’s= 1000 square feet @ Rs50/- sq. ft. Rs.50,000/- 13. Establishment of indigenous seed bank. 19 type of fodder variety, 21 type of cereal and 41 type other. Each minimum 50 kg( As per attached list. Rs. 50/- kg( average) Total seed= 19+24+41=84x 50=4200kg@50/- kg Rs. 2,10,000+Rs.1,20,00 for facility Rs. 3,30,000/- 15. 2 months Development & storage irrigation facility based on sprinkler driven by gobar gas plant. 40x4=160 sprinkler set, with 200 piece of pipe & all accessories. 5 HP engine set Rs. 1,20,000/-+Rs. 1,60,000/- Rs. 2,80,000/- Investment in first year, including in second installments. 16. 2 months Establishment of other supporting related fertilizer system. 4 unit of Nadep composting system, 4 set of horn compost, 4 set of “Amrit” water.4 set of Organic pesticide plants Each set having cost is Rs 52,000/- Rs 2,08,000/- Investment in first year, including in second installments. 17. 1 months Establishment and development of Animal driven energy complex 4 unit, each having 100 sq. meter area in which: a. pump unit, b. Flooring machine, c, Thrushes, d. Oil extrevation plant, e. Chaffing machine. Rs. 40,000/ Rs. 10,000/- Rs. 30,000/- Rs.25,000/- Rs. 10,000/- Total=1,15,000/-x4 Rs.4,60,000/- Investment in third year, including in first installments. 18. 1 months Development of Solar power system Solar street light- 50 no’s, Solar water purification system, Solar power system, Solar dryer system. Each unit having Rs 1,05,000/- Rs. 4,20, 000/- Investment in third year, including in second installments. 19. 1 months Development of rain water harvesting and storages system 20’ dia 10’ deep as per CAZRI model Rs. 20,000/- Rs. 80,000/- Investment in third year, including in first installments. 20. Development of fodder crop 5 ton/hectare. total 4x5= 20 ton/year@ Rs. 4000/-average Rs.80,000/- - This is now first return in end of 4th year. 21. Development of cereal crop 20 quintal/ hectare x 2 hectare x 2seosan=80 quintal@ 3000/- Rs. 2,40, 000/ year - This is first return as a cereal ,end of 4th year 22. Development & production medicine plants, as per attached list 60 ethno variety+ 30 human variety, with proper storage facilities, Rs.80,000/- per unit, total 4 unit Rs.,3,20,000/- annual production - This is also first return as a medicinal plant, end of 4th year. 23. Development of cripper vegetables and medicine plant 8 major variety, total production ,1 quintal/tree= 800 quintal/year @ Rs 1000/- Rs.8,00,000/- - This is the wonderful achievement after fifth year 24. Development of vegetables plant Total 24 type, but it not for sale - - A nice food for trainees 25. Development of beekeeping plant Total 24 major plant and 240 minor plant. Total production/plant=1litre/year/plantx240=240 litre@ Rs.500/- Rs.1,20,000/- - This is that production which will be use in cottage industrial complex to produce “Panchagaya” base medicine, including Aurvedic. Medicine production 26. Development of fodder & cereal bank. 50 ton/ fodder& 50 quintal cereal will be storage a per v refined vedic way to preserve for next 5 years.Total 8 unit. Total cost- Fodder- 200ton@ Rs. 4000/-=Rs. 8,00,000/- Cereal- 200 ton@ Rs. 30,000/= Rs. 60,00,000/- - It will be happened after 5th year. 27. 2 months Other related minor unit Horse driven Rath. ( As per drawing). Oxen driven Rath( as per drawing. Cost near about 10.00 lacs cost near about 1.5 lacs. 28. Final Testing & handover ceremony. After 5th year in a auspicious day., with a nice developed unit of Vedic agriculture, in which Rs. 27 lacs per year income and Rs 90.o lacs value of plantation! To Summarize Total investment and return of 1 unit of Vedic Agriculture Stage No. Time period First Year Second Year Remarks Third Year Fourth year Fifth year Remarks First installment Second installment First installment Second installment First installment Second installment First installment Second installment First installment Second installment 1. 10 days 90,000 - - - - - - - - - 2. 10 days 13,500 - - - - - - - - - 3. Depend on particular site’s location 4. 10 days 2,55,000 - - - - - - - - - 5. 10 days 70,000 - - - - - - - - - 6. 1 month - 11,30,000 - - - - - - - - 7. 1 month - 1,80,000 - - - - - - - - 8. 5 year - 5,78,000 5,78,000 - 5,78,000 - 5,78,000 - 5,78,000 9. 2 days 40,000 - - - - - - - - - 10 1 month - 3,50,000 - - - - - - - - 11. 1 month. 1,10,000 - - - - - - - - - 11. 1. month - 4,40,000 - - - - - - - - 12. 6 month - - 3,46,000 - - - - - - - 13. 6 month - - 1,80,000 - - - - - - - 14. 14(1) 1 year - - 20,000,00 - - - - - - - 14(2) 6 month - - - 12,00,000 - - - - - - 14(3) 1 month - - - 2,40,000 - - - - - - 15(4) 6 month - - 8,50,000 - - - - - - - 14(5) 1 month - - - 1,20,000 - - - - - - 14(6) 2 month - - - 5,20,000 14(7) 2 month - - - 3,60,000 14(8) 1 month - - 2,00,000 2,40,000 14(9) 1 month - - 2,60,000 14(10) 6 month 2,00,000 14(11) 1 month - - 1,60,000 14(12) 15 days - - 50,000 14(13) 6 months - - 3,30,000 15. 2 month - 2,80,000 16. 2 month 2,08,000 17. 1 month 4,60,000 18. 1 month - - - - 4,20,000 19. 1 month - - - - 80,000 20. 1 year Return +80,000 End of iv year, in the form of fodder crop 21. 1 year - Return +2,40,000 End of iv year, in the form of cereal crop 22. 1 year Return +3,20,000 End of 4th year, in the form of medicinal plant 23. 1 year Return +8,00,000 End of iv year, cripper vegetables and medicinal plant Total return end o iv years +14,40,000 24. 1 year - - - - This will be utilize for trainee - - - - - - 25. 6 month - - - - - - - - - -- --- 1,20,000 26. 1 year - - - - - - - - - - - 68,00,000 27. 2 month - - - - - - - - - - 11,50,000 - 28. 1 auspicious day - - - - - - - - - - - - Total 5,78,000 31,66,000 53,34,000 24,40,000 - 11,18,000 4,20,000 5,78,000 - 5,78,000 11,50,000 - Investment per year 37,44,000 77,74,000 15,38,000 5,78,000 17,28,000 1,53,62,000 Commission (16%) 5,99,040 12,43,840 2,46,080 92,480 2,76,480 24,57,920 Total Investment 43,43,040 90,17,840 17,84,080 6,70,480 20,04,480 1,78,19,920 Net investment 43,43,040 90,17,840 17,84,080 -7,69,520 (14,40,000-6,70,480) -49,15,520 (69,20,00,000-20,04,480) 1,41,44,960-56,85,0401= 94,59,920 1 Return at the end of ivth year( Rs. 7,69,520) and vth year( Rs 49,15,520), Total is 56,85,040/- Re sale value of item no.4( Rs. 2,55,000) and items no. 6(i),Rs 2,00,000. Total re sale value( not depreciation counting) is Rs. 4,55,000/- Net final investment is Rs. 94,59,920- Rs. 4,55,000= Rs. 90,04,920. Say Rs. 90.00 lacs. Valuation of developed tree- Rs 5,000/- per tree( average) Total built up capital is 1800 x 5,000-= Rs. 90,000,00/- Equal to total investment!
Posted on: Wed, 21 Aug 2013 18:29:31 +0000
Trending Topics
Recently Viewed Topics
© 2015