Sei sulla pagina 1di 7

EMU FARM PROJECT REPORT(WITH HATCHERY) FOR BANK LOAN - Animal Husbandry

Animal Husbandry

02/03/12 1:26 AM Search web
02/03/12 1:26 AM
Search web

ANIMAL FARMING PROJECT REPORTS FOR BANK LOAN

DAIRY FARM (BUFFALO) PROJECT REPORT FOR BANK LOAN

ABOUT US

BANKABLE EMU FARMING PROJECT REPORT

EMU FARM PROJECT REPORT(WITH HATCHERY) FOR BANK LOAN

Broiler chicken farming Project Report (1000birds) for bank loan

Broiler chicken farming Project Report (4000birds/cycle)

Broiler chicken farming Project Report (5000birds/cycle) for bank loan

Broiler Poultry farming Project Report

(2000birds/cycle)

Broiler Poultry farming Project Reports (10,000birds/cycle)

Hybrid Broiler

farming(3000birds/cycle)

DAIRY ENTREPRENEURSHIP DEVELOPMENT SCHEME (DEDS)

Dairy farm Project Report for bank loan (two cows unit)

Dairy farm project report for bank loan under (DEDS)(eight cows unit)

DAIRY FARMING PROJECT REPORT (TWENTY CROSS-BRED COWS)

DAIRY FARMING PROJECT REPORT FOR BANK LOAN UNDER DEDS(Ten cows unit)

Dairy Farming(four cows unit)

Goat Farming Project Report for bank loan(100+4) unit

Integrated Development of Small Ruminants & Rabbits

Pig Development Scheme

POULTRY VENTURE CAPITAL FUND (SUBSIDY)

BANKABLE EMU FARMING PROJECT REPORT>

EMU FARM PROJECT REPORT(WITH HATCHERY) FOR BANK LOAN

BANKABLE PROJECT REPORT FOR ESTABLISHMENT OF EMU BREEDING FARM WITH 25 PAIR OF ADULT EMU & HATCHERY

Emu farming is a profitable business. Before starting an farm the entrepreneurs/ farmers are

advised to under go

They should

also visit emu farms in the locality. They must check the following points before starting an Emu farm.

training on emu farming. They can contact Local Animal Husbandry

Department staffs/Veterinary College/agriculture university etc. for the purpose.

1.Availability of emu breeding stock in nearby market

2. Nearness of farm to Veterinary Hospital, Animal disease diagnostic laboratory

3.Marketing facility of emu & emu products in local market

Back ended capital subsidy subject to a ceiling of Rs 3000000/- according to size( Rs7.5 Lakh for general category & 10 Lakhs SC/ST entrepreneurs and for NE States including Sikkim is available for this project. (for details visit our Poultry Venture Capital Fund page).But grace period is only one year .Therefore repayment must start after one year of availing loan. Taking the above guideline of PVCF into consideration it has been proposed to start emu breeding farm with two year old adult emu pair.

This project report has been worked out subject to the following conditions:

1. 25 pairs of emu birds (two years old) will be purchased for breeding purpose(sex

ratio1:1)

2. These birds must be free from disease & deformity

3. Birds should be preferably purchased before beginning of breeding season of the year

4. Farm should be located away from human locality

5. Bio-security measure must be maintained in emu farm & hatchery

6. The scheme is workable on the above guidelines if run by the entrepreneur on scientific lines.

Subsidy(APICOL)

   

web mail Contact us

Techno-Economic Norms

Sitemap

PARAMETERS

VALUE

Species

Emu

Flock size

25 pairs

Male female ratio

1:1

Age of birds at purchase

Two Year

Cost of bird pair at purchase

40000/pair

EMU FARM PROJECT REPORT(WITH HATCHERY) FOR BANK LOAN - Animal Husbandry

02/03/12 1:26 AM

Cost of emu pair 10years old

60000/pair

Floor space required/bird

800 sq ft

No of eggs laid during by female bird during first year of laying (average)

10

No of eggs laid during by female bird during second laying(average)

20

eggs/female

No of eggs laid during by female bird during third laying (average)

30

eggs/female

No of eggs laid during by female bird

35eggs/female

during 4 th

laying(average)

Hatchability in first & second laying

65%

Hatchability in third laying

75%

Hatchability in 4 th and above laying

85%

Sale price of day old emu chick

Rs2500/chick

Daily feed requirement per adult bird in first year

1Kg

Daily feed requirement per adult bird from second year onwards

1.1kg

Flushing ration

20% of feed cost

medicine vaccine etc.

Rs.20/bird/months

Cost of gunny bag

Rs10/bag

Construction period

2

months

Grace period

One year

Interest rate

12%/year

Repayment period

7

years

EMU EGG PRODUCTION CHART & PRICE CHART

 

YEAR

1.

2.

3.

4.

5.

6.

7.

8.

No of adult emu reared

25

25

25

25

25

25

25

25

pairs

pairs

pairs

pairs

pairs

pairs

pairs

pairs

EMU FARM PROJECT REPORT(WITH HATCHERY) FOR BANK LOAN - Animal Husbandry

02/03/12 1:26 AM

NO OF

250

500

750

875

875

875

875

875

EGGS

PRODUCED

No of chicks produced

162

325

562

743

743

743

743

743

ECONOMICS OF EMU BREEDING FARM WITH 25 PAIRS OF ADULT BIRDS & HATCHERY

Sl no

Capital cost

(Amount in

Rs.)

1.

Fencing of emu farm with 2x2inch chain link net for 800 ft boundary 7ft high fence(

67200

6 ft above pole

& one ft belowearth supported with iron or cement

( 5600sq.ft @ Rs12/-/sq.ft)

2.

Night shelter shed 20 sq ft/bird @25 per sq.ft

25000

3.

Cost of two years old breeder emu @40000 per pair for 25pairs

1000000

4.

Equipments for 50 birds @Rs.50/bird

2500

5.

A bore well with pump set & electric connection

65000

(45000+15000+5000)

6.

Feed store 120sq.ft@250/sq.ft

30000

7.

Office room 12ftx12ft @250/sq.ft

36000

8.

Hatchery room 18 ʼ x18 ʼ @ 250/sq.ft

81000

9.

automatic Digitally Controlled Setter cum Hatcher

200000

(720 EMU Eggs capacity)

10.

Spare Kit

20,000

11.

Generator set

50000

12.

Electrification of hatchery & electric connection

30000

 

TOTAL CAPITAL COST

1606700

 

Working Capital

 

1.

Cost of concentrate feed for breeder birds for first six months @IKG/bird/day@16/kg (till income generation)

135000

2.

   

EMU FARM PROJECT REPORT(WITH HATCHERY) FOR BANK LOAN - Animal Husbandry

02/03/12 1:26 AM

 

Salary of one labour for 6 months @3000/month

 

18000

 

3.

expenditure like medicine & veterinary aid etc @Rs20/bird/month for 6 months

 

6000

4.

Contingency

14300

5.

Total working capital

 

173300

6.

Total project cost

 

1780000

7.

Margin money 15% of project cost

 

267000

8.

Bank loan

1513000

 

Cash flow analysis

 

SLNO

YEAR

i

ii

iii

iv

v

vi

vii

CASH FLOW

1.

Cost of feed

240000

321200

321200

321200

321200

321200

321200

1kg/bird/day

In first year &1.10kg for second onwards

@16/Kg

2.

Flushing ration for breeding period of 6 months 20% of feed cost

24000

32120

32120

32120

32120

32120

32120

3.

vaccine

10000

12000

12000

12000

12000

12000

12000

medicine

including

veterinary

aid

4.

Labourer

30000

36000

36000

36000

36000

36000

36000

charge

5.

Salary of

30000

30000

30000

30000

30000

30000

30000

hatchery

operator for

six months

6.

Electricity &

30000

30000

30000

30000

30000

30000

30000

EMU FARM PROJECT REPORT(WITH HATCHERY) FOR BANK LOAN - Animal Husbandry

02/03/12 1:26 AM

 

misc.

             

expenditure

7.

Total

364000

461320

461320

461320

461320

461320

461320

expenditure

INCOME

 

a)

Sale of day old emu chicks as per chicks production chart

405000

812500

1405000

1857500

1857500

1857500

1857500

b)

Sale of

3000

4100

4100

4100

4100

4100

4100

gunny bags

c)

Value of

           

57600

building,

fencing, bore

well

(Depreciation

@10%year)

d)

Depreciation

           

Nil

on

equipments

@15%/year

e)

Value of 50 breeding

           

1500000

birds of 10 years of age

@

60000/pair

f)

Total

408000

816600

1409100

1861600

1861600

1861600

3419200

g)

Gross profit

44000

355280

947780

1400280

1400280

1400280

2957880

CALCULATION OF BCR & IRR

year

1.

2.

3.

4.

5.

6.

7.

Capital

1606700

           

cost

Recurring

364000

461320

461320

461320

461320

461320

461320

cost

Total

1970700

461320

461320

461320

461320

461320

461320

Costs

EMU FARM PROJECT REPORT(WITH HATCHERY) FOR BANK LOAN - Animal Husbandry

02/03/12 1:26 AM

Benefit

408000

816600

1409100

1861600

1861600

1861600

3419200

Net

-

355280

947780

1400280

1400280

1400280

2957880

Benefit

1562700

Present worth costs @15% DF

3231789.18

 

Present worth Benefit @ 15% DF

5978900.68

 

Net present worth NPW

2747111.50

 

BCR

1.85:1

IRR

IRR=37.62%

 
 

Repayment Schedule

 

Year

Loan

Gross

Interest

Principal

Total

Surplus

Outstanding

Surplus

Repayment

@12%

1

1513000

44000

181560

-

-

44000

2

1694560

355280

203347

-

203347

151933

3

1694560

947780

203347

294560

497907

449873

4

1400000

1400280

168000

350000

518000

882280

5

1050000

1400280

126000

350000

476000

924280

6

700000

1400280

84000

350000

434000

966280

7

350000

2957880

42000

350000

392000

2565880

Report Abuse | Print Page | Remove Access | Powered By

Google Sites

EMU FARM PROJECT REPORT(WITH HATCHERY) FOR BANK LOAN - Animal Husbandry

02/03/12 1:26 AM