Bankable Emu Farming Project Report

BANKABLE EMU FARMING PROJECT REPORT - Animal Husbandry
02/03/12 1:26 AM
A n i m al Husban dr y
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) Subsidy(APICOL) web mail Contact us Sitemap
Search web
BANKABLE EMU FARMING PROJECT REPORT

PROJECT REPORT FOR ESTABLISHMENT OF EMU BREEDING FARM WITH 25 PAIR OF TWO YEARS OLD EMU BIRDS TO PRODUCE FERTILE EGG FOR HATCHING
Emu is a large flightless bird of Australian origin .Its scientific name is Dromaius novaehollandiae. There are five families of flightless birds they are Ostrich of Africa, Emu of Australia ,Rhea of south America, Casswory of New Guinea and Kiwi of New-zealand.. Out of the above species emu is the preferred bird for farming. virtually there is no waste products in Emu. Every body part such as meat, eggs, fat, skin and feathers ,nail has economic value. These birds are highly suited for farming in tropical climatic conditions. They have adopted very well to climatic condition of our country. Adult mortality of this bird is very low almost negligible and productive life is about 30 years. These birds are very docile and human friendly. Emu farming has high potential for employment generation. Before starting an farm the entrepreneurs/ farmers are advised to under go training on emu farming. They can contact Local Animal Husbandry Department staffs/Veterinary College/agriculture university etc. for the purpose. They should also visit emu farms in the locality. They must check the following points before starting an Emu farm. 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 and 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 and 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.
Dr.A.K.KAR WITH EMU FLOCK
PROJECT REPORT FOR ESTABLISHMENT OF EMU BREEDING FARM WITH 25 PAIR OF TWO YEARS OLD EMU BIRDS TO PRODUCE FERTILE EGG FOR HATCHING
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 and deformity
http://www.odishavet.com/emu
Page 1 of 8
02/03/12 1:26 AM
3. Birds should be preferably purchased before beginning of breeding season of the year 4. Bio-security measure must be maintained in emu farm 5. The scheme is workable on the above guidelines if run by the entrepreneur on scientific lines.
Techno-Economic Norms
PARAMETERS
VALUE
Species
Emu
Flock size
25 pairs
Male female ratio
1:1
Age of birds at purchase
two years
Cost of bird pair at purchase
40000/pair
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 (average)
laying
30 eggs/female
No of
eggs
laid
during
by
female
bird
during
4th
35eggs/female
laying(average)
Sale price of egg laid in first year of laying
Rs1000/per egg
Sale price of egg laid in second year
1200
Sale price of egg laid on 3rd year onwards
1300
Daily feed requirement per adult bird in first year
1Kg
Daily feed requirement per adult bird from second year onwards
1.1kg
Page 2 of 8
02/03/12 1:26 AM
Flushing ration medicine vaccine etc.
20% of feed cost 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 AND PRICE CHART 1. 2. 3. 4. 5. 6. 7. 8.
YEAR
No of adult emu maintained
25 pairs
25 pairs
25 pairs
25 pairs
25 pairs
25 pairs
25 pairs
25 pairs
NO EGGS
OF
250
500
750
875
875
875
875
875
PRODUCED
Price egg
of
1000/egg
1200/ egg
1200/ egg
1300/ egg
1300/ egg
1300/ egg
1300/ egg
1300/ egg
Year wise
ECONOMICS OF EMU BREEDING FARM WITH 25 PAIRS OF ADULT BIRDS
Sl no
Capital cost
(Amount in Rs.)
1.
Fencing of emu farm with 2x2inch chain link net for 800 ft boundary 7ft high fence 6 ft above and one foot below earth@ Rs12/Sq.ft
67200
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
Page 3 of 8
02/03/12 1:26 AM
5.
A bore well with pump set and electric connection (45000+15000+5000)
65000
6.
Feed store 120sq.ft@250/sq.ft
30000
7.
Office room 12ftx12ft @250/sq.ft
36000
TOTAL CAPITAL COST
1225700
Working Capital 1.
Cost of concentrate feed for breeder birds for first six months @IKG/bird/day@16/kg (till income generation)
135000
2.
Salary of one labour for 6 months @3000/month
18000
3.
expenditure like medicine and veterinary aid etc @Rs20/bird/month for 6 months
6000
4.
Contingency
15300
5.
Total working capital
174300
6.
Total project cost
1400000
7.
Margin money 15% of project cost
210000
8.
Bank loan
1190000
Cash flow analysis SLNO YEAR CASH FLOW 1. Cost of feed 1kg/bird/day In first year
http://www.odishavet.com/emu Page 4 of 8
ii
iii
iv
vi
vii
240000
321200
321200
321200
321200
321200
321200
02/03/12 1:26 AM
and1.10kg for second onwards @16/Kg 2. Flushing ration breeding period of 6 months 20% of feed cost 3. vaccine 10000 medicine including veterinary aid 4. Labourer charge 5. Electricity & 10000 misc. expenditure 6. Total expenditure INCOME a) Sale of eggs %&$$$$ '$$$$$ ($$$$$ ""!)&$$ ""!)&$$ ""!)&$$ ""!)&$$ as per egg production chart b) Sale of 3000 4100 4100 4100 4100 4100 4100 !"#$$$ #"!!%$ #"!!%$ #"!!%$ #"!!%$ #"!!%$ #"!!%$ 12000 12000 12000 12000 12000 12000 30000 36000 36000 36000 36000 36000 36000 12000 12000 12000 12000 12000 12000 for 24000 32120 32120 32120 32120 32120 32120
gunny bags c) Value building, fencing, bore well (Depreciation @10%year) of 59460
Page 5 of 8
02/03/12 1:26 AM
d)
Depreciation on equipments @15%/year
Nil
e)
Value of 50 breeding birds of 10 years of age @ 60000/pair
1500000
f)
Total
%&!$$$ '$#"$$ ($#"$$ ""#"'$$ ""#"'$$ ""#"'$$ %)$"$'$
g)
Gross profit
*'"$$$
"($)+$ #($)+$ )%+%+$
)%+%+$
)%+%+$
%%+))#$
Calculation of BCR & IRR 1. 2. 3. 4. 5. 6. 7. 8.
year
Capital cost
1225700
Recurring cost
324000
426320
426320
426320
426320
426320
426320
426320
Total Costs
1549700
426320
426320
426320
426320
426320
426320
426320
Benefit
253000
604100
904100
1141600
1141600
1141600
1141600
2701060
Net Benefit
-1296700
177780
477780
715280
715280
715280
715280
2274740
Repayment Schedule
Year
Loan Outstanding
Gross Surplus
Interest @12%
Principal
Total Repayment
Surplus
1190000
!"#$$$
#%&'$$
#((&'$$
#)$*'$
#+))("
#+))("
($'%%
Page 6 of 8
02/03/12 1:26 AM
#((&'$$
%)$*'$
#+))("
132800
&)&*("
#)'$%%
#&$$$$$
*&'&'$
#%%$$$
250000
()%$$$
((%&'$
)+$$$$
*&'&'$
##%$$$
250000
("%$$$
("%&'$
*$$$$$
*&'&'$
'%$$$
300000
('%$$$
(%%&'$
%$$$$$
&&'**%$
%'$$$
400000
%%'$$$
#'()*%$
Subpages (1): EMU FARM PROJECT REPORT(WITH HATCHERY) FOR BANK LOAN
Report Abuse | Print Page | Remove Access | Powered By Google Sites
Page 7 of 8
02/03/12 1:26 AM
Page 8 of 8

Bankable Emu Farming Project Report - Animal Husbandry

Enviado por

Dados do documento

Descrição original:

Direitos autorais

Formatos disponíveis

Compartilhar este documento

Compartilhar ou incorporar documento

Opções de compartilhamento

Você considera este documento útil?

Este conteúdo é inapropriado?

Direitos autorais:

Formatos disponíveis

Bankable Emu Farming Project Report - Animal Husbandry

Enviado por

Direitos autorais:

Formatos disponíveis

BANKABLE EMU FARMING PROJECT REPORT - Animal Husbandry

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

3-Marketing facility of emu and emu products in local market

Dr.A.K.KAR WITH EMU FLOCK