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

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 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 & 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.

Techno-Economic Norms

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

http://www.odishavet.com/emu/emu-hatchery-with-chick-rearing-unit

Page 1 of 7

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 during 4th laying(average)

35eggs/female

Hatchability in first & second laying

65%

Hatchability in third laying Hatchability in 4th and above laying

75%

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 pairs

25 pairs

25 pairs

25 pairs

25 pairs

25 pairs

25 pairs

25 pairs

http://www.odishavet.com/emu/emu-hatchery-with-chick-rearing-unit

Page 2 of 7

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

02/03/12 1:26 AM

NO OF EGGS PRODUCED

250

500

750

875

875

875

875

875

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( 6 ft above & one ft belowearth supported with iron or cement pole ( 5600sq.ft @ Rs12/-/sq.ft)

67200

2. 3. 4.

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

25000

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

1000000

Equipments for 50 birds @Rs.50/bird

2500

5.

A bore well with pump set & electric connection (45000+15000+5000)

65000

6. 7. 8. 9.

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

30000

Office room 12ftx12ft @250/sq.ft

36000

Hatchery room 18x18@ 250/sq.ft

81000

automatic Digitally Controlled Setter cum Hatcher (720 EMU Eggs capacity)

200000

10. 11. 12.

Spare Kit

20,000

Generator set

50000

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.
http://www.odishavet.com/emu/emu-hatchery-with-chick-rearing-unit Page 3 of 7

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 6000

3.

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

4. 5.

Contingency

14300

Total working capital 173300

6. 7.

Total project cost

1780000

Margin money 15% of project cost 267000

8.

Bank loan

1513000

Cash flow analysis

SLNO

YEAR CASH FLOW

ii

iii

iv

vi

vii

1. Cost of feed 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 3. vaccine medicine including veterinary aid 4. Labourer charge 5. Salary of hatchery operator for six months 6. Electricity &
http://www.odishavet.com/emu/emu-hatchery-with-chick-rearing-unit

240000

321200

321200

321200

321200

321200

321200

24000

32120

32120

32120

32120

32120

32120

10000

12000

12000

12000

12000

12000

12000

30000

36000

36000

36000

36000

36000

36000

30000

30000

30000

30000

30000

30000

30000

30000

30000

30000

30000

30000

30000

30000
Page 4 of 7

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

02/03/12 1:26 AM

misc. expenditure 7. Total expenditure 364000 461320 461320 461320 461320 461320 461320

INCOME

a)

Sale of day old emu chicks as per chicks production chart

405000

812500

1405000

1857500

1857500

1857500

1857500

b)

Sale of gunny bags

3000

4100

4100

4100

4100

4100

4100

c)

Value of building, fencing, bore well (Depreciation @10%year)

57600

d)

Depreciation on equipments @15%/year

Nil

e)

Value of 50 breeding birds of 10 years of age @ 60000/pair

1500000

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 cost

1606700

Recurring cost

364000

461320

461320

461320

461320

461320

461320

Total Costs

1970700

461320

461320

461320

461320

461320

461320

http://www.odishavet.com/emu/emu-hatchery-with-chick-rearing-unit

Page 5 of 7

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

02/03/12 1:26 AM

Benefit Net Benefit

408000 1562700

816600 355280

1409100 947780

1861600 1400280

1861600 1400280

1861600 1400280

3419200 2957880

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 Outstanding

Gross Surplus

Interest @12%

Principal

Total Repayment

Surplus

1513000 1694560 1694560

44000

181560 203347 203347

203347

44000

355280

151933

947780

294560

497907

449873

1400000

1400280

168000

350000

518000

882280

1050000

1400280

126000

350000

476000

924280

700000

1400280

84000

350000

434000

966280

350000

2957880

42000

350000

392000

2565880

Report Abuse | Print Page | Remove Access | Powered By Google Sites

http://www.odishavet.com/emu/emu-hatchery-with-chick-rearing-unit

Page 6 of 7

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

02/03/12 1:26 AM

http://www.odishavet.com/emu/emu-hatchery-with-chick-rearing-unit

Page 7 of 7