Nabard Logo Top Navigation Image
About NABARD I Role and Functions I Subsidiaries
I Associates
I CIRCULARS I Model Bankable Projects I Chairman's Speeches
Index ContactDatabank
 
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

 
Duckery
 
Model Scheme on Duck Rearing for Small Marginal and Agricultural Labourers and  other weaker sections - 100 Ducks + 15 Drakes Units
 

Duck rearing is prevalent among weaker sections of rural population which provides them supplementary and steady income on daily basis besides providing them nutrition duck eggs for family consumption and engaging family labour in their leisure hours to look after Duck unit thus, generates rural employment.

·         Gujarat State has .. ha. of land under in land water ponds or water holes particularly in South Gujarat region and tribal communities keep duck for production of duck eggs and duck meal which are considered to be poorman’s poultry productions available at affordable prices.

·         Over 10 million duck population exists in the country and ranks 2nd in the world after Indonesia.  Around 600 million duck eggs valued at Rs. 180 crore are being produced and are being consumed in the rural area, Kerala, West-Bengal, Orissa, Andhra Pradesh are the Staes where duck are predominant.

·         Ducks suppliment their feed by foraging.  They eat fallen grains in harvested paddy fields, insects, shails, earth worms, small other fishes etc.

·         Duck rearing does not require elaborate housing like poultry.  Ducks are more hardy well suited for weaker section where level of management is moderately scientific.

·         Marshy, riverside, wet land and barren moors are excellent areas for duck farming.  Duck cum fish farming can be integrated.

·         Ducks lay 95% to 98% eggs in early morning before 9.00 am after which the flock can be taken for foraging to nearby ponds by the duck farmer or his family members.

·         Khaki Campbell is best egg producing breed in ducks.  Animal Husbandry Department of Govt of Gujarat from their Duck breeding farms at Mandvi in Surat district can supply 3 months old duck lings at Rs. 130 per duck ling. 

Performance parameters of Khaki Campbell ducks are given as under :

 

1)       Age at first egg                                                  120 days (4 months)

2)       Age at 50% production                                    146 days ( 5 months)

3)       Annual egg production                                    300 eggs

4)       Body weight at 40 weak                                   1.8 kg

5)       Daily feed consumption per                            120-130 gms

6)       Bird                                                 (which can be reduced to 50% under semi intensive forging conditions)

7)       Duck mortality

i)         0-8   weeks                                    2 to 3%

ii)       8-20 weeks                                    0.2 to 0.5%

iii)      Adult mortality                                5 to 7%

8)       Other Techno - economic assumptions.

i)         Sale price of egg                                 Rs. 2.00 per egg

ii)       Sale price of Duck meat                     @ Rs. 30/- per kg

iii)      Veterinary expenses                            @ Rs. 2/- per duck 1st year bird per year.                                                                             
                                                                            @ Rs. 4/- per year during 2nd year onwards.

iv)      Feed price                                               @ Rs. 7/- per kg

v)        Feed for 1st 6 months                                9 kg per bird

vi)      6 months to 12 months                         12 kg per bird

vii)     2nd year                                        24 kg per bird

viii)   3rd year onwards                                25 kg per bird

9)       Sale price of duck manure and                                 @ Rs. 10/- per bird

 

 

Unit cost, Bank loan estimate for a Duck rearing unit of 100 Ducks + 15 Drakes

maintained under semi-intensive conditions

(in Rupees)

 

1.             Shed/enclosures for 100 + 15 duck for 500 sq. ft @ Rs. 20/- per square feet

10,000

2.             Duck feeding, watering and egg laying boxes, buckets etc lumpsum

1,500

3.             Duck lings 3 months old 115 + 15 i.e. 130 @ Rs. 130/- per duck including transport                                 lost

16,900

4.             Feed  cost for first 2 months during growing of one month and one month of initial                                 laying period @ 1.5 kg + 2 kg = 3.5 kg per bird @ Rs. 7/- per kg

 

3185

5              Cost of medicines and vaccination

1500

6              Other misc cost including insurance cost etc. lump-sum         

675

                Total cost

33,760

Say, total cost                                              34,000

Margin money @ 5% of total cost             2,000

Bank loan                                                     32,000

 

Rate of interest                                          @ 12% per annum

Flock chart   

Sr No

Particulars

1 Year
1 to 6  7 to 12

2 Year
1 to 6      7 to 12

3 Year
1 to 6       7 to 12

4 Year
1 to 6         7 to 12

1

Purchase of duck lings (3 months old)

100+

15

   ----

 

 

 

 

 100+15 (2nd batch)

 

2

Growing

100 + 15

 

 

 

 

 

100+15

 

3

Laying

100 (5 & 6 month)

100

100

100

100

100

100 (1st batch-4months) (2nd batch - 2 months)

100 (2nd batch)

4

Culling

---

 

 

 

 

 

105

 

 

Economics / Cash flow statement of 100 + 15 Duck unit

Sr. No.

Particulars

Years

 

Recurring cost

1

2

3

4

5

1

Feed cost for adult ducks

9,660

19,320

19,320

20,125

20,125

2

Feed cost for young duck lings

----

-----

-----

7,245

-----

3

Medicine cost

230

460

460

460

460

4

Other misc cost

500

500

500

500

500

5

Cost of duck lings

----

----

----

1,725

----

 

Total recurring cost

10,390

20,280

20,280

30,055

21,085

 

Benefits

 

 

 

 

 

1

Sale of eggs

40,000

60,000

60,000

60,000

60,000

2

Sale of culled ducks

----

----

----

4,725

----

3

Sale of manure

575

1,150

1,150

1,150

1,150

 

Total Benefits

40,575

61,150

61,150

65,875

61,150

 

Gross Surplus

30,185

40,870

40,870

35,820

40,065

Economics / Cash flow statement of 100 + 15 Duck unit

Sr. No.

Particulars

Years

 

 

Benefit - Cost Ratio (BCR)

1

2

3

4

5

 

1

Discount factor - 15%

0.87

0.756

0.658

0.572

0.497

 

2

Total Discounted costs

38,619

15,332

13,344

17,191

10,479

94,965

3

Total discounted benefits

35,300

46,229

40,236

37,680

28,740

188,185

4

NPW

93,220

 

 

 

 

 

5

BCR

1 : 1.98

 

 

 

 

 

 

Discounted factor at 25%

0.88

0.64

0.512

0.41

0.328

 

 

 

26,562

26,156

20,925

14,686

13,141

101,470

1

Discounted factor at 50%

0.67

0.44

0.3

0.2

0.13

 

 

 

20,223

17,982

12,261

7,164

5,200

62,830

 

 

IRR is more than 50%

Year

Bank loan

Interest accrued

Gross surplus

Repayment

Total

Net surplus

 

 

 

 

Principle

Interest

 

 

I

32,000

 

30,185

6,400

3,840

10,240

19,945

II

25,600

 

40,870

6,400

3,072

9,472

31,398

III

19,200

 

40,870

6,400

2,304

8,704

32,166

IV

12,800

 

35,820

6,400

1,536

7,936

27,884

V

6,400

 

40,065

6,400

768

7,168

32,897

 
 
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 : Web Werks India Pvt Ltd.