Bank-ready duck farming report under MUDRA Tarun — project cost ₹2–20 Lakh, subsidy, CMA data, DSCR ≥ 1.50 and 5-year projections.
Free preview • No credit card • Ready in 60 seconds
This page provides a comprehensive project report for duck farming under the MUDRA Tarun scheme (NIC 01463), tailored for entrepreneurs seeking loans between ₹2 lakh and ₹20 lakh. Duck farming, a subset of animal husbandry, offers quick returns due to high egg and meat demand in states like Assam, West Bengal, and Kerala. A bank-ready project report is critical for loan approval; it must include CMA (Credit Monitoring Arrangement) data, Debt Service Coverage Ratio (DSCR) calculations, and 5-year financial projections. The report should cover capital expenditure (sheds, chicks, feed), working capital, and revenue from eggs, meat, and manure. MUDRA Tarun provides term loans up to ₹10 lakh (or ₹20 lakh for Tarun Plus) with no collateral under CGTMSE. Our format ensures all bank requirements are met, including repayment capacity analysis and subsidy eligibility under state schemes like the National Livestock Mission.
Typical unit: ₹6.5 Lakh
| Cost head | Amount | Share |
|---|---|---|
| Sheds, civil works & land development | ₹2,20,000 | 34% |
| Equipment (feeders, pumps, cooling etc.) | ₹90,000 | 14% |
| Livestock / seed / initial stock | ₹1,45,000 | 22% |
| Pre-operative & insurance | ₹25,000 | 4% |
| Contingency | ₹25,000 | 4% |
| Working capital (feed, labour, utilities) | ₹1,45,000 | 22% |
| Total project cost | ₹6.5 Lakh | 100% |
Indicative figures for a typical ₹6.5 Lakh duck farming (cost range ₹2–20 Lakh). Your report computes exact figures from your own quotations, location and scale.
Any Indian citizen above 18 years with a viable duck farming plan can apply. The business must be non-corporate (proprietorship, partnership, or LLP). No prior experience is mandatory, but training from a state animal husbandry department is advantageous. For MUDRA Tarun, the loan amount is ₹5 lakh to ₹10 lakh (Tarun Plus up to ₹20 lakh). The project cost should be between ₹2 lakh and ₹20 lakh. CGTMSE coverage eliminates collateral for loans up to ₹10 lakh. Banks check credit score (preferably above 650), repayment history, and project viability. Duck farming is eligible under priority sector lending.
A typical 500-bird duck farm requires ₹5-7 lakh. Breakup: shed construction (30%), day-old ducklings (10%), feed for 8 weeks (35%), vaccination & medicines (5%), equipment & miscellaneous (10%), working capital (10%). Bank finances 85-90% of project cost; margin money 10-15%. Under MUDRA Tarun, loan amount up to ₹10 lakh with 7-year repayment. Interest rates range 9-12% p.a. (reducing). Subsidy: State schemes like Assam's Mukhyamantri Atma Nirbhar Asom Yojana offer 30% capital subsidy (max ₹2 lakh). PMEGP also provides 15-25% subsidy on project cost. Ensure subsidy application before loan disbursal.
1) KYC: Aadhaar, PAN, voter ID. 2) Business plan: Project report with CMA data, DSCR, 5-year projections. 3) Land documents: Lease/ownership proof for farm (minimum 0.5 acre). 4) Quotations: For sheds, chicks, feed, equipment. 5) Caste certificate (if SC/ST/OBC for subsidy). 6) Training certificate (if any). 7) Bank statements (6 months). 8) Tax returns (if applicable). For partnership/LLP: partnership deed, registration certificate. Ensure all documents are self-attested. Banks may ask for a site visit report and veterinary officer's recommendation.
Step 1: Prepare a detailed project report using our format (download from this page). Step 2: Visit your nearest bank branch (PSU banks like SBI, Canara, or RRBs) and ask for MUDRA Tarun loan. Step 3: Submit application with documents. Step 4: Bank assesses project viability, conducts site visit. Step 5: Loan sanctioned within 15-30 days. Step 6: Disbursement in tranches (first for shed construction, then for chicks/feed). Step 7: Claim subsidy by submitting utilization certificate. Step 8: Start operations. Maintain records for audit. Tip: Approach banks with dedicated MSME cells for faster processing.
Every report is formatted to the exact standards required by Indian banks and government departments.
A complete 14-section project report — the same document your bank officer will read. Every table below is real: the repayment schedule, the DSCR, the CMA workings, the balance sheet. Generate yours free, then pay ₹499 for the clean copy.
Project Report
Consumer electronics repair, servicing & spare-parts retail
Vaishali Nagar, Jaipur, Rajasthan
Submitted to the Branch Manager · Punjab National Bank, Vaishali Nagar, Jaipur
The unit has been in operation since 2019 and currently services 20–25 jobs a day from a 350 sq.ft. ground-floor shop, with a recorded customer base of 600+ households in the Vaishali Nagar catchment. The promoter proposes to expand the workbench capacity, add board-level diagnostic equipment and carry a spare-parts inventory so that 70% of repairs can be completed same-day instead of the present 3-day turnaround.
The project is assessed at a cost of ₹10.00 lakh, financed by a ₹8.00 lakh MUDRA Tarun term loan and ₹2.00 lakh of promoter's own contribution (20%). At the projected turnover the unit services its debt 5.87 times over on average, against the 1.25 minimum, and breaks even at 62% of Year-1 sales — leaving substantial cushion against a demand shortfall.
Recommendation: the proposal is technically feasible, commercially viable and financially sound. It is recommended for sanction of a term loan of ₹8.00 lakh repayable in 60 monthly instalments.
| Particulars | Basis | Amount (₹) |
|---|---|---|
| Renovation & civil work | 200 sq.ft. additional area, electrical, ESD flooring | 1,20,000 |
| Diagnostic & repair equipment | As per quotations — Annexure IX | 2,40,000 |
| Computers, software & service tools | 2 systems, billing software, tool kits | 80,000 |
| Furniture, air-conditioning & display fixtures | Counter, racks, 1.5 T AC | 60,000 |
| Margin money for working capital | Stock, receivables & operating cash | 5,00,000 |
| Total project cost | 10,00,000 |
A 5% contingency is built into the civil and equipment estimates. All capital items are supported by three quotations each.
| Source | Amount (₹) | % of project cost |
|---|---|---|
| Promoter's own contribution | 2,00,000 | 20.00% |
| Term loan under MUDRA Tarun | 8,00,000 | 80.00% |
| Subsidy / margin money grant | Nil | — |
| Total | 10,00,000 | 100.00% |
Promoter's contribution is held in Savings A/c No. XXXXXX4417 with Punjab National Bank, Vaishali Nagar (statement enclosed). Debt–equity at inception is 4.00 : 1, improving to 1.65 : 1 by the end of Year 1.
For PMEGP, PMFME, NABARD and state-subsidy proposals this section additionally carries the margin-money subsidy workings, the subsidy-adjusted repayment and a second DSCR computed net of subsidy.
| Equipment | Qty | Rate (₹) | Amount (₹) |
|---|---|---|---|
| BGA rework station with preheater | 1 | 95,000 | 95,000 |
| Digital storage oscilloscope with probes | 1 | 45,000 | 45,000 |
| Universal IC programmer | 1 | 35,000 | 35,000 |
| Ultrasonic PCB cleaning unit | 1 | 22,000 | 22,000 |
| Soldering / desoldering stations | 3 | 8,000 | 24,000 |
| Precision tool kits & ESD workbench | 2 | 9,500 | 19,000 |
| Total | 2,40,000 |
Suppliers: Fine Tools India (Jaipur), Sagar Electronics (Delhi), Techno Instruments (Jaipur). Quotations enclosed at Annexure IX. Delivery within 30 days of sanction; installation by the supplier at no extra cost.
| Particulars | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
|---|---|---|---|---|---|
| Service & repair income | 24.00 | 28.32 | 32.57 | 36.80 | 41.22 |
| Sale of spares & accessories | 9.60 | 11.33 | 13.03 | 14.73 | 16.49 |
| Total revenue | 33.60 | 39.65 | 45.60 | 51.53 | 57.71 |
| Cost of spares & materials (45%) | 15.12 | 17.84 | 20.52 | 23.19 | 25.97 |
| Gross profit | 18.48 | 21.81 | 25.08 | 28.34 | 31.74 |
| Salaries & wages | 6.72 | 7.26 | 7.84 | 8.47 | 9.14 |
| Rent | 1.44 | 1.51 | 1.59 | 1.67 | 1.75 |
| Power & fuel | 0.72 | 0.78 | 0.83 | 0.89 | 0.95 |
| Repairs & maintenance | 0.30 | 0.33 | 0.36 | 0.39 | 0.42 |
| Marketing & business promotion | 0.36 | 0.40 | 0.44 | 0.48 | 0.52 |
| Administrative & miscellaneous | 0.60 | 0.66 | 0.72 | 0.78 | 0.84 |
| Insurance | 0.12 | 0.13 | 0.14 | 0.15 | 0.16 |
| Total operating expenses | 10.26 | 11.07 | 11.92 | 12.83 | 13.78 |
| EBITDA | 8.22 | 10.74 | 13.16 | 15.51 | 17.96 |
| Depreciation (WDV, as per IT Act) | 0.86 | 0.66 | 0.52 | 0.42 | 0.35 |
| EBIT | 7.36 | 10.08 | 12.64 | 15.09 | 17.61 |
| Interest on term loan | 0.78 | 0.64 | 0.48 | 0.31 | 0.11 |
| Profit before tax | 6.58 | 9.44 | 12.16 | 14.78 | 17.50 |
| Income tax (as applicable) | 0.30 | 0.62 | 0.95 | 1.35 | 1.80 |
| Profit after tax | 6.28 | 8.82 | 11.21 | 13.43 | 15.70 |
Revenue grows 18%, 15%, 13% and 12% over the five years, against 22% achieved by the unit in the last audited year. Capacity utilisation moves from 72% to 91%; the projections do not assume any increase in service rates.
| Year | Opening balance | Principal repaid | Interest | Total outgo | Closing balance |
|---|---|---|---|---|---|
| 1 | 8,00,000 | 1,28,404 | 77,937 | 2,06,341 | 6,71,596 |
| 2 | 6,71,596 | 1,42,555 | 63,787 | 2,06,341 | 5,29,041 |
| 3 | 5,29,041 | 1,58,265 | 48,077 | 2,06,341 | 3,70,776 |
| 4 | 3,70,776 | 1,75,706 | 30,635 | 2,06,341 | 1,95,070 |
| 5 | 1,95,070 | 1,95,070 | 11,272 | 2,06,341 | Nil |
| Total | 8,00,000 | 2,31,707 | 10,31,705 |
| Particulars | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
|---|---|---|---|---|---|
| Profit after tax | 6.28 | 8.82 | 11.21 | 13.43 | 15.70 |
| Add: depreciation | 0.86 | 0.66 | 0.52 | 0.42 | 0.35 |
| Add: interest on term loan | 0.78 | 0.64 | 0.48 | 0.31 | 0.11 |
| Cash available for debt service (A) | 7.92 | 10.12 | 12.21 | 14.16 | 16.16 |
| Principal repayment | 1.28 | 1.43 | 1.58 | 1.76 | 1.95 |
| Interest | 0.78 | 0.64 | 0.48 | 0.31 | 0.11 |
| Total debt service (B) | 2.06 | 2.07 | 2.06 | 2.07 | 2.06 |
| DSCR (A ÷ B) | 3.84 | 4.89 | 5.93 | 6.84 | 7.84 |
Average DSCR over the tenure: 5.87. The minimum acceptable to banks is 1.25; the unit crosses that threshold even if Year-1 revenue falls 60% short of projection.
| Particulars | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
|---|---|---|---|---|---|
| LIABILITIES | |||||
| Capital account (net of drawings) | 4.08 | 7.50 | 12.11 | 17.74 | 24.44 |
| Term loan — long-term portion | 5.29 | 3.71 | 1.95 | — | — |
| Term loan — current maturity | 1.43 | 1.58 | 1.76 | 1.95 | — |
| Sundry creditors (30 days) | 1.26 | 1.49 | 1.71 | 1.93 | 2.16 |
| Other current liabilities & provisions | 0.30 | 0.35 | 0.40 | 0.45 | 0.50 |
| Total | 12.36 | 14.63 | 17.93 | 22.07 | 27.10 |
| ASSETS | |||||
| Net fixed assets | 4.14 | 3.48 | 2.96 | 2.54 | 2.19 |
| Stock of spares (45 days) | 1.86 | 2.20 | 2.53 | 2.86 | 3.20 |
| Sundry debtors (10 days) | 0.92 | 1.09 | 1.25 | 1.41 | 1.58 |
| Cash & bank balance | 5.44 | 7.86 | 11.19 | 15.26 | 20.13 |
| Total | 12.36 | 14.63 | 17.93 | 22.07 | 27.10 |
| Sources | Amount | Applications | Amount |
|---|---|---|---|
| Profit after tax | 6.28 | Capital expenditure | 5.00 |
| Depreciation | 0.86 | Increase in stock | 1.86 |
| Increase in creditors & provisions | 1.56 | Increase in debtors | 0.92 |
| Term loan drawn | 8.00 | Repayment of term loan | 1.28 |
| Promoter's capital introduced | 2.00 | Drawings | 4.20 |
| Closing cash & bank | 5.44 | ||
| Total | 18.70 | Total | 18.70 |
Working capital is assessed under the Tandon Committee Method II, the basis used by banks for limits up to ₹5 crore. The workings below are drawn from the Year-1 projections above.
| Particulars | Amount |
|---|---|
| Stock of spares | 1.86 |
| Sundry debtors | 0.92 |
| Cash & bank balance | 5.44 |
| Total current assets (TCA) | 8.22 |
| Sundry creditors | 1.26 |
| Other current liabilities & provisions | 0.30 |
| Current maturity of term loan | 1.43 |
| Other current liabilities (OCL) | 2.99 |
| Working capital gap (TCA − OCL) | 5.23 |
| 25% of TCA — stipulated margin | 2.06 |
| Maximum permissible bank finance (Method II) | 3.18 |
No cash-credit limit is sought in this proposal; the assessment is presented because bank officers ask for it. Were the limit of ₹3.18 lakh availed, the current ratio would stand at 1.33 — above the 1.25 stipulated by IBA.
CMA statements included in the full report
| Ratio | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Bank norm |
|---|---|---|---|---|---|---|
| Current ratio | 2.75 | 3.26 | 3.87 | 4.51 | 9.36 | ≥ 1.25 |
| Debt–equity ratio | 1.65 | 0.71 | 0.31 | 0.11 | Nil | ≤ 3.00 |
| DSCR | 3.84 | 4.89 | 5.93 | 6.84 | 7.84 | ≥ 1.25 |
| Net profit margin | 18.7% | 22.2% | 24.6% | 26.1% | 27.2% | — |
| Interest coverage | 9.4 | 15.8 | 26.3 | 48.7 | 160.1 | ≥ 2.00 |
| Particulars | Amount |
|---|---|
| Fixed costs (salaries, rent, admin, depreciation, interest) | 10.88 |
| Variable costs (materials, power, maintenance) | 16.14 |
| Contribution (revenue − variable costs) | 17.46 |
| P/V ratio | 51.96% |
| Break-even sales | 20.94 |
| Break-even as % of Year-1 revenue | 62.3% |
| Cash break-even as % of Year-1 revenue | 57.4% |
Strengths
Weaknesses
Opportunities
Threats
Free to generate · ₹499 for the clean PDF + Word + Excel · 30-day money-back guarantee
Create your account in 30 seconds — no credit card needed.
Enter applicant details, select the scheme, set your loan amount.
The full report is drafted for you — financials, projections and CMA data — in under 60 seconds.
Preview free, then download the clean PDF plus Word (.docx) + Excel (.xlsx) once unlocked. Submit to bank or DIC office.
MUDRA Tarun format + duck farming economics combined correctly.
Subsidy/margin money for MUDRA Tarun auto-computed.
Project cost ₹2–20 Lakh, NIC 01463.
CMA, DSCR ≥ 1.50, 5-year projections.
Editable; Word + Excel exports; first report free.
A duck farming project typically costs ₹2–20 Lakh. For a typical ₹6.5 Lakh unit the biggest items are sheds, civil works & land development ₹2,20,000, livestock / seed / initial stock ₹1,45,000, working capital (feed, labour, utilities) ₹1,45,000. With ~10% promoter margin (₹65,000) the bank loan is about ₹5,85,000, an EMI of roughly ₹10,017/month at 11% over 7 years. Typical net margin for this segment is 10–25%. These are indicative — the report works out exact figures from your inputs.
Yes — MUDRA Tarun (₹5L–₹10L) is commonly used for duck farming. The report is formatted to MUDRA Tarun requirements with subsidy/margin money shown.
₹5L–₹10L — computed automatically in the means-of-finance and subsidy sections.
Register free, pick the scheme & loan amount, and the full bank-ready report is drafted for you (CMA data, DSCR, 5-year projections) in under 60 seconds. First report free; clean exports ₹499.
Yes, for loans up to ₹10 lakh under MUDRA Tarun, collateral is not required due to CGTMSE coverage. For loans above ₹10 lakh (Tarun Plus up to ₹20 lakh), collateral may be needed, but some banks accept CGTMSE cover up to ₹2 crore for MSMEs. Ensure your credit score is good and project report is strong.
The repayment period is typically 3 to 7 years, including a moratorium of 6-12 months. Banks structure EMIs based on cash flow. For a ₹5 lakh loan at 10% interest for 5 years, monthly EMI is about ₹10,624. DSCR should be above 1.25 for bank approval.
MUDRA itself does not provide subsidy, but you can combine it with state or central schemes. For example, PMEGP offers 15-25% subsidy on project cost (max ₹20 lakh). State schemes like Assam's Atma Nirbhar Asom Yojana provide 30% capital subsidy (max ₹2 lakh). Apply for subsidy separately before loan disbursal.
With ₹5 lakh, you can set up a farm for 500-600 ducks. Cost per duckling is ₹25-35, feed cost per duck for 8 weeks is ₹120-150, shed cost per duck is ₹200-300. Total cost per duck is around ₹500-600. So 500 ducks require ₹2.5-3 lakh capital, plus working capital for 2 cycles. Revenue from eggs (200 eggs/duck/year at ₹6 each) and meat (sale at ₹200/kg) gives good returns.