Home | About Us | Success Stories | Farmers Association | Farmers' Innovation | Publications| Contact
Farm Enterprises :: Vermi - composting Unit
Of about 350 species of earth worms in India with various food and burrowing habits, Eisenia fetida, Eudrilus eugeniae, Perionyx excavatius are some of the species for rearing to convert organic wastes into manure. The worms feed on any biodegradable matter ranging from coir waste to kitchen garbage and vermicomposting units are ideally suited to locations / units with generation of considerable quantities of organic wastes. One earthworm reaching reproductive age of about six weeks lays one egg capsule (containing 7 embryoes) every 7 - 10 days. Three to seven worms emerge out of each capsule. Thus, the multiplication of worms under optimum growth conditions is very fast. The worms live for about 2 years. Fully grown worms could be separated and dried in a oven to make 'worm meal' which is a rich source of protein (70%) for use in animal feed.
Sl.No. Particulars Quantity Rate (Rs.) Amount (Rs.)
1 Wooden ballies (3 m long) 472 25 7800
2 Wooden ballies (3.6 m long) 48 30 1440
3 Bamboos (3 m long) 800 15 12000
4 Bamboos (6 m long) 240 20 4800
5 Bamboo mats for covering the roof 720 25 18000
6 Coir rope 6 mm dia 200 kg 15 3000
7 Binding wire for tying bamboos & mats 100 kg 25 2500
8 Labour charges for erection of sheds LS   20000
9 Miscellaneous     2460
  Total     72000

Sl.No. Particulars of item Amount (Rs.)
1 Shovels, spades, crowbars, iron baskets, dung fork, buckets,
bamboo baskets, trowel, wire mesh sieves (3 mm and 6 mm)
2800
2 Plumbing and fitting tools 1000
3 Power operated shredder 20000
4 Sieving maching with 3 wire mesh sieves 35000
0.6 m x 0.9 m size - power operated with out motor
5 Weighing scale (100 kg capacity) 1500
6 Weighing machine (platform type) 5000
7 Bag closer 3000
8 Empty barrels (200 L capacity) 4 Nos. 1600
9 Culture trays (plastic) (35 cmx 45 cm) - 4 Nos 200
10 Wheel barrows - 2 Nos. 10000
  Total 80100
    Say 80000
Sl.No. Particulars Unit Rate Amount (Rs.)
1 Agricultural waster @ 320 kg per m3 105.6 ton 100 10560
2 Cow dung @ 80 kg/m3 26.4 ton 150 3960
3 Worms @ 350 per m3 500 worms per kg 231 kg 50 11550
4 Formation of vermibed with agro-waste, cow dung and worms 330 m3 46 15180
5 Harvesting, sieving, packing, etc., including cost of bags 40 ton 0.45 18000
6 Electrical charges for pump, machinery, lighting etc. - - 4800
7 Repair and maintenance - - 7950
  Total     72000
  Cost for 5 cycles     360000
  Rent on lease @Rs 8000/year     8000
  Total operating cost     368000
    (Rs.in lakhs)
  Particulars Years
    I II to IX
1 COSTS    
A Capital Cost    
i) Buildings 1.32 -
ii) Machinery / tools 0.8 -
iii) Water supply system 0.6 -
iv) NADEP tanks 0.05 -
B Operational cost 3.68 3.68
  Total Cost 6.45 3.68
2 BENEFITS    
i) Sale of vermicompost 3.00 4.50
ii) Sale of worms   0.45
iii) Consultancy and extension services   0.10
  Total benefit 3.000 5.05
3 Net benefit *0.792 1.37
  Discounting Rate 15%    
  NPV 2.35  
  IRR 36%  
  NPV of benefits 22.31  
  NPV of costs 19.97  
  BCR 1.12  
 

Home | About Us | Success Stories | Farmers Association | Publications| Contact Us

© 2014 TNAU. All Rights Reserved.