Scribd
Upload
14 views6 pages

Agri Plan 24

The document outlines a two-year agricultural and aquaculture plan involving banana, potato, and fish farming across specified land areas. It details initial costs, production estimates, and projected revenues, with a total margin of 132%. The total cost at the beginning, including setup, is ₹3,915,600, while the total revenue from production is projected to be ₹9,088,000.

Uploaded by

Alok Cvx
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
14 views6 pages

Agri Plan 24

The document outlines a two-year agricultural and aquaculture plan involving banana, potato, and fish farming across specified land areas. It details initial costs, production estimates, and projected revenues, with a total margin of 132%. The total cost at the beginning, including setup, is ₹3,915,600, while the total revenue from production is projected to be ₹9,088,000.

Uploaded by

Alok Cvx
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 6

Plan is Consider for 2 year

S.no Type of Crop/Fish Land Area In acre Duration Of crop in Month

1 Banana 8 12
2 Potato 8 0.25
3 Fish 2 12
r
2 Year Production Total Production
Variety
Per acre /Tonne for 2 year in MT

G-9 50 400
Pukhraj 8 64
Rohu Katla silver 18 36
Plan is Consider for 2 year
S.no Type of Crop/Fish Land Area In acre
1 Land 10
2 Banan Plant seed price 8
3 Fish 2
4 Potato Seed 8
5 Banan Fertilizer 8
6 Potato Fertilizer 8
7 Supervisor 1
8 Labour 2
9 Irrigation 10
10 Transportation 1
11 Other expenses 1
Intial Cost A
Initial Cost in Banana Farming 25000*10 include Plantation harvesting other setup B
Initial Cost in Potato Farming 10000*10 include Plantation harvesting other setup C
Initial Cost in Fish Farming 100000*2 include arrangment aerator other setup C
Intial Cost for fencing and bore & Labour shed other equipment

Total Cost at Beginning include intial setup - (A+B+C+D)


or 2 year
Cost per Acre / 2 year Total Cost
₹ 100,000.00 ₹ 1,000,000.00
₹ 20,700.00 ₹ 165,600.00
₹ 180,000.00 ₹ 360,000.00
₹ 20,000.00 ₹ 160,000.00
₹ 25,000.00 ₹ 200,000.00
₹ 7,000.00 ₹ 56,000.00
₹ 240,000.00 ₹ 240,000.00
₹ 192,000.00 ₹ 384,000.00
₹ 10,000.00 ₹ 100,000.00
₹ 100,000.00 ₹ 100,000.00
₹ 100,000.00 ₹ 100,000.00
₹ 2,865,600.00
on harvesting other setup B ₹ 250,000.00
on harvesting other setup C ₹ 100,000.00
ent aerator other setup C ₹ 200,000.00
other equipment ₹ 500,000.00

setup - (A+B+C+D) ₹ 3,915,600.00


Pruduction In Metric tonne
Banana 400
Potato 64
Fish 36

Total Cost at Beginning include intial setup


Pruduction Per Kg Cost Per Kg
400000 10 ₹ 4,000,000.00
64000 12 ₹ 768,000.00
36000 120 ₹ 4,320,000.00
Tentative input in First 2 year ₹ 9,088,000.00
otal Cost at Beginning include intial setup ₹ 3,915,600.00

Total Margin 132% ₹ 5,172,400.00

You might also like