11. Sl. No. Crops Number Cost of
cultivation
(Rs)
Yield Return (Rs)
1. Banana 60 10,608 455 kg 10,920
2. Nutmeg 40 6,780 500
nut/healthy
palm
20,000
3. Coconut 30 15,350 1,800 kg 46,800
4. Arecanut 30 15,350 - -
5. Colocasia 10 187 - -
HOMESTEAD
11
12. Cost A for Banana( Nendran) =
1.Hired labour = Rs.1,01,000
2.Hired machine = Rs. 100
3.Planting material = Rs.25,500
4.Manures = Rs. 47,990
5.Plant protection chemicals = Rs. 15,574
6.Fertilizers = Rs.2,090
7.Transportation to market = Rs. 4,660
8.Interest on working capital= Rs. 8,628
Rs.2,24,342
12
13. Cost A for tapioca (8 months )=
1.Hired labour = Rs. 51,000
2.Manuring = Rs.1,490
3.Fertilizer = Rs. 61
4.Transportation = Rs. 1,350
5.Interest on working capital = Rs. 2,696.04
Rs. 70,097
Cost A for nutmeg=
1.Hired labour =Rs. 1,000
2.Manuring = Rs. 5,400
3.Transportation to market = Rs. 120
4.Interest on working capital= Rs. 260.8
Cost A for coconut( WCT ) =
1.Hired labour = Rs. 5,700
2.Manuring = Rs. 4,560
3.Transportation to market = Rs. 4,500
4.Interest on working capital = Rs. 590
Rs. 6,780
Rs. 15,350
13
14. Cost A for arecanut (local variety)= Rs. 14,760
1.Hired labour = Rs. 5,700
2.Manuring = Rs. 4,560
3.Transportation to market= Rs. 4,500
4.Interest = Rs. 590
Cost A for homestead banana(nendran) = Rs. 10,920
Cost A for colocasia = Rs. 187
1.Planting material = Rs. 180
2.Interest on working capital = Rs 7.2
14
15. Cost A for cowpea=Rs. 7,644
1.Planting material = Rs. 480
2.labour charges = Rs. 4500
3.Manures = Rs. 2,100
4.Transportation = Rs. 270
5.Interest on working capital = Rs. 294
Cost A for coleus=Rs 30,114
1.Planting material = Rs. 26,666
2.labour charges = Rs. 1,500
3.Manures = Rs. 700
4.Transportatio = Rs. 90
5.Interest on working capital = Rs. 1,158.2415
16. Sl. No. Crop Cost A (Rs.)
Farmstead crops
1. Banana 2,24,342
2. Tapioca 70,097
Homestead crops
1. Banana 10,608
2. Nutmeg 6,780
3. Coconut 15,340
4. Arecanut 15,350
5. Colocasia 187
6. Coleus 30,114
7. Cowpea 7,644
Total cost A = Rs. 4,69,731
Cost A for
existing farm
17. Cost B = Rs. 4,76,881
Cost C = Rs. 5,86,381
Total cost = Rs. 5,86,381
Total returns = Rs.10,08,140
20. Existing farm
1 acre
30 cents 30 cents
1 acre
Suggested farm
Season : September - April Season : August – March
1.3acre
0.3Acre
Season : March - JuneSeason : may - July
20
22. COST OF CULTIVATION (COST A)
DUCK-CUM-FISH FARMING
DUCK
1. Expansion of pond =Rs.1,500
2. Purchase of ducks =Rs.5,000
3. Construction of shed =Rs.12,500
4. Feed and medicine = Rs.9,600
5. Interest on working capital = Rs. 1,140
TOTAL COST = Rs.29,744
FISH
1. Cost of fingerlings =Rs.250
2. Net =Rs.2,500
3. Liming =Rs.72
4. Urea =Rs.11
5. Electricity =Rs.1,500
6. Cleaning of pond =Rs.1,000
7. Interest on working capital=Rs.213
TOTAL COST = Rs.5,546
(No.20,variety-Khaki campbell)
(No.250,variety-African mushi)
Pond Area- 2 cent
Shed Area- 20m. Sq.
22
23. COST OF CULTIVATION OF CUCUMBER
Sl.No. Cultural practices Cost A(Rs.) Returns(Rs.)
1 Procurement of seeds 520
1,54,000
2 manuring 8400
3 fertilizers 260
4 Plant protection 250
5 hired labour 8000
6 transportation 240
7 Interest on working
capital
724
TOTAL COST = Rs.18,819
Area-2 acres variety-poinsett
23
24. COST OF CULTIVATION OF AMARANTHUS
Sl.No
.
Cultural practices Cost A(Rs.) Returns(Rs.)
1 Procurement of seeds 2,080
93,600
2 manuring 24,000
3 fertilizers 620
4 Plant protection 250
5 hired labour 6,500
6 transportation 720
7 Interest on working
capital
1284
1.3 Acres variety-Arun
TOTAL COST A=Rs.33,394
24
25. COST OF CULTIVATION OF BITTERGOURD
Sl.No. Cultural practices Cost A(Rs.) Returns(Rs.)
1 Procurement of seeds 6,240
3,34,880
2 manuring 11,200
3 fertilizers 760
4 Panthal 12,000
5 Plant protection 350
6 hired labour 10,000
7 transportation 2184
8 Interest on working capital 1709
Area-1.3 acres variety-Priyanka
TOTAL COST =Rs.44,44325
26. Sl.No
.
Cultural practices Cost A(Rs.) Returns(Rs.)
1 Procurement of seeds 6,800
57,600
2 manuring 14,400
3 fertilizers 125
4 Plant protection 100
5 hired labour 6,000
6 transportation 1920
7 Interest on working capital 1173.8
COST OF CULTIVATION OF BHINDI
Area-1 acre variety-Manjima
TOTAL COST = Rs. 30,518
26
27. COST OF CULTIVATION OF COCCINIA
Live fencing local variety
Sl.No. Cultural practices Cost A(Rs.) Returns(Rs.)
1 Procurement of seed 10
7,800
2 manuring 600
3 Fencing cost 300
4 labour 1,000
5 transport 45
6 Interest on working
capital
78
TOTAL COST =Rs.2,033
27
28. PARTIAL BUDGETING FOR POULTRY
Sl.N
o.
activities 1st year
Cost
(Rs.)
1st year
returns
(Rs.)
2nd year
Cost
(Rs.)
2nd year
returns
(Rs.)
1 Procurement cost 3,100
22,500 22,500
2 Feed cost 7,200 7,200
3 Construction cost 20,000
4 medicine 1,400 1,400
5 Interest on
working capital
1,268 344
TOTAL COST (COST A)FOR 1st YEAR=Rs.32,968
20 hens+1 cock variety-Athulya
TOTAL CAST(COST A) FOR 2nd YEAR=Rs.8,944
28