Cost of cultivation of coconut (One hectare)
Details
|
Tall (Rs.) |
Hybrid (Rs.) |
Establishment
Cost First Year |
|
|
Two ploughings with Tractor
(Rs.130 x 5 hours) |
650 |
650 |
Digging pits 3'x3'x3' 175 pits = 175
x 10 |
1,750 |
1,750 |
Transport of sand 6 loads 6 'A' Type/Load
6x60x15 + Transport Rs.600 |
6,000 |
6,000 |
Planting and watering 12 1/2 'A' type |
750 |
750 |
Cost of seedlings Tall 175 x 20 |
3,500 |
|
Hybrid 175 x 25 |
|
4,375 |
Intercultural operations 2 ploughings
(5 hours) 10 x 130 |
1,300 |
1,300 |
Cleaning Basins 10 'A' Type = 10 x 60 |
600 |
600 |
Cost of FYM 2 tons |
1,000 |
1,000 |
CHEMICAL FERTILIZERS |
|
|
Urea : 23 kg x 4.60 |
106 |
106 |
Super Phosphate : 35 kg x 3.05 |
107 |
107 |
Muriate of Potash : 35 kg x 4.30 |
151 |
151 |
Plant protection |
500 |
500 |
Irrigation : |
5,500 |
5,500 |
Miscellaneous |
300 |
300 |
|
22,214 |
23,089 |
Interest @ 14% |
3,109 |
3,232 |
I st YEAR COST |
25,323 |
26,321 |
Second Year |
|
|
2 ploughings with Tractor 10 hours 10
x 130 |
1,300 |
1,300 |
Cleaning Basins 7 'A' Type x 60 |
420 |
420 |
Fertilizer |
|
|
FYM 20 kg x 175 x 500 |
1,750 |
1,750 |
Urea 0.33 x 175 x 4.60 |
266 |
266 |
Super phosphate 0.50 x 175 x 3.05 |
267 |
267 |
Muriate of Potash 0.50 x 175 x 4.30 |
376 |
376 |
Plant protection |
500 |
500 |
Irrigation |
5,500 |
5,500 |
Miscellaneous |
300 |
300 |
Ist Year Cost |
25,323 |
26,321 |
Total |
36,002 |
27,000 |
Interest @ 14% |
5,040 |
5,180 |
Second year Grand Total |
41,042 |
42,180 |
Third Year |
|
|
2 Ploughing with Tractor 130 x 10 |
1,300 |
1,300 |
Cleaning Basins 7 'A' Type 7 x 60 |
420 |
420 |
MANURES AND FERTILIZERS |
|
|
FYM 30 x 175 x 0.50 |
2,625 |
2,625 |
Urea 0.65x 175 x 4.60 |
523 |
523 |
Super phosphate 1.00 x 175 x 3.05 |
533 |
533 |
Muriate of potash 1.00 x 175 x 4.30 |
752 |
752 |
Plant protection |
750 |
750 |
Irrigation |
5,500 |
5,500 |
Miscellaneous |
300 |
300 |
|
12,703 |
12,703 |
Cost upto 2nd year |
41,042 |
42,180 |
|
53,745 |
54,883 |
Interest @ 14% |
7,524 |
7,683 |
Total cost up to Third year |
61,269 |
62,566 |
Fourth Year |
|
|
2 Ploughing with Tractor 10 x 130 |
1,300 |
1,300 |
Cleaning Basins 10 'A' Type 10 x 60 |
600 |
600 |
FERTILIZERS |
|
|
FYM 40 x 175 x 0.50 |
3,500 |
3,500 |
Urea 0.90x 175 x 4.60 |
725 |
725 |
Super phosphate 1.50 x 175 x 3.05 |
801 |
801 |
Muriate of potash 1.50 x 175 x 4.30 |
1,129 |
1,129 |
Collection of fronds etc. |
3,600 |
3,600 |
Irrigation |
5,500 |
5,500 |
Miscellaneous & Plant Protection |
1,000 |
1,000 |
|
18,155 |
18,155 |
Cost upto 3rd year |
61,269 |
62,566 |
Total |
79,424 |
80,721 |
Interest @ 14% |
11,119 |
11,301 |
Total cost up to fourth year |
90,543 |
92,022 |
Fifth Year |
|
|
2 Ploughing with Tractor 10 x 130 |
1,300 |
1,300 |
Cleaning Basins 10 'A' Type 7 x 60 |
600 |
600 |
FERTILIZERS |
|
|
FYM 50 x 175 x 0.50 |
4,375 |
4,375 |
Urea 1.30 x 175 x 4.60 |
1,047 |
1,047 |
Super phosphate 2.00 x 175 x 3.05 |
1,068 |
1,068 |
Muriate of potash 2.00 x 175 x 4.30 |
1,505 |
1,505 |
Collection of fronds etc. |
3,600 |
3,600 |
Irrigation |
5,500 |
5,500 |
Miscellaneous |
500 |
500 |
Plant protection |
500 |
500 |
Total |
19,995 |
19,995 |
Cost upto fourth year |
90,543 |
92,022 |
|
1,10,538 |
1,12,017 |
Interest @ 14% |
15,475 |
15,682 |
Total cost up to Fifth year |
1,26,013 |
1,27,699 |
Sixth Year |
|
|
Cost as on 5th Year |
19,995 |
|
Cost upto 5th year |
1,26,013 |
|
Total |
1,46,008 |
|
Interest @ 14% |
20,441 |
|
Cost up to 6th year |
1,66,449 |
|
Seventh Year |
|
|
Cost as on 6th year |
19,995 |
|
Cost up to 6th year |
1,66,449 |
|
Total |
1,86,444 |
|
Interest @ 14% |
26,102 |
|
Total cost upto Seventh year |
2,12,546 |
|
Maintenance cost
Details
|
Tall from 8th year |
Hybrid from 6th year |
2 Ploughing
with Tractor 10 x 130 |
1,300 |
1,300 |
Cleaning Basins and weeding |
1,000 |
1,000 |
FERTILIZERS |
|
|
FYM 50 x 175 x 0.50 |
4,375 |
3,375 |
Urea 1.30 x 175 x 4.60 |
1,047 |
1,047 |
Super phosphate 2.00 x 175 x 3.05 |
1,068 |
1,068 |
Muriate of potash 2.00 x 175 x 4.30 |
1,505 |
1,505 |
Collection of fronds and spathe etc. |
3,600 |
3,600 |
Harvesting and transporting charges
Rs.4/- tree 4 x 175 x 8 |
5,600 |
5,600 |
Irrigation |
5,500 |
5,500 |
Plant protection |
1,500 |
2,000 |
Miscellaneous |
1,000 |
1,000 |
|
27,495 |
27,995 |
Interest @ 14% |
3,849 |
3,919 |
Total |
31,344 |
31,914 |
Income (One hectare)
Details
|
Tall from 8th year |
Hybrid from 6th year |
Nut Yield |
|
|
Tall 100 nuts/year/tree
100 x 175 x 2.50 |
43,750 |
|
Hybrids 125 nuts/year/tree 125 x 175
x 2.50 |
|
54,687 |
Income from fronds and other
materials |
2,000 |
2,000 |
Total |
45,750 |
56,687 |
Note
- In Hybrids (D x T) the palm yields more nuts from 6th year from planting.
- Hence more income can be generated from D x T variety compared to tall variety.
Top
|