Coconut

Cost Of Cultivation

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

Tamilnadu