Economics

Fixed Cost
S.No
1.)
2.)
3.)
4.)
5.)
6.)

Total Fixed Cost

Variable Cost
1.)

2.)

4
5
6

7
8

Total Variable cost

Production and income

Total production in kg
Loss of production(2%)
Total production in kg

Price/kg

Total price(Rs)
Additional income from leftover space by growing Commercial Plantations
LOSS(Rs)

Total Cost
total Sales
Net Profit
 High Tech Farm of 100 hectares
Cost and schedule estimate Giving 10 hectare to each crop

Rate unit
Rental Value of Land 75,000 per h.a
Land Prepeation
Drip Irrigation Cost 150 per sq m
Poly House 1045 per sq m
Interest
Depreciation

Cucumber Tomato
Cost of Seedling 1350000 600000

Cost of Fertigation 836400 1081500

Crop Protection 41200 20000

Labor
Total men days 70 70
Salary perday per head 250 250
17500 17500

electricity 22500000
Other Miscellaneous charges 112500000

146957100

total cost

Cucumber Tomato Capsicum

1100000 900000 1500000
22000 18000 30000
1078000 882000 1470000

30 38 50

32340000 33516000 73500000

populus , moringa , teek trees 48000 140000
525664000
 216,986,660

1st 2nd 3rd

742,650,660 0 0
525664000 525664000 525664000
-216,986,660 525664000 525664000
Break Even
estimated cost(100 hectare) subsidy Total
7500000 7500000
4455000
135000000 81000000 54000000
940500000 470250000 470250000
7063560
52425000

595,693,560

Capsicum Lily Gerbera Rose Strawberry Papaya

1350000 900000 400000 500000 700000 200000

1200000 700000 200000 600000 800000 100000

39000 20,000 59000 30000 25000 65000

70 70 70 70 70 70
250 250 250 250 250 250
17500 17500 17500 17500 17500 17500

742,650,660

Lily(no of flowers) Gerbera(no of flowers) Rose(no of flowers) Strawberry Papaya TOTAL

1000000 8000000 1100000 1300000 900000
20000 160000 22000 26000 18000
980000 7840000 1078000 1274000 882000

30 15 20 150 30

29400000 117600000 21560000 191100000 26460000

TOTAL
6000000

5517900

299200

140000