a. Liming: Quick lime @ 25-30kg/bigha as basal dose.
↓7-10 days
b. Manuring: Cow dung @ 300-400 kg/bigha as basal dose
↓7-10 days
Urea @ 2.5 kg/bigha & SSP @ 3.5 kg/bigha
↓10 days
a. Liming: Quick lime @ 5-8 kg/bigha/month
↓7 days
b. Manuring: Cow dung @ 130-150 kg/bigha/month
↓ 7 days
Urea @ 2.5 kg/bigha/month & SSP @ 3.5 kg/bigha/month
c. Feeding daily@4-5% body weight,
Sl. No. | Head of Expenditure | Quantity/No. | Rate (Rs.) | Expenditure (Rs.) |
---|---|---|---|---|
1. | Renovation of the two ponds: dewatering, disilting and repairing of the dykes
(annual
average expenditure: average of 3 years)
Rs. 20,000 ÷3 |
6,667.00 | ||
2. |
Cost of purchasing of two drag nets (i) For the stocking pond
6000 ÷ 5 (ii) For the rearing pond 20m × 4m # 0.01m Life span: 5 years 3000÷5 |
1,200.00 600.00 |
||
3. | Fish seeds
(i) Fingerlings (8-15cm)
(ii) Fry |
10,000
20,000 |
5.00 per piece
300.00/1000 |
50,000.00 6,000.00 |
4. | Quick lime | 240 kg | 15.00 kg-1 | 3,600.00 |
5. |
Cost of purchasing of supplemental feed ingredients: Rice polish 942 kg (stocking pond) + 140 kg (rearing pond) Mustard oil cake 942 kg (stocking pond) + 35 kg (rearing pond) Fish meal Vitamins and minerals mix |
1082 kg 977 kg 471 kg 24 kg |
10.00 kg-1 20.00 kg-1 20.00 kg-1 140.00 kg-1 |
10,820.00 19,540.00 14,130.00 3,360.00 |
6. | Labour charges | 1 | 200.00 day-1 | 73,000.00 |
7. | Cost of manures and fertilizers:
Cow dung
|
6240 kg
132 kg 58 kg |
0.6 kg-1
10.00 kg-1 10.00 kg-1 |
3,744.00
1,320.00 580.00 |
8. | Medicines | L.S | - | 1,000.00 |
9. | Miscellaneous expenditure | - | - | 1,500.00 |
Total | 1,97,061.00 | |||
10. | Interest (10%) | - | - | 19,706.00 |
Total expenditure | 2,16,767.00 |
@ 6400 kg ha-1yr-1 = 2,560 kg × Rs. 120.00
= Rs. 3,07,200.00
@ Rs. 3,07,200.00 - 2,16,767 = Rs. 90,433.00
@ Rs. 3,07,200.00 - 2,16,767 = Rs. 90,433.00
Percent return on variable cost = 41.72
Percent profit to turn over = 29.44
BCR = 1.42
Jorhat, PIN - 785013 Assam