Cost Sheet for the project of Cultivation of Cavendish banana for One acre Functions/ process

1. Procuring land on lease benefits 2. Land preparative cultivation 3. Cost of drip technology 4. Cost of manures 5. Cost of plants (@Rs 12.5+5% causality) 6. Cost of planting (@ Rs 3.00 per plant) 7. Cost of weeding 8. Cost of earthling up 9. Cost of fertilization chemicals 10.Periodical maintains 11.Plant production chemicals, micro nutrients , spray and bunch covering 12.Cost of harvesting 4,000.00

Amount in Indian Rupees

15,000.00 10,000.00 40,000.00 3,000.00 17,600.00 660.00 1,100.00 2,200.00 22,000.00 15,000.00 12,034.00

Total amount For cultivation for One Acre

Cost for the cultivation for one Acre is 1,42,594 INR Total area can be covered for the cultivation in the project budget is 50 Acer

Estimation of sales of Cavendish banana for one year

As per current market situation the sale price for one kg of Cavendish banana is Rs 8 at the season period and RS 11 at the off season. So approximately we can sell at an average cost of Rs 9.00 around the year. With advanced agricultural techniques we can get yield up to 35 to 40 kg of Banana from per plant.

Yield analysis
Functions / Factors
1. Plants planted per acre 2. Wastage of plants due to natural calamities 3. Yield giving plants

Number of plants

1200 200 1000

Average yield of banana per plant =37.5 kgs

Yield produced per acre (37.5 x 1000)

37,500 kgs

Average price of banana around the year = Rs 6.5

Total sales of the banana (Rs 9 x 37500) Total production cost

Rs. 3,37,500 Rs. 1,42,594

Net profit produced banana cultivation per acre is (Rs. 3,37,500Rs.1,42,574=

Rs 1,94,906.00
Net profit produced banana cultivation per acre is (Rs. 3,37,5000- Rs.1,42,574)= Incase we have our own land then profit will add up to Rs. 15,000

Rs 2,09,906.00 I.E with 50 acre Net profit will be Rs.66,41,500