SlideShare a Scribd company logo
Presented by -
Jayshri S. Shelke
B. F. Sc 3rd year
Enroll. No.- F/15/050
College Of Fishery Science Udgir, Maharashtra
1 Total area 1ha
2 Water spread area 1 ha
3 Culture period 12 months
4 Stocking rate 10,000 fingerlings / ha
5 Survival rate 90 % 9000
6 Avg. wt. Of harvest is 1 kg 9000 kg
7 total production 9000kg
ASSUMPTION:
Sr.
No.
PARTICULAR QUANTITY RATE AMOUNT
1 Pond excavation 1 250000
2 Pump set(10hp) 1 40000 40000
3 Net(cast net, drag net) (1+1) 15000 30000
4 Others 1 no. 10000
Total 330000
A) CAPITAL COST
Sr .no. PARTICULAR QUANTITY RATE AMOUNT
1 Lime 250 kg Rs. 5/ kg 1250
2 Cow dung 10tonn Rs500/tonn 5000
3 Urea 50 kg Rs, 7/ kg 350
4 SSP 300 kg Rs. 9 / kg 2700
5 Fish seed 10000nos 800/1000 8000
6 Electricity expenses - 20,000
7 Feed cost
8 1) Rice bran 4050kg 10/kg 40500
9 2)GNOC 4050kg 50/kg 202500
10 Other 10000
11 Labour charges 1 worker 3000/month 36000
Total 326300
B) Operating Cost:
SR.
NO.
PARTICULAR RATE AMOUNT
1 Depreciation 10 % 33000
2 Interest on capital cost 10% 33000
3 Interest on variable cost 10 % 32430
TOTAL 388430
C) FIXEDCOST
F) PROFIT = Revenue - Total Cost
= 720000-714730
=5270 /-
D) Total Cost = Fixed cost + Variable cost
= 388430+326300
= 714730/-
E)Revenue :
Survival rate =90%
=9000*80 (80rs per kg)
Revenue =720000
F)Net profit = total income -total cost
= 720000 - 714730
=5270/-
Preparation of enterprise budget  for carp culture

More Related Content

Similar to Preparation of enterprise budget for carp culture

Economics of GIFT Tilapia Farming
Economics of GIFT Tilapia FarmingEconomics of GIFT Tilapia Farming
Economics of GIFT Tilapia Farming
Saiprasad Bhusare
 
Paddy cum fish
Paddy cum fishPaddy cum fish
Paddy cum fish
AMITJADHAV83080
 
In plant training in fisheries
In plant training in fisheriesIn plant training in fisheries
In plant training in fisheries
KRISHNA Jaiswal
 
Paddy cum prawn
Paddy cum prawnPaddy cum prawn
Paddy cum prawn
AMITJADHAV83080
 
Economics of Commercially important fishes Aquaculture.pptx
Economics of Commercially important fishes Aquaculture.pptxEconomics of Commercially important fishes Aquaculture.pptx
Economics of Commercially important fishes Aquaculture.pptx
B. BHASKAR
 
Carp-SIS Polyculture in Nepal: Present Status and Future Prospects. By Sunila...
Carp-SIS Polyculture in Nepal: Present Status and Future Prospects. By Sunila...Carp-SIS Polyculture in Nepal: Present Status and Future Prospects. By Sunila...
Carp-SIS Polyculture in Nepal: Present Status and Future Prospects. By Sunila...
WorldFish
 
In plant presentation 2018 ved and jham final
In plant presentation 2018 ved and jham finalIn plant presentation 2018 ved and jham final
In plant presentation 2018 ved and jham final
ved05
 
GVK Uttarakhand
GVK UttarakhandGVK Uttarakhand
GVK Uttarakhand
Ajatus Software
 
case study of agricultural project
case study of agricultural project case study of agricultural project
case study of agricultural project
Dronak Sahu
 
FISHERIES STATISTICS OF INDIA & WEST BENGAL
FISHERIES STATISTICS OF INDIA & WEST BENGALFISHERIES STATISTICS OF INDIA & WEST BENGAL
FISHERIES STATISTICS OF INDIA & WEST BENGAL
Sailesh Mahapatra
 
Sewage fed fish culture
Sewage fed fish cultureSewage fed fish culture
Sewage fed fish culture
Mohit Dhukia
 
INDIAN FISHERIES: “The sleeping Giant, its Growth & Performance”
INDIAN FISHERIES:  “The sleeping Giant, its Growth & Performance”INDIAN FISHERIES:  “The sleeping Giant, its Growth & Performance”
INDIAN FISHERIES: “The sleeping Giant, its Growth & Performance”
vinayhatte123
 
Comparison of growth feed conversion and body composition of juvenile hybrid...
Comparison of growth feed conversion and body  composition of juvenile hybrid...Comparison of growth feed conversion and body  composition of juvenile hybrid...
Comparison of growth feed conversion and body composition of juvenile hybrid...
ABDUL MALIK
 
Report on "Breeding and Seed Rearing Techniques of Indian Major Carp'' By Shi...
Report on "Breeding and Seed Rearing Techniques of Indian Major Carp'' By Shi...Report on "Breeding and Seed Rearing Techniques of Indian Major Carp'' By Shi...
Report on "Breeding and Seed Rearing Techniques of Indian Major Carp'' By Shi...
shivani verma
 
Pen Farming in A Small River: Its Impact on Fish Production and Economic Cond...
Pen Farming in A Small River: Its Impact on Fish Production and Economic Cond...Pen Farming in A Small River: Its Impact on Fish Production and Economic Cond...
Pen Farming in A Small River: Its Impact on Fish Production and Economic Cond...
Agriculture Journal IJOEAR
 
Fisheries sector and its economic significance in India
Fisheries sector and its economic significance in IndiaFisheries sector and its economic significance in India
Fisheries sector and its economic significance in India
HARISH Kumar H R
 
Final report durin In-Plant at different area (Kerala, College of Fisheries, ...
Final report durin In-Plant at different area (Kerala, College of Fisheries, ...Final report durin In-Plant at different area (Kerala, College of Fisheries, ...
Final report durin In-Plant at different area (Kerala, College of Fisheries, ...
Tameshwar Fekar
 
Hands on Training 2018
Hands on Training 2018Hands on Training 2018
Hands on Training 2018
Tameshwar Fekar
 
Growth and production performance of tade mullet, Liza tade (Forsskal, 1775) ...
Growth and production performance of tade mullet, Liza tade (Forsskal, 1775) ...Growth and production performance of tade mullet, Liza tade (Forsskal, 1775) ...
Growth and production performance of tade mullet, Liza tade (Forsskal, 1775) ...
International Water Management Institute (IWMI)
 
fish as food nourishing the future of 21st century.pptx
fish as food nourishing the future of 21st century.pptxfish as food nourishing the future of 21st century.pptx
fish as food nourishing the future of 21st century.pptx
DrMehulGThakkarTheCA
 

Similar to Preparation of enterprise budget for carp culture (20)

Economics of GIFT Tilapia Farming
Economics of GIFT Tilapia FarmingEconomics of GIFT Tilapia Farming
Economics of GIFT Tilapia Farming
 
Paddy cum fish
Paddy cum fishPaddy cum fish
Paddy cum fish
 
In plant training in fisheries
In plant training in fisheriesIn plant training in fisheries
In plant training in fisheries
 
Paddy cum prawn
Paddy cum prawnPaddy cum prawn
Paddy cum prawn
 
Economics of Commercially important fishes Aquaculture.pptx
Economics of Commercially important fishes Aquaculture.pptxEconomics of Commercially important fishes Aquaculture.pptx
Economics of Commercially important fishes Aquaculture.pptx
 
Carp-SIS Polyculture in Nepal: Present Status and Future Prospects. By Sunila...
Carp-SIS Polyculture in Nepal: Present Status and Future Prospects. By Sunila...Carp-SIS Polyculture in Nepal: Present Status and Future Prospects. By Sunila...
Carp-SIS Polyculture in Nepal: Present Status and Future Prospects. By Sunila...
 
In plant presentation 2018 ved and jham final
In plant presentation 2018 ved and jham finalIn plant presentation 2018 ved and jham final
In plant presentation 2018 ved and jham final
 
GVK Uttarakhand
GVK UttarakhandGVK Uttarakhand
GVK Uttarakhand
 
case study of agricultural project
case study of agricultural project case study of agricultural project
case study of agricultural project
 
FISHERIES STATISTICS OF INDIA & WEST BENGAL
FISHERIES STATISTICS OF INDIA & WEST BENGALFISHERIES STATISTICS OF INDIA & WEST BENGAL
FISHERIES STATISTICS OF INDIA & WEST BENGAL
 
Sewage fed fish culture
Sewage fed fish cultureSewage fed fish culture
Sewage fed fish culture
 
INDIAN FISHERIES: “The sleeping Giant, its Growth & Performance”
INDIAN FISHERIES:  “The sleeping Giant, its Growth & Performance”INDIAN FISHERIES:  “The sleeping Giant, its Growth & Performance”
INDIAN FISHERIES: “The sleeping Giant, its Growth & Performance”
 
Comparison of growth feed conversion and body composition of juvenile hybrid...
Comparison of growth feed conversion and body  composition of juvenile hybrid...Comparison of growth feed conversion and body  composition of juvenile hybrid...
Comparison of growth feed conversion and body composition of juvenile hybrid...
 
Report on "Breeding and Seed Rearing Techniques of Indian Major Carp'' By Shi...
Report on "Breeding and Seed Rearing Techniques of Indian Major Carp'' By Shi...Report on "Breeding and Seed Rearing Techniques of Indian Major Carp'' By Shi...
Report on "Breeding and Seed Rearing Techniques of Indian Major Carp'' By Shi...
 
Pen Farming in A Small River: Its Impact on Fish Production and Economic Cond...
Pen Farming in A Small River: Its Impact on Fish Production and Economic Cond...Pen Farming in A Small River: Its Impact on Fish Production and Economic Cond...
Pen Farming in A Small River: Its Impact on Fish Production and Economic Cond...
 
Fisheries sector and its economic significance in India
Fisheries sector and its economic significance in IndiaFisheries sector and its economic significance in India
Fisheries sector and its economic significance in India
 
Final report durin In-Plant at different area (Kerala, College of Fisheries, ...
Final report durin In-Plant at different area (Kerala, College of Fisheries, ...Final report durin In-Plant at different area (Kerala, College of Fisheries, ...
Final report durin In-Plant at different area (Kerala, College of Fisheries, ...
 
Hands on Training 2018
Hands on Training 2018Hands on Training 2018
Hands on Training 2018
 
Growth and production performance of tade mullet, Liza tade (Forsskal, 1775) ...
Growth and production performance of tade mullet, Liza tade (Forsskal, 1775) ...Growth and production performance of tade mullet, Liza tade (Forsskal, 1775) ...
Growth and production performance of tade mullet, Liza tade (Forsskal, 1775) ...
 
fish as food nourishing the future of 21st century.pptx
fish as food nourishing the future of 21st century.pptxfish as food nourishing the future of 21st century.pptx
fish as food nourishing the future of 21st century.pptx
 

More from jaYSHRI SHELKE

fish genetics and conservation of aquatic species
fish genetics and conservation of aquatic speciesfish genetics and conservation of aquatic species
fish genetics and conservation of aquatic species
jaYSHRI SHELKE
 
Js fish seed certification
Js fish seed certificationJs fish seed certification
Js fish seed certification
jaYSHRI SHELKE
 
recent trends in fish packaging
recent trends in fish packaging recent trends in fish packaging
recent trends in fish packaging
jaYSHRI SHELKE
 
Antigen antibody diseases diagnosis technique
Antigen antibody diseases diagnosis techniqueAntigen antibody diseases diagnosis technique
Antigen antibody diseases diagnosis technique
jaYSHRI SHELKE
 
Factors affecting reservoir production and fish stock enhancement
Factors  affecting       reservoir  production and  fish  stock   enhancementFactors  affecting       reservoir  production and  fish  stock   enhancement
Factors affecting reservoir production and fish stock enhancement
jaYSHRI SHELKE
 
Oil spill
Oil spillOil spill
Oil spill
jaYSHRI SHELKE
 
Fish plant sanitation
Fish plant sanitationFish plant sanitation
Fish plant sanitation
jaYSHRI SHELKE
 

More from jaYSHRI SHELKE (7)

fish genetics and conservation of aquatic species
fish genetics and conservation of aquatic speciesfish genetics and conservation of aquatic species
fish genetics and conservation of aquatic species
 
Js fish seed certification
Js fish seed certificationJs fish seed certification
Js fish seed certification
 
recent trends in fish packaging
recent trends in fish packaging recent trends in fish packaging
recent trends in fish packaging
 
Antigen antibody diseases diagnosis technique
Antigen antibody diseases diagnosis techniqueAntigen antibody diseases diagnosis technique
Antigen antibody diseases diagnosis technique
 
Factors affecting reservoir production and fish stock enhancement
Factors  affecting       reservoir  production and  fish  stock   enhancementFactors  affecting       reservoir  production and  fish  stock   enhancement
Factors affecting reservoir production and fish stock enhancement
 
Oil spill
Oil spillOil spill
Oil spill
 
Fish plant sanitation
Fish plant sanitationFish plant sanitation
Fish plant sanitation
 

Recently uploaded

How to Implement a Strategy: Transform Your Strategy with BSC Designer's Comp...
How to Implement a Strategy: Transform Your Strategy with BSC Designer's Comp...How to Implement a Strategy: Transform Your Strategy with BSC Designer's Comp...
How to Implement a Strategy: Transform Your Strategy with BSC Designer's Comp...
Aleksey Savkin
 
Easily Verify Compliance and Security with Binance KYC
Easily Verify Compliance and Security with Binance KYCEasily Verify Compliance and Security with Binance KYC
Easily Verify Compliance and Security with Binance KYC
Any kyc Account
 
Lundin Gold Corporate Presentation - June 2024
Lundin Gold Corporate Presentation - June 2024Lundin Gold Corporate Presentation - June 2024
Lundin Gold Corporate Presentation - June 2024
Adnet Communications
 
Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024
FelixPerez547899
 
How MJ Global Leads the Packaging Industry.pdf
How MJ Global Leads the Packaging Industry.pdfHow MJ Global Leads the Packaging Industry.pdf
How MJ Global Leads the Packaging Industry.pdf
MJ Global
 
Brian Fitzsimmons on the Business Strategy and Content Flywheel of Barstool S...
Brian Fitzsimmons on the Business Strategy and Content Flywheel of Barstool S...Brian Fitzsimmons on the Business Strategy and Content Flywheel of Barstool S...
Brian Fitzsimmons on the Business Strategy and Content Flywheel of Barstool S...
Neil Horowitz
 
Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...
Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...
Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...
bosssp10
 
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
hartfordclub1
 
Best practices for project execution and delivery
Best practices for project execution and deliveryBest practices for project execution and delivery
Best practices for project execution and delivery
CLIVE MINCHIN
 
❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...
❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...
❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...
❼❷⓿❺❻❷❽❷❼❽ Dpboss Kalyan Satta Matka Guessing Matka Result Main Bazar chart
 
Authentically Social by Corey Perlman - EO Puerto Rico
Authentically Social by Corey Perlman - EO Puerto RicoAuthentically Social by Corey Perlman - EO Puerto Rico
Authentically Social by Corey Perlman - EO Puerto Rico
Corey Perlman, Social Media Speaker and Consultant
 
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challengesEvent Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
Holger Mueller
 
Top mailing list providers in the USA.pptx
Top mailing list providers in the USA.pptxTop mailing list providers in the USA.pptx
Top mailing list providers in the USA.pptx
JeremyPeirce1
 
Innovation Management Frameworks: Your Guide to Creativity & Innovation
Innovation Management Frameworks: Your Guide to Creativity & InnovationInnovation Management Frameworks: Your Guide to Creativity & Innovation
Innovation Management Frameworks: Your Guide to Creativity & Innovation
Operational Excellence Consulting
 
Industrial Tech SW: Category Renewal and Creation
Industrial Tech SW:  Category Renewal and CreationIndustrial Tech SW:  Category Renewal and Creation
Industrial Tech SW: Category Renewal and Creation
Christian Dahlen
 
Business storytelling: key ingredients to a story
Business storytelling: key ingredients to a storyBusiness storytelling: key ingredients to a story
Business storytelling: key ingredients to a story
Alexandra Fulford
 
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel ChartSatta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
➒➌➎➏➑➐➋➑➐➐Dpboss Matka Guessing Satta Matka Kalyan Chart Indian Matka
 
The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...
The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...
The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...
Stephen Cashman
 
Digital Marketing with a Focus on Sustainability
Digital Marketing with a Focus on SustainabilityDigital Marketing with a Focus on Sustainability
Digital Marketing with a Focus on Sustainability
sssourabhsharma
 
Best Forex Brokers Comparison in INDIA 2024
Best Forex Brokers Comparison in INDIA 2024Best Forex Brokers Comparison in INDIA 2024
Best Forex Brokers Comparison in INDIA 2024
Top Forex Brokers Review
 

Recently uploaded (20)

How to Implement a Strategy: Transform Your Strategy with BSC Designer's Comp...
How to Implement a Strategy: Transform Your Strategy with BSC Designer's Comp...How to Implement a Strategy: Transform Your Strategy with BSC Designer's Comp...
How to Implement a Strategy: Transform Your Strategy with BSC Designer's Comp...
 
Easily Verify Compliance and Security with Binance KYC
Easily Verify Compliance and Security with Binance KYCEasily Verify Compliance and Security with Binance KYC
Easily Verify Compliance and Security with Binance KYC
 
Lundin Gold Corporate Presentation - June 2024
Lundin Gold Corporate Presentation - June 2024Lundin Gold Corporate Presentation - June 2024
Lundin Gold Corporate Presentation - June 2024
 
Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024
 
How MJ Global Leads the Packaging Industry.pdf
How MJ Global Leads the Packaging Industry.pdfHow MJ Global Leads the Packaging Industry.pdf
How MJ Global Leads the Packaging Industry.pdf
 
Brian Fitzsimmons on the Business Strategy and Content Flywheel of Barstool S...
Brian Fitzsimmons on the Business Strategy and Content Flywheel of Barstool S...Brian Fitzsimmons on the Business Strategy and Content Flywheel of Barstool S...
Brian Fitzsimmons on the Business Strategy and Content Flywheel of Barstool S...
 
Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...
Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...
Call 8867766396 Satta Matka Dpboss Matka Guessing Satta batta Matka 420 Satta...
 
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
 
Best practices for project execution and delivery
Best practices for project execution and deliveryBest practices for project execution and delivery
Best practices for project execution and delivery
 
❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...
❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...
❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...
 
Authentically Social by Corey Perlman - EO Puerto Rico
Authentically Social by Corey Perlman - EO Puerto RicoAuthentically Social by Corey Perlman - EO Puerto Rico
Authentically Social by Corey Perlman - EO Puerto Rico
 
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challengesEvent Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
 
Top mailing list providers in the USA.pptx
Top mailing list providers in the USA.pptxTop mailing list providers in the USA.pptx
Top mailing list providers in the USA.pptx
 
Innovation Management Frameworks: Your Guide to Creativity & Innovation
Innovation Management Frameworks: Your Guide to Creativity & InnovationInnovation Management Frameworks: Your Guide to Creativity & Innovation
Innovation Management Frameworks: Your Guide to Creativity & Innovation
 
Industrial Tech SW: Category Renewal and Creation
Industrial Tech SW:  Category Renewal and CreationIndustrial Tech SW:  Category Renewal and Creation
Industrial Tech SW: Category Renewal and Creation
 
Business storytelling: key ingredients to a story
Business storytelling: key ingredients to a storyBusiness storytelling: key ingredients to a story
Business storytelling: key ingredients to a story
 
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel ChartSatta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
 
The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...
The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...
The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...
 
Digital Marketing with a Focus on Sustainability
Digital Marketing with a Focus on SustainabilityDigital Marketing with a Focus on Sustainability
Digital Marketing with a Focus on Sustainability
 
Best Forex Brokers Comparison in INDIA 2024
Best Forex Brokers Comparison in INDIA 2024Best Forex Brokers Comparison in INDIA 2024
Best Forex Brokers Comparison in INDIA 2024
 

Preparation of enterprise budget for carp culture

  • 1. Presented by - Jayshri S. Shelke B. F. Sc 3rd year Enroll. No.- F/15/050 College Of Fishery Science Udgir, Maharashtra
  • 2. 1 Total area 1ha 2 Water spread area 1 ha 3 Culture period 12 months 4 Stocking rate 10,000 fingerlings / ha 5 Survival rate 90 % 9000 6 Avg. wt. Of harvest is 1 kg 9000 kg 7 total production 9000kg ASSUMPTION:
  • 3. Sr. No. PARTICULAR QUANTITY RATE AMOUNT 1 Pond excavation 1 250000 2 Pump set(10hp) 1 40000 40000 3 Net(cast net, drag net) (1+1) 15000 30000 4 Others 1 no. 10000 Total 330000 A) CAPITAL COST
  • 4. Sr .no. PARTICULAR QUANTITY RATE AMOUNT 1 Lime 250 kg Rs. 5/ kg 1250 2 Cow dung 10tonn Rs500/tonn 5000 3 Urea 50 kg Rs, 7/ kg 350 4 SSP 300 kg Rs. 9 / kg 2700 5 Fish seed 10000nos 800/1000 8000 6 Electricity expenses - 20,000 7 Feed cost 8 1) Rice bran 4050kg 10/kg 40500 9 2)GNOC 4050kg 50/kg 202500 10 Other 10000 11 Labour charges 1 worker 3000/month 36000 Total 326300 B) Operating Cost:
  • 5. SR. NO. PARTICULAR RATE AMOUNT 1 Depreciation 10 % 33000 2 Interest on capital cost 10% 33000 3 Interest on variable cost 10 % 32430 TOTAL 388430 C) FIXEDCOST
  • 6. F) PROFIT = Revenue - Total Cost = 720000-714730 =5270 /- D) Total Cost = Fixed cost + Variable cost = 388430+326300 = 714730/- E)Revenue : Survival rate =90% =9000*80 (80rs per kg) Revenue =720000 F)Net profit = total income -total cost = 720000 - 714730 =5270/-