| A. |
Cost
of Development |
| Sl.No. |
Items
of Expenditure |
Years |
|
|
I |
II |
III |
IV |
Total |
1 |
Land Preparation |
400 |
0 |
0 |
0 |
400 |
2 |
Digging of pits
od 75 cm & filling back |
743 |
0 |
0 |
0 |
743 |
3 |
Planting material
incl. transportaion cost ( 10 % extra for meeting mortality ) @ Rs.
20 per buldling |
1760 |
0 |
0 |
0 |
1760 |
4 |
Planting &
staking |
350 |
0 |
0 |
0 |
350 |
5 |
Live hedge /
Fencing |
1200 |
0 |
0 |
0 |
1200 |
6 |
Manures &
Fertilisers & Application |
1250 |
1500 |
1500 |
2000 |
6250 |
7 |
Irrigation |
750 |
1200 |
1500 |
1500 |
4950 |
8 |
Plant protection
chemicals & Application |
500 |
500 |
500 |
750 |
2250 |
9
|
Orchard
managment |
600 |
900 |
1200 |
1200 |
3900 |
10 |
Harvesting /
Packing |
0 |
0 |
0 |
400 |
400 |
11 |
Contingencies
|
755 |
410 |
470 |
585 |
2220 |
|
Total
Cost |
8308 |
4510 |
5170 |
6435 |
24423 |
| B. |
Yield
and Income |
Years |
| |
|
4 |
5 |
6 |
7 |
8 |
9 |
10-25 |
| Yield-
kg/acre |
400 |
1200 |
2000 |
3200 |
4000 |
4800 |
6000 |
| Gross Income
@Rs. 6 per kg |
2400 |
7200 |
12000 |
19200 |
24000 |
28800 |
36000 |
| Net Income |
-4035 |
765 |
5565 |
12765 |
17565 |
22365 |
29565 |
**Considering the economic life
of amla, a regular income of Rs. 36000 per annum will be avilable from
10th year onwards.
|