| S.No. |
Particulars/Items
of Ependiture |
Amounts
in Rs. |
|
|
|
| 1 |
Land
Perparation |
1,000 |
| 2 |
Planting material(root cuttings) 1600 @ RS.0.50 |
800 |
| 3 |
Planing/Sowing
15 MD |
750 |
4 |
Irrigation charges
& operation 15 MD |
1000 |
| 5 |
Weeding
& Tending 24 MD |
1200 |
6 |
Manure (8 MT)
Fertilizer (L.S.) |
2000 |
7 |
Organic based
insecticides |
1000 |
8 |
Harvesting (
3 harvest/year) (10 MD/harvest=30 MD) |
1500 |
9 |
Drying (5 MD) |
250 |
10 |
Packing and packing
material (10 MD + L.S.) |
500 |
| |
Sub-total |
10000 |
| |
Contingencies
10% |
1000 |
|
Total
cost |
11000 |
|
Yield
& Income |
|
|
|
|
|
Yield : @ 4t/Acre fresh weight x 3 |
12
Tonnes |
|
Dry Weight : |
1.2
Tonnes |
|
Gross Income
: @ Rs. 2.5/kg |
30000
|
|
Net income
: |
19000 |