|
Cymbopogon
Winterianus (Citronella)
-------------------------------------------------------------
| S.N. |
Item |
I
year |
II |
III |
IV |
V |
Total |
| 1 |
Land
levelling, Ploughings etc. |
1000 |
- |
- |
- |
- |
1000 |
| 2 |
Seeds/
planting material ( 22000 slips) @ 50 paise/slip. |
11000 |
- |
- |
- |
- |
11000 |
| 3 |
Fertilizers
& Pesticides (5 trolley, FYM and 500 kg. Neem
cake) |
2500 |
2500 |
2500 |
2500 |
2500 |
12500 |
| 4 |
Weeding
& irrigation |
1000 |
500 |
500 |
500 |
500 |
3000 |
| 5 |
Cost
of processing
(Rs. 50/kg.) |
4000 |
5000 |
5000 |
5000 |
5000 |
24000 |
| 6 |
Sub
total |
19500 |
8000 |
8000 |
8000 |
8000 |
51500 |
| 7 |
Contingencies
10% |
1950 |
800 |
800 |
800 |
800 |
5150 |
| 8 |
Total |
21450 |
8800 |
8800 |
8800 |
8800 |
56650 |
| |
Yield
(kg) |
80 |
100 |
100 |
100 |
100 |
480 |
| |
Total
Income @300/kg |
40000 |
60000 |
60000 |
60000 |
60000 |
28000 |
| |
Net
Income |
2550 |
21200 |
21200 |
21200 |
21200 |
87350 |
|