| Sl.No. |
Particulars/Items
of Ependiture |
Amounts
in Rs. |
| 1 |
Land
Perparation |
1000 |
| 2 |
Planting material /Seeds 2 Kg. @50 kg |
100 |
3 |
Sowing Planting
and replanting (10% mortality / replacement) |
500 |
| 4 |
Irrigation
(charges and operating cost) L.S. |
1000
|
5 |
Weeding and
Tending 20 MD |
1000 |
6 |
Manure (4 MT)
Fertilizers (L.S.) @ 250/tone |
1000 |
7 |
Organic insecticide |
500 |
10 |
Harvesting (10
MD) |
500 |
| |
Drying 5 MD |
250 |
| |
Packing and packing
material |
250 |
| |
Sub-Total |
6100 |
| |
Contingencies
10% |
610 |
| |
TOTAL
COST |
6710 |
|
Say |
6700 |
|
|
Yield (dry wt.(kg) a) Leaves
(2 harvest) |
1000 |
| |
b)Seeds |
400 |
| |
Income @ rs.200/kg
a) Leaves 10/kg |
10000 |
| |
b) seeds 25/kg. |
10000 |
| |
Total
Income |
20000 |
| |
Net Income
: |
13300 |