| Sl.No. |
Particulars/Items
of Ependiture |
Amounts
in Rs. |
|
|
I |
II |
III |
| 1 |
Land
Development |
500 |
- |
- |
| 2 |
Planting material ( 2000 cuttings/acre @ re. 0.05/cutting) |
1000 |
- |
- |
| 3 |
Planting
and replanting 20 MD |
1000 |
- |
- |
| 4 |
Irrigation (charges
& operation) |
500 |
500 |
500 |
| 5 |
Weeding and Tending
10 MD/year |
500 |
500 |
500 |
6 |
Manure &
Fertilizers @ 4 MT @ 250/tonnes |
1000 |
500 |
500 |
7 |
Organic based
insecticides(L.S.) |
500 |
500 |
500 |
8 |
Harvesting and
chopping (10 MD) |
500 |
500 |
500 |
9 |
Drying,processing/cleaning
etc. 5 MD |
250 |
250 |
250 |
10 |
Packing and packing
material |
250 |
250 |
250 |
| 11 |
Sub-Total |
6000 |
3000 |
3000 |
| 12 |
Contingencies
10% |
600 |
300 |
300 |
| 13 |
TOTAL
COST |
6600 |
2200 |
2200 |
|
|
|
|
|
|
Yield
:Stem (Dry) kg |
400 |
500 |
500 |
| |
Income : @ 20/kg |
8000 |
10000 |
10000 |
| |
Net Income
: |
1400 |
6700 |
6700 |