PROJECTS ON PLANTS

Simondsia sps.(Jojoba)
----------------------------

No. of plants/acre : 1000 (900females+100Males)

Wage rate : Rs. 50/ manday
(Amount in Rs.)
Sl.No.
Particulars/Items of Expenditure
Years
 
  
I
II
III
IV
Total
1
 Land Preparation
400
0
0
0
400
2
 Digging of pits
2750
0
0
0
2750
3
Planting material @ Rs. 10/plant
including 10% extra for meeting mortality (4m x 4m)
11000
0
0
0
11000
4
 Planting, staking & Shading
750
0
0
0
750
5
 Live hedge / Fencing
1200
0
0
0
1200
6
 Manures & Fertilisers
2000
2000
2500
2500
9000
7
 Irrigation
500
500
500
500
2000
8
 Plant protection
700
700
875
875
3150
9 
Interculture
900
900
 1200 1200 4200
10
 Harvesting / Packing
0
0
250
250
500
11
Total
20200
4100
5325
5325
34950

 

  Yield and Income
Years
   
1
2
3
4
5
6
7
8
9
10-25
Yield in kg/acre
0
0
18
40
68
140
270
320
400
500
Realisation @ Rs.100/kg
0
0
1800
4000
6800
14000
27000
32000
40000
50000
Net Income
-20200
-4100
-3525
-1325
1475
8675
21675
26675
34675
44675