|
Cymbopogon
Flexusosus (lemon Grass)
-------------------------------------------------------------
|
S.N. |
Item |
I
year |
II |
III |
IV |
V |
Total |
| 1 |
Land
levelling, Ploughings etc. |
1000 |
- |
- |
- |
- |
1000 |
| 2 |
Seeds/
planting material (15000 slips) @ 60-70 paise/slip. |
10000 |
- |
- |
- |
- |
10000 |
| 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.) |
5000 |
7500 |
7500 |
7500 |
7500 |
35000 |
| 6 |
Sub
total |
19500 |
10500 |
10500 |
10500 |
10500 |
61500 |
| 7 |
Contingencies
10% |
1950 |
1050 |
1050 |
1050 |
1050 |
6150 |
| 8 |
Total |
21450 |
11550 |
11550 |
11550 |
11550 |
67650 |
| |
Yield
(kg) |
100 |
150 |
150 |
150 |
150 |
|
| |
Income
@400/kg |
40000 |
60000 |
60000 |
60000 |
60000 |
28000 |
| |
Net
Income |
18550 |
48450 |
48450 |
48450 |
48450 |
212350 |
|