| Sl.No. |
Particulars/Items
of Ependiture |
Amounts
in Rs. |
|
|
I |
II |
III |
IV |
| 1 |
Land
Development |
1000 |
- |
- |
- |
| 2 |
Planting material /Seed @ 50 x 50 cms = 5000 @ 50/ |
2500 |
- |
- |
- |
| 3 |
Planting
and replanting 20 MD |
1000 |
- |
- |
- |
| 4 |
Farm
Yard Manure (6 tonnes/acre @250/tonne) |
1500 |
- |
- |
- |
5 |
Irrigation protective
(cost and application - L.S.) |
1000 |
500 |
500 |
500 |
6 |
Weeding and Tending
(2 per year) 10 + 10=20 MD |
1000 |
500 |
500 |
500 |
7 |
Organic based
insecticides/ L.S. |
500 |
|
|
|
8 |
Harvesting 10
MD |
500 |
500 |
500 |
500 |
9 |
Drying/cleaning
5 MD |
250 |
250 |
250 |
250 |
10 |
Packing and packing
material L.S. |
250 |
250 |
250 |
250 |
| 11 |
Sub-Total |
9500 |
2000 |
2000 |
2000 |
| 12 |
Contingencies
10% |
950 |
200 |
200 |
200 |
| 13 |
TOTAL
COST |
10450 |
2200 |
2200 |
2200 |
|
|
|
|
|
|
|
Yield
:(Dry weight) kg |
600 |
800 |
800 |
800 |
| |
Income : @ 20/kg |
12000 |
16000 |
16000 |
16000 |
| |
Net Income
: |
2450 |
13800 |
13800 |
13800 |