| S.N. |
Item |
I
year |
II |
III |
IV |
V |
Total |
| 1 |
Land
levelling, Ploughings etc. |
1000 |
1000 |
1000 |
1000 |
1000 |
5000 |
| 2 |
Seeds/
planting material (100-120 kg. suckurs)@Rs. 5/ kg. |
5000 |
- |
- |
- |
- |
5000 |
| 3 |
Fertilizers
& Pesticides (5 trolley. FYM and 500 kg.Neem
cake) |
2500 |
2500 |
2500 |
2500 |
2500 |
12500 |
| 4 |
Weeding
& irrigation |
1000 |
1000 |
1000 |
1000 |
1000 |
5000 |
| 5 |
Cost
of processing
(Rs. 50/kg.) |
5000 |
5000 |
5000 |
5000 |
5000 |
25000 |
| 6 |
Sub
total |
14500 |
9500 |
9500 |
9500 |
9500 |
52500 |
| 7 |
Contingencies
10% |
1450 |
950 |
950 |
950 |
950 |
5250 |
| 8 |
Total |
15950 |
10450 |
10450 |
10450 |
10450 |
57750 |
| |
Yield
& Income |
|
|
|
|
|
|
| |
i)
Sale of oil (100 kg.)
(@ Rs. 300/kg.) |
30000 |
30000 |
30000 |
30000 |
30000 |
150000 |
| |
ii)
Sale of seeds
(2000 kg.) (@ 25/kg.) |
50000 |
50000 |
50000 |
50000 |
50000 |
250000 |
| |
Total
Income |
80000 |
80000 |
80000 |
80000 |
80000 |
400000 |
| |
Net
Income |
64050 |
69550 |
69550 |
69550 |
69550 |
342250 |