S.No. |
Items |
I |
II |
III |
IV |
V |
| 1 |
Land
prep.& ploughing and sowing of sesberica/ caster beans, etc.
for props. |
1000 |
- |
- |
- |
|
2 |
Cost
of seeds/ planting material (cuttings) - 25,000 @0.40/ cutting |
10000 |
|
|
|
|
| 3 |
Cost
of planting (60 MDs) |
3000 |
- |
- |
- |
- |
4 |
FYM & pesticides
(15 tonnes @ 250/ tonne) |
4000 |
1000 |
1000 |
1000 |
1000 |
| 5 |
Weeding,
irrigation, etc. |
1000 |
1000 |
1000 |
1000 |
1000 |
| 6 |
Harvesting
grading, packing |
2000 |
2000 |
2000 |
2000 |
2000 |
| 7 |
Sub-total |
21000 |
4000 |
4000 |
4000 |
4000 |
8 |
Contingencies
10% |
2100 |
400 |
400 |
400 |
400 |
9
|
Total |
23100 |
4400 |
4400 |
4400 |
4400 |
|
Yield
& Income |
|
|
|
|
|
|
Seeds
(kg.) |
(500)
|
(600) |
(600) |
(600)
|
(600)
|
|
@80/ kg. |
40000 |
48000
|
48000 |
48000 |
48000 |
| |
Roots (kg.) |
- |
- |
- |
- |
(100) |
| |
@150/ kg. |
- |
- |
- |
- |
15000 |
| |
Total
Income |
40000 |
48000
|
48000 |
48000 |
63000 |
| |
Net
Income |
16900 |
43600 |
43600 |
43600 |
43600 |
|