S.No. |
Items |
I |
II |
III |
IV |
V |
| 1 |
Land
preparation & ploughing |
1,000 |
- |
- |
- |
|
2 |
Cost
of seed(4 kg.) @200/kg. |
800 |
|
|
|
|
| 3 |
Sowing
of seeds |
200 |
- |
- |
- |
- |
| 4 |
Cost
of FYM & pesticides, etc. |
1,000 |
- |
- |
- |
- |
| 5 |
Weeding,
hoeing,etc. |
500 |
500 |
500 |
500 |
500 |
| 6 |
Cost
of harvesting(pods and leaves) |
500 |
500 |
500 |
500 |
500 |
7 |
Cost of drying,
packing material(gunny bags) loading & unloading, etc. |
1,000 |
1,000 |
1,000 |
1,000 |
1,000 |
| |
Sub-total |
5,000 |
2,000 |
2,000 |
2,000 |
2,000 |
|
Contingencies
10% |
500 |
200 |
200 |
200 |
200 |
|
Total |
5,500 |
2,200 |
2,200 |
2,200 |
2,200 |
|
Yield
& Income |
|
|
|
|
|
|
i.
Leaves (kg.) |
'(400)
|
'(400) |
'(400)
|
'(400)
|
'(400)
|
|
@20/ kg |
8,000 |
8,000
|
8,000 |
8,000 |
8,000 |
| |
ii. Pods |
'(100) |
'(100) |
'(100) |
'(100) |
'(100) |
| |
@30/ kg |
3,000 |
3,000 |
3,000 |
3,000 |
3,000 |
| |
Total
Income |
11,000 |
11,000 |
11,000 |
11,000 |
11,000 |
| |
Net
Income |
5,500 |
8,800 |
8,800 |
8,800 |
8,800 |
|