| Sl.No. |
Particulars/Items
of Ependiture |
Amounts
in Rs. |
| |
|
1st
Year |
2nd
Year |
3rd
Year |
| 1 |
Land
Perparation (Disc - cultivator - fine tilling) |
1000 |
500 |
500 |
| 2 |
Seed/Planting material |
200 |
|
|
| 3 |
Formation
of beds (10 MD) |
500 |
|
|
| 4 |
Nursery
mainttenance for 6 weeks L.S. |
300 |
|
|
5 |
Planting - 8
MD |
400 |
50 |
|
| |
Irrigation 20
Nos. - 20 MD |
1000 |
1000 |
1000 |
| |
1st Weeding 20
Md |
2000 |
500 |
500 |
| |
2nd Weeding 10
Md |
|
|
|
| |
3rd Weeding 10
Md |
|
|
|
7 |
Manure and Fertilizers
|
|
|
|
| |
Manure
- (8 MD) including application @ 250/tone |
2000 |
2000 |
2000 |
| |
Fertilizers |
1000 |
1000 |
1000 |
8 |
Organic based
insecticide |
1000 |
1000 |
1000 |
9 |
Harvesting |
|
|
|
| |
1st - 6 Md |
300 |
500 |
500 |
| |
2nd - 10 MD |
500 |
600 |
600 |
| |
3rd - 10 MD |
500 |
600 |
600 |
10 |
Drying - (for
3-4 days)5 MD |
250 |
250 |
250 |
11 |
Packing and packing
material - 2 MD |
150 |
150 |
150 |
| |
Sub-Total |
8700 |
8150 |
8100 |
| |
Contingencies
10% |
870 |
815 |
810 |
| |
TOTAL
COST |
9570 |
8965 |
8910 |
|
Expected
Yield / acre (Kgs) Dry weight |
1500 |
2000 |
2000 |
| |
Gross Income
@ Rs. 18/kg |
27000 |
36000 |
36000 |
| |
Net Income
: |
17430 |
27035 |
27100 |