| Cost &
Benefits |
| Provisional Cost
to Cultivate Safed Musli in One Acre of Land |
Rs. in Lakhs |
| Per Acre Seeds Required 450 Kg @ Rs.150/- |
67,500.00 |
| *Cultivation Expenses |
40,000.00 |
| Peeling Expenses of 450 Kgs Dry. Musli |
54,000.00 |
| @ Rs. 150 per Kg Dry Musli |
|
| Transportation |
5,000.00 |
| Total Investment |
Rs. 1,66,500.00 |
|
|
| *Details of Cultivation
Expenses: |
|
- Green Manuring
- Compost- 5 trolleys @ Rs. 500 each
- Wormicompost 1000 Kgs @ Rs.3.5 per kg
- Land Preparation + Bed Raising
- Labor Plantation (Sowing) Expenses
- Labor weeding (3 times) Expenses
- Harvesting Expenses
- Micronutrients Cost
- Irrigation Cost
- Supervision Expenses
|
2,000.00
2,500.00
3,500.00
3,000.00
3,000.00
5,000.00
5,000.00
5,000.00
3,000.00
8,000.00 |
| Total |
Rs. 40,000.00 |
| Output (Return after Production)
|
|
- Expected Harvest of Wet tubers Total 2,250 Kg.
a. Stock for Next year cultivation 450 Kg @ Rs. 150/-
b. Balance 1800 Kg of tubers will dry to 360 Kg (@20% of wet) @ Rs
550x360
|
67,500.00
1,98,000.00 |
| Total |
Rs.2, 65,500.00 |
| Net Profit |
|
| Total Income |
2, 65, 500.00 |
| Less Total Investment |
1, 66, 500.00 |
| Consultancy/ Acre |
10, 000.00 |
| Interest on capital @ 8% p.a. |
13, 320.00 |
| Net Profit |
Rs. 76, 680.00 |
