Project for Cultivation of  Aonla( With Drip Irrigation)
1. RECURRING PRODUCTION COST
				Development Expenses( Rupees In thousands)													Total			Recurring Expenses( Rupees In thousands)
			Year I		Year II		Year III		Year IV		Year V		Year VI		Year VII		Development	Year I		Year II		Year III		Year IV		Year V to XV
PARTICULARS	Scale	Rate in RS.	Units in Nos/	Amt.	Units in Nos/	Amt.	Units in Nos/	Amt.	Units in Nos/	Amt.	Units in Nos/	Amt.	Units in Nos/	Amt.	Units in Nos/	Amt.	Expenses	Units in Nos/	Amt.	Units in Nos/	Amt.	Units in Nos/	Amt.	Units in Nos/	Amt.	Units in Nos/	Amt.
			Kg.		Kg.		Kg.		Kg.		Kg.		Kg.		Kg.			Kg.		Kg.		Kg.		Kg.		Kg.
A. Planting Material
Planting Material	Nos.	15.0	100	1.50	15	0.23	5.00	0.08									1.80
				1.50		0.23		0.08		-							1.80				-		-		-		-
A. Manures / Fertilizers/ Chemicals
Manure/Fertilizers/Chemicals	LS			5.00		5.00	10.00		5.00		5.00		6.00		6.00		7.00		5.00		5.00	-	6.00	-	6.00	-	6.00
PP Chemicals( Malathion)	LS			2.00		2.00	4.00		2.00		3.00		3.00		3.00		3.00		3.00		3.00		3.00		3.00		3.00
				7.00		7.00		-		-		-		-		-	10.00		8.00		8.00		9.00		9.00		9.00
B. Labour Cost
Inter -cultural & Other farm operation	Mandays	70	48	3.36	48	3.36	48	3.36	48	3.36	48.00	3.36	48.00	3.36	48.00	3.36	23.52	40	2.80	40	2.80	40	2.80	40	2.80	40	2.80
				3.36		3.36		3.36		3.36		3.36		3.36		3.36	23.52		2.80		2.80		2.80		2.80		2.80
C. Other cost
Power Charges	Units	2	1800	3.60	1,800	3.60	1,800	3.60	1800	3.60	1,800	3.60	1,800	3.60	1,800	3.60	25.20	1,800	3.60	1,800	3.60	1,800	3.60	1,800	3.60	1,800	3.60
				3.60		3.60		3.60		3.60		3.60		3.60		3.60	25.20		3.60		3.60		3.60		3.60		3.60
D. Harvesting & Transportation Cost
Harvesting & Grading	Mandays	70																40	2.80	50	3.50	50	3.50	60	4.20	60	4.20
Packing	Per Qtls.	100																40.0	4.00	50.00	5.00	60.00	6.00	70.00	7.00	80.00	8.00
Transportation	Per Qtls.	10																40	0.40	50	0.50	60	0.60	70	0.70	80	0.80
				-		-		-		-									7.20		9.00		10.10		11.90		13.00
E. Contingency & Unforseen Expenses
General Expenses	Lumpsum	250.0	1	0.25		0.25		0.25	1	0.25	1.00	0.25	1.00	0.25	1.00	0.25	1.75	1.00	0.25		0.25		0.25		0.25		0.25
				0.25		0.25		0.25		0.25		0.25		0.25		0.25	1.75		0.25		0.25		0.25		0.25		0.25
Grand Total				15.71		14.44		7.29		7.21		7.21		7.21		7.21	62.27		21.85		23.65		25.75		27.55		28.65
Revenue
Aonla
Sales	Rs/Qtls.																	700		800		900		1,000		1,000
Sales  Value																		40	28.00	50	40.00	60	54.00	70	70.00	80	80.00
Grand Total				-		-		-		-									28.00		40.00		54.00		70.00		80.00