Economics of Spawn Production (100 spawn bags per day) for oyster and milky mushroom mother spawn and bed spawn.
Total working days for spawn: 25
Sl.No. |
Item |
Quantity |
Rate (Rs.) |
Total (Rs.) |
| |
Recurring cost (100 spawn x 25 days) |
|
|
|
| 1. |
Polypropylene bags |
18 kg |
120/kg |
14,400 |
| 2. |
Cholam grain |
700 Kg |
30/kg |
21,000 |
| 3. |
Calcium carbonate (commercial grade) |
50 |
25/kg |
1,250 |
| 4. |
Non-absorbent cotton (400 g rolls) |
100 |
80/roll |
8,000 |
| 5. |
Fungicides & Fumigants |
-- |
-- |
3,000 |
| 6. |
Electricity & Fuel |
-- |
-- |
20,000 |
| 7. |
Labour @ 2 women per day for 25 days |
2 nos |
190/person |
9,500 |
| 8. |
Glass wares and chemicals for preparing mother spawn |
-- |
5,000 |
5,000 |
| 9. |
Miscellaneous |
-- |
-- |
2,000 |
| |
Total |
|
|
84,150 |
| |
Overall total |
|
|
84,150 |
Economics of Oyster mushroom production and milky mushroom (each 5 Kg/day) & Total working days: 10
|
Sl.No. |
Item |
Quantity |
Rate (Rs.) |
Total (Rs.) |
| |
Recurring Cost |
|
|
|
| 1. |
Paddy straw |
100 kg |
5/kg |
5,000 |
| 2. |
Spawn |
- |
- |
- |
| 3. |
Polythene bags for bed & packing |
2 kg |
120/kg |
240 |
| 4. |
Fungicides, Fumigants & Chemicals |
-- |
-- |
5000 |
| 5. |
Labour @ 2 Per day |
2 |
190 /day |
3,800 |
| 6. |
Miscellaneous (gunny bags, rope,racks) |
-- |
|
6000 |
| II. |
Non recurring-Oyster Mushroom Shed |
800 sq.ft. |
75,000 |
75,000 |
| Total (Rs.) |
95,040 |
|
