Usiri Teak Usiri Teak1 Raising Year 5,880.00 43,500.00 - - -2 1 Year 3,420.00 19,000.00 - - -3 2 Year 3,940.00 23,000.00 - - -4 3 Year 3,740.00 27,500.00 - - -5 4 Year 4,180.00 6,000.00 4,650.00 - -6 5 Year 4,370.00 7,000.00 7,750.00 - -7 6 Year 4,570.00 2,700.00 15,500.00 - -

8 7 Year 4,770.00 3,000.00 23,250.00 10,00,000.00 200 plants will be cut at age of 7years @Rs.5000/-per tree

9 8 Year 5,170.00 3,300.00 31,000.00 - -10 9 Year 5,570.00 3,500.00 38,750.00 - -11 10 Year 5,970.00 3,800.00 46,500.00 - -12 11 Year 6,360.00 4,300.00 62,000.00 - -

13 12 Year 6,360.00 4,700.00 62,000.00 20,00,000.00 100 plants will be cut at age of 7years @Rs.20,000/-per tree

14 13 Year 6,360.00 5,200.00 62,000.00 - -15 14 Year 6,360.00 5,500.00 62,000.00 - -16 15 Year 6,360.00 6,000.00 62,000.00 - -17 16 Year 6,360.00 7,000.00 62,000.00 - -

18 17 Year 6,360.00 - 62,000.00 80,00,000.00 100 plants will be cut at age of 17years @Rs.80,000/-per tree

Total 96,100.00 1,75,000.00 6,01,400.00 1,10,00,000.00 -

Statement showing the details of Cost Comparision statement between USIRI(NELLI/AMLA) and TEAK TISSUE CULTURE Plantations

Usiri: 8M x 8M (62 plants per acre) Teak 3M x 3M (440 plants per acre)

Sl.No. YearExpenditure (in Rs.) Returns (in Rs.)

Remarks

196,100.00

6,01,400.00 5,05,300.00

21,75,000.00

1,10,00,000.00

1,08,25,000.00

NoteSource of Information: About Usiri NABARD

About Teak

Seven Hills Invitro Labs Pvt. Ltd., Tirupati.

ABSTRACT

Usiri Plantation

Net Profit

1. Expenditure in 17 years2. Gross income in 17 years

Net Profit

Tissue Culture Teak Plantation1. Expenditure in 17 years2. Gross income in 17 years