Scribd Logo
Upload

Welcome to Scribd!

  • 37 views

    Eucalyptus High 900 Model

    Uploaded by

    De Copil
    This document summarizes the costs and projected profits from a 100-acre eucalyptus plantation for pulpwood production over 16 years. It will plant 900 trees per acre (90,000 trees total) with a spacing of 1.5m x 3m. The total estimated cost for site preparation, planting, maintenance etc. over the first 2 years is ~Rs. 3.38 million. It expects a yield of 5760 metric tons in the 4th year, which can be sold for ~Rs. 28.8 million, generating a net profit of ~Rs. 20.5 million. Similar profits are projected in the 7th, 10th, 13th and 16th years from subsequent harvests, yielding

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    Eucalyptus High 900 Model

    Uploaded by

    De Copil
    37 views2 pages
    This document summarizes the costs and projected profits from a 100-acre eucalyptus plantation for pulpwood production over 16 years. It will plant 900 trees per acre (90,000 trees total) with a spacing of 1.5m x 3m. The total estimated cost for site preparation, planting, maintenance etc. over the first 2 years is ~Rs. 3.38 million. It expects a yield of 5760 metric tons in the 4th year, which can be sold for ~Rs. 28.8 million, generating a net profit of ~Rs. 20.5 million. Similar profits are projected in the 7th, 10th, 13th and 16th years from subsequent harvests, yielding

    Original Description:

    Full Project projection

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document summarizes the costs and projected profits from a 100-acre eucalyptus plantation for pulpwood production over 16 years. It will plant 900 trees per acre (90,000 trees total) with a spacing of 1.5m x 3m. The total estimated cost for site preparation, planting, maintenance etc. over the first 2 years is ~Rs. 3.38 million. It expects a yield of 5760 metric tons in the 4th year, which can be sold for ~Rs. 28.8 million, generating a net profit of ~Rs. 20.5 million. Similar profits are projected in the 7th, 10th, 13th and 16th years from subsequent harvests, yielding

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    37 views2 pages

    Eucalyptus High 900 Model

    Uploaded by

    De Copil
    This document summarizes the costs and projected profits from a 100-acre eucalyptus plantation for pulpwood production over 16 years. It will plant 900 trees per acre (90,000 trees total) with a spacing of 1.5m x 3m. The total estimated cost for site preparation, planting, maintenance etc. over the first 2 years is ~Rs. 3.38 million. It expects a yield of 5760 metric tons in the 4th year, which can be sold for ~Rs. 28.8 million, generating a net profit of ~Rs. 20.5 million. Similar profits are projected in the 7th, 10th, 13th and 16th years from subsequent harvests, yielding

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 2

    Project Report - Eucalyptus (For Pulpwood - Rainfed Model)

    PLANTATION FOR PULPWOOD PRODUCTION (1.5MX3M = 900 Plants per Acre)

    Name of the Plantation

    Eucalyptus

    Area in Acres

    100

    No. of Trees per Acre

    900

    Total Plants in Plantation Area:

    Particulars

    Acre/Acres

    1.5Mx3M spacement
    900 plants/acre

    90000

    Unit

    1st Year (in INR)

    2nd Year (in INR)

    Amount (in INR)

    Site preparation

    5MD/Acre

    125000

    125000

    Initial ploughing

    By TRACTOR

    150000

    150000

    3MD/Acre

    75000

    75000

    225000

    225000

    800/TON 1 Ton/ Acre

    80000

    80000

    Cost of Bio/Fertilizer

    2000/Acre

    200000

    200000

    400000

    Cost of Insecticides

    1000/Acre

    Alignment & Staking

    Digging of pits & Refilling of pits As


    @ Per
    100/Mday
    / Acres
    Cost of FYM

    Cost of Plants

    Planting charges

    720000

    720000

    225000

    225000

    Weeding (By Triller)

    As Per Acres

    150000

    150000

    300000

    Soil Working (yearly)


    Irrigation

    As Per Acres
    RAIN-FED

    150000
    0

    150000
    0

    300000
    0

    2100000

    500000

    2600000

    315000
    315000

    75000
    75000

    390000
    390000

    2730000

    650000

    Sub Total
    Contingency
    Casualty

    15%
    15%

    TOTAL Plantation & Maintenance Cost for


    2Years

    Expected Yield (80% of Plantation Area)

    3380000

    Year of Output
    4th Year

    No. of survived trees


    Per Acre

    No. of trees
    removed

    80% Plants Per Acre

    72000

    Profit & Loss in First 2/3 years:

    Output / Kgs

    Rate/Unit Price
    80

    Income
    5

    5760 MT

    28800000
    28800000

    Gross Income
    Less:

    1) Maintenance

    3380000

    2) Post harvesting
    charges

    4320000

    3) Transport

    576000

    Sub total:

    8276000

    Net Income:
    Cycle

    8276000
    4th year harvest

    Less Expenses

    20524000

    Income on harvest

    7th Year (2nd Cycle)

    5546000

    23254000

    10th Year (3rd Cycle)

    5546000

    23254000

    13th Year (4th Cycle)

    5546000

    23254000

    16th Year (5th Cycle)

    5546000

    23254000
    Total Income on Bio-Mass:

    Eucalyptus has great demand and its evergreen timber in Paper industry.
    Eucalyptus is a draught tollarent and is suitable for vacant lands.
    Land should be well fenced to protect from livestock.

    113540000

    You might also like