VERMICOMPOST

Capital
Earthworm = 50 *30 = 1500kg @ 300 = 450000
Bricks = 5000 @ 5 = 25000
Water boar = 300000
Fencing = 600000
Store = 300000
Polyethnic sheet = 50 sheets 25000
Land development = 20000
Pickup = 500000
TOTAL 2220000

Working Capital
Cow dung = 1500 x 50 = 75000kg@ Rs1 = 75000
Straw (Prali) = 1 truck = 5000
Labour = 2 person @ 25000x 12 300000
Packaging = 1 bag @ 10 * 3500 = 35000
Interest = 250000
TOTAL 750000

PRODUCTION
Vermicompost = 700kg per bed * 50 = 35000 * 5times = 175000Kg
175000*7 = 1225000
Net Income = 525000