DETAIL PROJECT ON MUSHROOM

CULTIVATION
(OYSTER MUSHROOM)

SUBMIITED BY
Name - Deep Podder
Address
Village - Saguna G.B Colony
P.O. – Saguna
P.S. – Kalyani
District – Nadia
Pin – 741245
Mobile - 6291161844

SITE OF THE PROJECT

Village - Saguna G.B Colony

P.O. – Saguna
P.S. – Kalyani
District – Nadia
Pin – 741245
Plot No – 3395
JL No – 80
Mouza – Saguna
 Cost of Mushroom Cultivation
1. Title of project
2. Proposal submitted by
3. Address
4. Site of project
5. Experience of proposer
6. Objective of the project
7. Source of mushroom spawn
Area – 1200 sq. Ft
Capacity – 2000 Bags
Establishment of tropical
mushroom production (oyster
mushroom)
Deep Podder
Village – Suguna G.B colony P.O.–
Suguna p.s. – Kalyani Dist. – Nadia
pin - 741245
Village – Suguna G.B colony P.O.–
Suguna p.s. – Kalyani Dist. – Nadia
pin – 741245
Plot No – 3395 JL No – 80
Mouza – Saguna
My self is in oyster mushroom
cultivation (pleurots sp) for last 3
years, oyster mushroom is
produced throughout the year in
my small mushroom cultivation
unit. I have good marketing
network for sale of fresh and dry
mushroom.
There is good demand for regular
supply of both fresh and dry
mushroom throughout the year. At
present it is not possible fulfil the
demand with my present capacity I
need assistance of bank
Bikash Biswas
Village – Paschim Aranghata
P.O – Aranghata P.S – Dhantala
Dist – Nadia Pin - 741501
 A) Non-Recurring Expenses
1. Mushroom cultivation house:
Bamboo (100 pieces @ Rs. 160/- per Piece) = 16000/-
Shed net (650 sqm @ Rs 30/- Per sqm) = 19500/-
Polythene sheet (70Kg @ Rs. 150/- Per Kg) = 10500/-
Iron pipe (300Kg @ Rs. 55/- Per Kg ) = 16500/-
Labour (3 labour per day Rs 900/- + 12 Days) = 10800/-

2. Straw sterilization system to be developed by local

Technician (2 Pieces Steel dram, Height – 2m, Length – 1m) = 9000/-
3. Paddy straw cutter = 20000/-
4. Motor pump = 5000/-
5. Water tank (1 Piece 500L) = 5000/-
6. Spray machine (1 Piece) = 2200/-
Total Rs =114500/-

B) Recurring Expenses For One Crop Cycle

1. Paddy straw (4000/- Kg @ Rs. 5/- Per Kg {2 Kg Per Bag} ) = 20000/-
2. Spawn (2000 Pack @ Rs. 10/- per pack) = 20000/-
3. Cost of straw sterilizationcharger + chemical Rs. 2.5/- per kg = 10000/-
4. Rubber band (4 kg @ Rs. 250/- per kg) = 1000/-
5. Labour charge for 2 months {One crop cycle}
(3 labour @ per labour salary 5000/- per month) = 30000/-
6. P.P bags (30kg @ 150/- per kg) = 4500/-
Total Rs = 85500/-

A) Non-Recurring Expenses Rs. = 114500/-

B) Recurring Expenses for One Crop Rs. = 85500/-
Cycle
Total Project Cost Rs. = 200000/-
Project Cost: Rs.2,00,000
 Category of applicant: SC/ST/Woman/Differently abled/Minority
 Source of finance
 Own contribution @5% =Rs.10,000
 Project subsidy by Govt @15% = Rs.25,000 (Max. subsidy
is Rs. 25,000)
 State Co-op Bank loan =Rs.1,65,000
Total =Rs.2,00,000
 Mushroom Production
1) Fresh mushroom production from one bag (one unit) = 1.4kg
2) Production in one crop cycle (2 months) 2000 bags = 2800 kg
3) Total production in one year (6 crop cycle) = 16800 kg
4) Price of fresh mushroom (Rs. 50/- per kg) {for 6 crop cycle} =
840000/-
 Expected Gross Profit In One Year {840000 – (85500×6)}
=327000/-