| Lease Start | 11-May-2024 |
| Rent (Year 1) | ₹48,000/year (11-May-2024 to 11-Apr-2025) |
| Rent (Year 2) | ₹30,000 advance (from 12-Apr-2025) |
| Total Rent | ₹78,000 |
| Farming Method | 100% இயற்கை — Fish Acid + Jeevamritam |
| Contractor | Sevakkon (₹37,800 total for agri services) |
| Key Workers | Jeevanantham, Parameshwaran |
| Period | 11-May-2024 — ongoing |
| Crop | Yield (kg) | Sold | Revenue | Notes |
|---|---|---|---|---|
| 🥜 Groundnut (கடலை) | 607 kg | Unsold | — | Harvested Nov 19-22, 2024 · 260kg after shelling · 120.95L oil extracted |
| 🌾 Millet (கம்பு) | 180 kg | Unsold | — | Inventory held |
| 🌿 Sesame (எள்) | 233 kg | ✓ Sold | ₹23,130 | Primary revenue source |
| 🌿 Black Sesame (கருப்பு எள்) | 62 kg | Unsold | — | Inventory held |
| 🌽 Corn (சோளம்) | 22 kg | Unsold | — | Small batch |
| Category | Amount (₹) | % | Details |
|---|---|---|---|
| 🏠 Land Rent & Acquisition | 78,000 | 36.0% | Y1: ₹48K + Y2 advance: ₹30K |
| 🚜 Ploughing & Land Prep | 43,701 | 20.2% | Sevakkon primary contractor |
| 👷 Labor Costs | 28,900 | 13.3% | Harvesting, digging, electrician |
| 🏗️ Infrastructure | 13,201 | 6.1% | Stone pillars, wiring, electrical |
| 🛻 Transport & Vehicle | 12,466 | 5.7% | Farm visits, materials transport |
| 🌱 Seeds & Materials | 5,500 | 2.5% | Sesame 30kg, Corn 20kg |
| 💧 Irrigation | 5,000 | 2.3% | Bore well, pump |
| 🌿 Fertilizer (Organic) | 700 | 0.3% | Fish acid + jeevamritam |
| 📦 Miscellaneous | 29,300 | 13.5% | Equipment, repairs, other |
| மொத்தம் | ₹2,16,768 | 100% |
100% organic farming with bi-weekly alternating applications
Sold: Sesame 233 kg = ₹23,130
Unsold inventory (est.):
· Groundnut oil 120.95L @ ~₹200/L = ~₹24,190
· Millet 180kg @ ~₹30/kg = ~₹5,400
· Black Sesame 62kg @ ~₹150/kg = ~₹9,300
· Oil cake 142kg (cattle feed value) = ~₹2,000
Potential total if all sold: ₹23,130 + ₹40,890 = ~₹64,020 (29.5% recovery)