You are on page 1of 41

GRAMIN VIKAS TRUST, GUJARAT

COST ESTIMATE FOR DRIP IRRIGATION SYSTEM


Area: 1-1.25 Guntha(100-125 Sqm.)

Sr.
No.
1

Description of Activity
Drip Irrigation System with

Unit

Quantity

1 Nos.

Gms.

70

Rate

Total
Ammount

Material Labour

4000

4000

250

250

125

Pipe,Tank 500 Litres and


accessories
2

Vegetable seeds Improved Variety

Vermicompost

Insecticide and Pesticides

Total

Ml.

100

Market Rate

Market Rate

100

125

4500.00

GRAMIN VIKAS TRUST


NAME OF PROJECT:- IGWDP SARMARIYA
NAME OF WORK:- CONSTRUCTION OF STONE OUTLET FOR EGP
Sr.No

Item
Excavation for stone
outlet cum in the soil
1 as per drawing
Bodywall
Appron
Side wall
2 Dry stone masonery
For foundation
Bodywall
Appron
Side wall
Above GL
Bodywall
Side wall
Side wall
Side wall
Stone pitching of 0.12
m thickness on the
surface of upstream
3 side of bund
4 Mason

Unit

No.

Length m Width m

Height/
Depth m

Total Qty

cum
cum
cum

1
1
2

3
3
3

0.9
0.75
0.3

0.5
0.23
0.5

1.35
0.5175
0.9
2.7675

cum
cum
cum
cum
cum
cum
cum
cum
cum

1
1
2

3
3
3

0.9
0.75
0.3

0.5
0.23
0.5

1.35
0.5175
0.9

1
2
2
2

3
1.35
0.45
1.2

0.675
0.3
0.3
0.3

1
1.25
1.5
1

2.025
1.0125
0.405
0.72
6.93

sq.m
manday

2
1

1.5

1.7

5.1
1

Rate

Total Rs.

LABOUR MATERIAL

33.35

92.30

92.30

333.35

2310.12

231.12

73
300

372.3
300
3074.71
1024.90

Total
per rmt

188.7
0
512.11
170.70

2079

183.6
300
2562.60
854.20

Cost Estimate for Cotton Crop Demonstration


Name of Crop: Cotton
Variety: Hybrid
Area: 0.20 Ha.
S. No.

Description of Activity

Preparation of Field by
Lavelling,ploughing etc.

Seed
Nursery raising

Transplanting

Fertilizer & Manure


a
b
c
d

SSP
Urea
MoP
FYM

Insecticide & Pesticides

Interculture operations (weeding,


spray of pesticides, fertilizer
application, irrigation if required
etc.)

Miscellaneous

Unit

Quantity

Rate

Mandays

100

400

Kg.
Lump sum

2000

2000
500

0
400

Mandays

100

Kg.
Kg.
Kg.
Kg.
Litre

100
70
25
1000
2

5
6
10
2
350

500
420
250
2000
700

0
0
0
0
0

Mandays

10

100

1000

75

100

6445
6500

1700
1700

Total
R. O.

Material

Labour

200

Total
Amount
400
2000
900
200

500
420
250
2000
700
1000

175
8145
8200

COST ESTIMATION OF Napier cultivation on Bunds (300 rmt basis)


S.No

Particulars

Planting Material Stups of 10" long


with arial roots of Napier Hydrid
Grass (Spacing 0.6 met * 0.6 met)
including transportation- 03 lines
on Bund

Labour for planting

Unit

Quantity

Amoun
t (Rs.)

Rate

No

1000

1000

manday
s

100

200
1200

TOTAL
Cost of Napier cultivation for 1 rmt

Labour
Material
0.67
3.33

Total
4.00

COST ESTIMATION OF DEMONSTRATION PLOT FOR Napier Fodder Plot 0.1 Hac
S.No

Particulars

Planting Material Stups of 10"


long with arial roots of Napier
Hydrid Grass (Spacing 1 met * 1
met) including transportation

Labour for Sowing and Land


Preparation

Fertilizer (DAP + Urea)

Harvesting ( 4 labor for 2 days)

Unit

Quantity

Rate

Amoun
t (Rs.)

No

1000

1.5

1500

mandays

100

500

Lumpsum

500

mandays

100

800
3300

TOTAL
S No

Item

Napier Fodder plot as Green


Fodder 0.1 Hac

unit

Job

Labour

Material

1300

2000

total

3300

S No.
1
2
3
4
5

COST ESTIMATE OF VERMI COMPOST PIT (HDPE 10'x3'x1.5')


Particulars of Item
Unit
Quantity
rate
Material
HDPE Vermibed
Agro Net shed
Earth worms
Bamboo Poles
Installation of Structure &
Collection of Raw material
(One Time)

No
No
kg
No
Man days

1
1
2
6
4

1300
150
250
50
100

Total

S No

Item
Vermi compost Pit

Labour
400

Material total
2250
2650

Labour

1300
150
500
300

0
0
0
0
400

Total
Cost
1300
150
500
300
400

2250

400

2650

Cost Estimate of Kitchen Garden (Plot Size = 0.01 ha)


Details of work
Unit
Qty.
Rate (Rs.) Amount
(cum)
(Rs.)

S. No.

Material
Cost
(Rs.)

Preparation of Land & beds

Mandays

100

100

Nursery Raising

Mandays

100

100

FYM

Kg.

100

1.50

150

150

Fertilizers
a

Urea

Kg.

15

15

Single Super Phosphate

Kg.

15

15

Murate of Potash

Kg.

10

10

10

Gm

10

25

250

250

Mandays

100

100

100

Seed (Hybrid)- Tomato, brinjal, Chilli


etc

Transplanting of seedlings in beds/


applying manure & fertilizers

Intercultural operations including


Pesticides etc.

10

Drip Irrigation system (Dripkit Chapin


16 mm 0.95 lph 6 mil 100m2- Jain Drip
irrigation)- with transportation

No.

1000

1000

1000

11
11

Drum (250 litres)


Miscellaneous

No.

500

500
260

500
130

2500

2170

Total Cost

Lump sum

Labour
Cost
(Rs.)
100
100
0

0
0
0
0
100

100
0

0
130
530

Cost Estimate for Vegetable Tomato Cultivation (Plot Size = 0.05 ha)
S.
No.
1
2
3
4
5
6
7
8
9
10

Particular
Land Preparation
Seeds (Hybrid)
Nursery Raising
Vermicompost
Urea
SSP
MoP
manure & fertilizer Application
Transplanting
Pest & Disease Control
Drip Irrigation System (Dripkit
Chapin 16 mm 0.95 lph 6 mil
500m2)- Jain Irrigation (with
transportation)

11 Drum (1000 litre)


12 Weeding & Intercultural
Operations
Staking
13 Miscellaneous

Unit

Quantity

Rate
(Rs.)

Mandays
Kg
Mandays
Kg
Kg
Kg
Kg
Mandays
Mandays
Lump Sum
No.

1
0.015
1
250
12
15
5
2
2

100
35000
100
5
5
4
10
100
100

No.
Mandays

1
5

Amount
(Rs.)

Material
Cost (Rs.)

4500

100
525
100
1250
60
60
50
200
200
500
4500

0
525
0
1250
60
60
50
0
0
250
4500

4000
100

4000
500

4000
0

2000
455

1500
205

14500

12400

Lump Sum
Lump Sum

Total cost (Rs.)

Nutrient

Kg/ha

fertilizer

Kg/ ha

Kg/ 0.1 ha

Kg/ 0.05 ha

N
P
K

120
50
50

Urea
SSP
MoP

261
313
83

26
31
8

13
16
4

= 0.05 ha)
Labour
Cost (Rs.)
100
0
100
0
0
0
0
200
200
250
0

0
500
500
250

2100

Cost Estimate for Vegetable Brinjal Cultivation (Plot Size = 0.05 ha)
S.
No.
1
2
3
4
5
6
7
8
9
10

Particular
Land Preparation
Seeds (Hybrid)
Nursery Raising
Vermicompost
Urea
SSP
MoP
manure & fertilizer Application
Transplanting
Drip Irrigation System (Dripkit
Chapin 16 mm 0.95 lph 6 mil
500m2)- Jain Irrigation (with
transportation)

11 Drum (1000 litre)


12 Pest & Disease Control
13 Weeding & Intercultural
Operations
14 Miscellaneous

Unit

Quantity

Rate
(Rs.)

Amount
(Rs.)

Mandays
Kg
Mandays
Kg
Kg
Kg
Kg
Mandays
Mandays
No.

1
0.015
1
250
10
20
3
2
2
1

100
15000
100
5
5
4
10
100
100
4500

100
225
100
1250
50
80
30
200
200
4500

0
225
0
1250
50
80
30
0
0
4500

No.
Lump Sum
Mandays

4000

100

4000
500
500

4000
250
0

265

165

12000

10550

Lump Sum

Total cost (Rs.)

Material
Cost (Rs.)

Nutrient

Kg/ha

fertilizer

Kg/ ha

Kg/ 0.1 ha

Kg/ 0.05 ha

N
P
K

100
60
25

Urea
SSP
MoP

217
375
42

22
38
4

11
19
2

= 0.05 ha)
Labour
Cost (Rs.)
100
0
100
0
0
0
0
200
200
0

0
250
500
100

1450

Cost estimate of Floriculture (Rose) for One Year (Plot Size- 0.03 ha)
S.
Particular
No.
1 Land Preparation
2 Flower plant/ stump 1mt.x1mt. spacing
3
4

Gap filling@ 10%


FYM (2 Kg / plant)

5
6
7
8

Urea @ 50 gm per plant


Super Phosphate @ 100 gm per plant
Muriate of Potash @ 50 gm per plant
Plantation and application of manure &
fertilizers
9 Pruning & other intercultural operations
10 Micro Irrigation System (Dripkit Chapin 16
mm 0.95 lph 6 mil 250 m2)- Jain Irrigation
(With Transportation)
11 Drum (500 litre)

12 Pest & Disease Control


13 Miscellaneous
TOTAL

Unit

Quantity

Mandays
No

2
300

No
Kg

30
600

6
2

180
1200

180
1200

Kg
Kg
Kg
Mandays

15
30
15
5

5
4
6
100

75
120
90
500

75
120
90
0

Mandays
No

5
1

100
3500

500
3500

0
3500

No

2000

2000

2000

500
335
11000

400
185
9550

5500

4050

Lump Sum
Lump Sum

Rate
Amount Material
(Rs.)
(Rs.)
Cost (Rs.)
100
200
0
6
1800
1800

0.03 ha)
Labour
Cost (Rs.)
200
0
0
0
0
0
0
500
500
0

100
150
1450

1450

Cost Estimate of AF (Plantation of Forest Species)


S. No. Details of
Unit
Qty.
Rate (Rs.) Amount
work
(cum)
(Rs.)

Material
Cost
(Rs.)

Labour
Cost
(Rs.)

Excavatio
n of Pits
of
0.30mt.*0.
30mt*0.30
mt.

Cum.

0.027

40.00

1.08

1.08

Cost of
six month
old plant
purchase
d from the
nursary
(include
transporta
tion upto
site)

No.(Per
Plant)

4.00

4.00

3.83

0.17

Planting
of Sapling
including
trasportati
on of
plant by
head load
up to
100m
lead,
cuting and
removal
of
polybag,
mixing
and
treatment
of soil
back
filling
planting
and
compactio
n around
the plants

No.(Per
Plant)

2.00

2.00

2.00

Weeding
and
hoeing
operation.

No.(Per
Plant)

2.12

2.12

2.12

10

Watering
of plant

No.(Per
Plant)

2.00

2.00

0.30

1.70

Total cost of one plant for planting


Cost of
Plant
Remainin
g
(Labour)
Cost

11.20

4.13

7.07
4.13
7.07

GRAMIN VIKAS TRUST,GUJARAT


ABSTRACT AND MEASUREMENT SHEET FOR AFORESTATION WORK
For Afforestation
Proposed Land Use: AF/RF
Proposed Treatment: Plantation
Species: Bamboo, Eucalyptus, Neem,Teak,Sewan
Common Forest Species:Eucalyptus,Neem,Acacia,Prosopis
COST PER PLANT: Rs. 19.95

Sr.
No.

Qty.

Details of work

Rate
Rs.

Unit

Amount
Rs.

Excavation in loose soil dry or moist including dressing


and disposal of excavated material with in initial lead of
30 mt.for digging of pits size 0.30 X0.30X0.30mt.

0.027

Cost of one year old plant purchase from the nursary


raised in village or out side.
Transportation of Planting Material from the Nursery
Raused in village or out side.
Planting of sapling including

1 Nos.

2.5 Per Plant

2.50

1 Nos.

1 Per Plant

1.00

1 Nos.

1.66 Per Plant

1.66

2 Nos.
4 times in
1 Nos.
1 Nos.

0.5 Per Plant


1.22 Per Plant
Per Plant
Per Plant

1
4.88
0.20
0.08

0.027
1 Nos.
4 times in

41.68 Cum.
4 Per Plant
1.22 Per Plant

0.34
1.28
4.88

0.5 Per Plant

3
4

41.68 Cum.

1.13

head load up to 100m lead soaking in water, cutting and


removal of polybag, mixing and treatment of soil back

1
2
3

filling planting and compaction around the plants.


Irrigation for Life saving purpose
Cost of weeding and mulching
Fertilizer (Basal + foliar spray)
Pesticide (2 times)
Second Year
Taking 30% casualty, Pit digging for replanting
Planting Material and Transportation
Weeding and Mulching

Irrigation for Life saving purpose

5
6
7
8

2 Nos.

Total cost of one plant for planting Rs. 19.95

N WORK

Material
Cost

Labour
Cost

1.13

2.50

0.8

0.2

1.66

0
0
0.1
0.04

1
4.88

0.1
0.04

0
1.28
0

0.34
0
4.88

4.72

15.23

GRAMIN VIKAS TRUST, GUJARAT


ABSTRACT AND MEASUREMENT SHEET FOR AGRO HORTICULTURE
Name of Work : For horticulture plant
NAME OF SPECIES(AH): MANGO (Where Irrigation Fascilities is available)
Proposed Land Use: HP
Proposed Treatment: Plantation on Farmer's Land (Private Land Plantation)
Species: MANGO (Where Irrigation Fascilities is available)
COST PER PLANT: Rs. 138.60

Sr.
No.

Details of work

Qty.
Cum.

Rate
Rs.

Unit

Excavation of Pits of 1mt.*1mt*1mt.

1.000

41.68

Cum.

Cow dung for filling of Pits

20 Kg.

0.50

Kg.

Castor cake and Neem cake

5.75

Kg.

Traeatment of pit with insecticides and pesticides.

1 Nos.

0.54 Per Plant

Cost of horticulture plant grafted purchase from the nursary 1 Nos.


include transportation upto site.

40.00 Per Plant

Planting of hoticulture plant including trasportation of


plant by head load up to 100m lead
cuting and removal of polybag, mixing and treatment of
soil back filling planting and compaction around the plants.

1 Nos.

4.50 Per Plant

Making of semi circular thawala of 1.00 mt. radious.

1 Nos.

2.50 Per Plant

Providing and laying of brush wood guardaround the


plant in 1.50 mt. Radius.

1 Nos.

8.00 Per Plant

Weeding and Mulching operation.

4 Nos.

4.88 Per Plant

10

Watering of plant by earthen pot./Country Drip System.

1 Nos.

15.00 Per Plant

Total cost of one plant for planting

HORTICULTURE

Amount
Rs.

Material
Cost

Labour
Cost

41.68

41.68

10.00

10

0.00

11.50

11.50

0.54

0.54

40.00

40

4.50

4.50

2.50

2.50

8.00

4.88

4.88

15.00

15

138.6

81.04

57.56

GRAMIN VIKAS TRUST, GUJARAT


ABSTRACT AND MEASUREMENT SHEET FOR AFORESTATION WORK
Name of Work : Grass development activity (Field Bund)

Sr.
No.
2

Details of work
Cost of grass seeds (Stylo)
(Stylosanthes humilis)

Area
Ha.
1

Labour Material Total


Rs./Ha. Rs./Ha. Labour
142.5

142.5

142.50

Total cost of grasses development Rs.

ION WORK

Total Total Cost


Material
142.5

285.00

development Rs.

285.00

GRAMIN VIKAS TRUST, GUJARAT


ABSTRACT AND MEASUREMENT SHEET FOR FLORICULTURE
Name of Work : Floriculture
NAME OF SPECIES(AH): Rose, Mogra (Where Irrigation Fascilities is available)
Area: 0.03 Ha. Total Plants Nos. 300

Sr.
No.

Details of work

Qty.
Cum.

Rate
Rs.

Unit

Excavation of Pits of 0.30mt.*0.30mt*0.30mt. Total 500 Pits

0.027

41.68

Cum.

Planting of hoticulture plant including trasportation of


plant by head load up to 100m lead
cuting and removal of polybag, mixing and treatment of
soil back filling planting and compaction around the plants.

1.00

1.00

Nos.

Cost of Planting Material

Nos

Insecticide & Pesticide

Vermicompost 1 Kg/Plant

After care, Weeding, Mulching, fencing etc.

250.00 Ml/Gms.
1

3.65

Total cost

Kg.

RICULTURE

Amount
Rs.

Material
Cost

Labour
Cost

337.61

337.61

300.00

300.00

1800.00

1800.00

100.00

100

1100

1100

0
2365

6002.61

3000.00

3002.61

GRAMIN VIKAS TRUST, GUJARAT


COST FOR NURSERY
Total Nos. of Sapling raised is 10,000 ( +2% Mortality of Sapling)
Sr.
Description of Works
1 Polythene Bags
2 Vermicompost/Compost or other organic
fertilizer
3 Material for planting, seed cutting etc.
4 Making of seed bed and sowing of seeds.
5 Preparation of soil and compost mix and
and filling in poly packs.
6 Preparation of bed for the poly packs and
placing the packs.
7 Fencing around nursery
8 Watering from November to June
9 Shifting of the Packs and regular manage
ment
10 Cans for watering and other small
implements
11 Total Cost
12 Cost per sapling

Unit
Nos.
Kg.
Days
Days

Quantity
1
1
Lump Sum
1
1

Days

Man days
Man days
Man days

1
1
1
Lump Sum

KAS TRUST, GUJARAT


T FOR NURSERY

Total Quantity
10200

Rate
0.25

Total Cost
2550

Material
Cost
2550

Labour
Cost 0

1500

3.50

7
15

100
100

5250
2500
700
1500

5250
2500
0
0

100

600

4
65
45

100
100
100

400
6500
4500

0
0
0

0
0
700
1500
0
600
0
400
6500
4500

Lump Sum

Lump Sum

1000
25500

1000
11300
2.50

0
14200

GRAMIN VIKAS TRUST,GUJARAT


Design Details of Earthen Gully Plug (EGP)
1
2
3
4
5

Top width
Bottom width
Height
Side Slope
Cross Section

=
=
=
=
=

0.5
2.5
1
1:01
1.5

Mt
Mt
Mt
Sq.mt.

Estimate cost of earthen gully plug (EGP)


Sr.

Item

Unit

Qty.

No.
1

Labour charges of earthen gully plug (Excavation of Soft M Cum.


& Lifting,Design Maintain Charges)

1.60

Unit rate
per
cum
53.76

Cost of earthen gully plug per mt length

Material
Cost
0

Total
Cost
86.02

86.02
gully plug per mt length 86.02

Gramin Vikas Trust Gujarat


ABSTRACT AND MEASUREMENT SHEET FOR FARMING SYSTEM DEVELOPMENT
Name of Crop: Soyabean
Name of Variety: JS-335
Area: 0.20 Ha.

Description
Sr.
of Activity
Unit
1
2

3
4

6
7

Quantity

Preparation of the Field


by Lavellin Mandays
Certified S Kg.
Chemical Fertilizer
DAP Kg.
Urea Kg.
Vermi ComKg.
Insecticide & Pesticides
Endo Sulp Ml.
Mencozeb Gms.
Maintainen Mandays
Weeding, after care etc.
Transportation Charges
Total

Rate

Material Labour
Total Amount

4
15

100
40

0
600

400
100

400
700

13
8
50

10
5
4.5

130
40
225

500
200
8

250
100
100

250
100
0

100
0
0
100
0
800

230
40
225
100
250
100
800

1500

2995

150
1495

Gramin Vikas Trust Gujarat


ABSTRACT AND MEASUREMENT SHEET FOR FARMING SYSTEM DEVELOPMENT
Name of Crop: Maize
Name of Variety: G.M. 6
Area: 0.20 Ha.
Sr.
Description of Activity
Unit

Quantity

Preparation of the Field


by Lavellin Mandays
2
Certified S
Kg.
Chemical Fertilizer
DAP
Kg.
Urea
Kg.
3
Vermi Com
Kg.
4
Bio fertiliz
Gms.
5
Insecticide
Ml.
Chloropyriphos
Ml.
Mencozeb
Gms.
Monocrotophos
Ml.
6
Maintainen Mandays
Weeding, after care etc.
7
Transportation
Total

Rate

Material

LabourTotal Amount

4
5

100
40

0
200

400
100

400
300

17.5
20
50
200

10
5
4.5
10

175
100
225
20

250
200
250
8

250
100
250
100

250
100
250
0

100
0
0
0
100
0
0

275
100
225
20
100
250
100

800

800

1500

2970

150
1470

Gramin Vikas Trust Gujarat


ABSTRACT AND MEASUREMENT SHEET FOR FARMING SYSTEM DEVELOPMENT
Name of Crop: Wheat
Name of Variety: Lok-1
Area: 0.20 Ha.
Sr.
1
2

3
4
5

6
7

Description of Activity

Unit

Preparation of the Field


by Lavelling,ploughing etc. Mandays
Certified Seed
Kg.
Chemical Fertilizer
DAP
Kg.
Urea
Kg.
Vermi Compost
Kg.
Bio fertilizer (Azato Bactor)
Gms.
Insecticide & Pesticides
Ml.
Chloropyriphos
Ml.
Mencozeb Gms.
Monocrotophos
Ml.
Maintainence charges
Mandays
Weeding, after care etc.
Transportation
Total

Quantity

Rate

Material

Labour

Total Amount

100
40

0
0

400
100

400
100

17.5
20
50
200

10
5
4.5
10

175
100
225
20

250
200
250
8

250
100
250
100

250
100
250
0

100
0
0
0
100
0
0

275
100
225
20
100
250
100

800

800

1500

2770

150
1270

Cost Estimate for Kitchen Garden (Plot Size = 0.02 ha)


S.
No.
1
2
3
4
5
6

Particular
Land Preparation
Seeds (Hybrid)
Nursery Raising
Vermicompost
Irrigation
Pest & Disease Control

Total cost (Rs.)

Unit

Quantity

Mandays
Kg
Mandays
Kg
Lump Sum
Lump Sum

2
0.015
1
40

Rate
(Rs.)
100
15000
100
5

Amount
(Rs.)
200
225
100
200
200

Material
Cost (Rs.)
0
225
0
200
75

1000

500

ha)
Labour
Cost (Rs.)
200
0
100
0
200
0

500

GRAMIIN VIKAS TRUST, GUJARAT


COST ESTIMATE FOR VERMICOMPOST UNIT
Sr.
No.

Description of Activity

Unit

Quantity

Rate

Total
Material
Ammount
Cost

Masonary Structure (Construct

Nos.

900

1000

800

Kg.

1000

0.35

550

175

Nos.

30

380

180

ted bed of 10*5*1 feet)


2

Cattle dung,Dry Leaf,fodder


etc.

Pole for Shade Purpose surrounding the structure

Net for Shade

Nos.

11*6 feet

5.25/sq. feet

345

345

Vermiculture

Kg.

200

1000

1000

Watering and Maintainance


Charges,Protection etc.
Total

Lump Sum

1775
5050

2500

Labour
Cost
200

375

0
200
0
0
1775
2550

Cost Estimate for Vegetable Tomato Cultivation (Plot Size = 0.10


S. No.

Particul
ar

Unit

Quantity

Land
Preparati
on

Mandays

Seeds
Kg
(Hybrid)
Nursery
Mandays
Raising
Vermicom
Kg
post
Urea
Kg
SSP
Kg
MoP
Kg
manure & Mandays
fertilizer
Applicatio
n

0.025

3
4
5
6
7
8

9
10
11

12

Amount Material Labour


(Rs.)
Cost
Cost
(Rs.)
(Rs.)

100

200

200

35000

875

875

100

200

200

500

2500

2500

25
30
10
3

5
4
10
100

125
120
100
300

125
120
100
0

0
0
0
300

Transplan Mandays
ting
Irrigation
Lump
Sum
Pest &
Lump
Disease
Sum
Control

100

400

400

2000

1000

1000

1000

500

500

Weeding Mandays
&
Intercultur
al
Operation
s

10

1000

1000

4000

3000

1000

1000

500

500

13820
13800

8720
8700

5100
5100

Staking
13

Rate
(Rs.)

Miscellan
eous

Lump
Sum
Lump
Sum

Total cost (Rs.)


Rounded
Avg Yield
from Off to Rs.
0.10
ha (Qt.)
=
25
Income
@ Rs.
1500/ Qt =
37500
Net Income (Rs.) =
23700

100

Cost Estimate for Vegetable Brinjal Cultivation (Plot Size = 0.10 ha)
S.
No.

Particular

1
2
3
4
5
6
7
8
9
10
11
12

Land Preparation
Seeds (Hybrid)
Nursery Raising
Vermicompost
Urea
SSP
MoP
manure & fertilizer Application
Transplanting
Irrigation
Pest & Disease Control
Weeding & Intercultural
Operations
13 Miscellaneous

Unit

Quantity

Mandays
Kg
Mandays
Kg
Kg
Kg
Kg
Mandays
Mandays
Lump Sum
Lump Sum
Mandays

2
0.025
2
500
20
40
5
3
4

Rate
(Rs.)

Material
Cost (Rs.)

200
375
200
2500
100
160
50
300
400
2000
1000
1000

0
375
0
2500
100
160
50
0
0
1000
500
0

800

400

Total cost (Rs.)

9085

5085

Rounded off to Rs.

9000

5000

Lump Sum

Avg Yield from 0.10 ha (Qt.) =

25

Income @ Rs. 1000/ Qt =

25000

Net Income (Rs.) =

16000

10

100
15000
100
5
5
4
10
100
100

Amount
(Rs.)

100

= 0.10 ha)
Labour
Cost (Rs.)
200
0
200
0
0
0
0
300
400
1000
500
1000
400

4000
4000

Nutrient

Kg/ha

fertilizer

Kg/ ha

Kg/ 0.1 ha

N
P
K

100
60
25

Urea
SSP
MoP

217
375
42

22
38
4

You might also like