agriculture cost estimate

GRAMIN VIKAS TRUST, GUJARATCOST ESTIMATE FOR DRIP IRRIGATION SYSTEM

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

Description of Activity Unit Quantity Rate Material Labour

1 Drip Irrigation System with 1 Nos. 1 4000 4000 0

Pipe,Tank 500 Litres and

accessories

2 Vegetable seeds Improved Variety Gms. 70 Market Rate 250 250 0

3 Vermicompost 125 0

4 Insecticide and Pesticides Ml. 100 Market Rate 100 125

Total 4500.00 0

Sr. No.

Total Ammount

GRAMIN VIKAS TRUSTNAME OF PROJECT:- IGWDP SARMARIYANAME OF WORK:- CONSTRUCTION OF STONE OUTLET FOR EGP

Sr.No Item Unit No. Length m Width m Total Qty

1Bodywall cum 1 3 0.9 0.5 1.35Appron cum 1 3 0.75 0.23 0.5175Side wall cum 2 3 0.3 0.5 0.9

2.76752 Dry stone masonery

For foundationBodywall cum 1 3 0.9 0.5 1.35Appron cum 1 3 0.75 0.23 0.5175Side wall cum 2 3 0.3 0.5 0.9Above GL cumBodywall cum 1 3 0.675 1 2.025Side wall cum 2 1.35 0.3 1.25 1.0125Side wall cum 2 0.45 0.3 1.5 0.405Side wall cum 2 1.2 0.3 1 0.72

cum 6.93

3 sq.m 2 1.5 1.7 5.14 Mason manday 1 1

Height/ Depth m

Excavation for stone outlet cum in the soil as per drawing

Stone pitching of 0.12 m thickness on the surface of upstream side of bund

GRAMIN VIKAS TRUSTNAME OF PROJECT:- IGWDP SARMARIYANAME OF WORK:- CONSTRUCTION OF STONE OUTLET FOR EGP

Rate Total Rs. LABOUR MATERIAL

92.3033.35 92.30

231.12 2079333.35 2310.12

73 372.3 188.7 183.6300 300 0 300

Total 3074.71 512.11 2562.60per rmt 1024.90 170.70 854.20

Cost Estimate for Cotton Crop DemonstrationName of Crop: CottonVariety: HybridArea: 0.20 Ha.

S. No. Description of Activity Unit Quantity Rate Material Labour

1 Mandays 4 100 0 400

2 Seed Kg. 1 2000 2000 0Nursery raising Lump sum 500 400

3 Transplanting Mandays 2 100 200

4 Fertilizer & Manure

a SSP Kg. 100 5 500 0b Urea Kg. 70 6 420 0c MoP Kg. 25 10 250 0d FYM Kg. 1000 2 2000 0

5 Insecticide & Pesticides Litre 2 350 700 0

6 Mandays 10 100 0 1000

7 Miscellaneous 75 100

Total 6445 1700R. O. 6500 1700

Preparation of Field by Lavelling,ploughing etc.

Interculture operations (weeding, spray of pesticides, fertilizer application, irrigation if required etc.)

Cost Estimate for Cotton Crop DemonstrationName of Crop: CottonVariety: HybridArea: 0.20 Ha.

400

2000900

200

500420250

2000700

1000

175

81458200

Total Amount

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

S.No Particulars Unit Quantity Rate

1 No 1000 1 1000

2 Labour for planting 2 100 200

1200

Cost of Napier cultivation for 1 rmt Labour Material Total0.67 3.33 4.00

Amount (Rs.)

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

mandays

TOTAL

COST ESTIMATION OF DEMONSTRATION PLOT FOR Napier Fodder Plot 0.1 Hac

S.No Particulars Unit Quantity Rate

1 No 1000 1.5

2 mandays 5 100

3 Fertilizer (DAP + Urea) Lumpsum

4 Harvesting ( 4 labor for 2 days) mandays 8 100

S No Item unit Labour Material

= Job 1300 2000

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

TOTAL

Napier Fodder plot as Green Fodder 0.1 Hac

COST ESTIMATION OF DEMONSTRATION PLOT FOR Napier Fodder Plot 0.1 Hac

1500

500

500

800

3300total

3300

Amount (Rs.)

COST ESTIMATE OF VERMI COMPOST PIT (HDPE 10'x3'x1.5')S No. Particulars of Item Unit Quantity rate Material Labour

1 HDPE Vermibed No 1 1300 1300 02 Agro Net shed No 1 150 150 03 Earth worms kg 2 250 500 04 Bamboo Poles No 6 50 300 05 Man days 4 100 400

Total 2250 400

S No Item Labour Material totalVermi compost Pit 400 2250 2650

Installation of Structure & Collection of Raw material (One Time)

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

1300150500300400

2650

Total Cost

Cost Estimate of Kitchen Garden (Plot Size = 0.01 ha)S. No. Details of work Unit Rate (Rs.)

1 Preparation of Land & beds Mandays 1 100 100 0

2 Nursery Raising Mandays 1 100 100 0

3 FYM Kg. 100 1.50 150 150

4 Fertilizers

a Urea Kg. 3 5 15 15

b Single Super Phosphate Kg. 3 5 15 15

c Murate of Potash Kg. 1 10 10 10

5 Gm 10 25 250 250

7 Mandays 1 100 100 0

8 Lump sum 0 100

10 No. 1 1000 1000 1000

11 Drum (250 litres) No. 1 500 500 50011 Miscellaneous 260 130

Total Cost 2500 2170

Qty. (cum)

Amount (Rs.)

Material Cost (Rs.)

Seed (Hybrid)- Tomato, brinjal, Chilli etc

Transplanting of seedlings in beds/ applying manure & fertilizers

Intercultural operations including Pesticides etc.

Drip Irrigation system (Dripkit Chapin 16 mm 0.95 lph 6 mil 100m2- Jain Drip irrigation)- with transportation

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

100

100

0

0

0

0

0

100

100

0

0130

530

Labour Cost (Rs.)

Cost Estimate for Vegetable Tomato Cultivation (Plot Size = 0.05 ha)

Particular Unit Quantity

1 Land Preparation Mandays 1 100 100 02 Seeds (Hybrid) Kg 0.015 35000 525 5253 Nursery Raising Mandays 1 100 100 04 Vermicompost Kg 250 5 1250 12505 Urea Kg 12 5 60 606 SSP Kg 15 4 60 607 MoP Kg 5 10 50 508 manure & fertilizer Application Mandays 2 100 200 09 Transplanting Mandays 2 100 200 0

10 Pest & Disease Control Lump Sum 500 250No. 1 4500 4500 4500

11 Drum (1000 litre) No. 1 4000 4000 400012 Mandays 5 100 500 0

Staking Lump Sum 2000 150013 Miscellaneous Lump Sum 455 205

Total cost (Rs.) 14500 12400

Nutrient Kg/ha fertilizer Kg/ ha Kg/ 0.1 ha Kg/ 0.05 ha

N 120 Urea 261 26 13P 50 SSP 313 31 16K 50 MoP 83 8 4

S. No.

Rate (Rs.)

Amount (Rs.)

Material Cost (Rs.)

Drip Irrigation System (Dripkit Chapin 16 mm 0.95 lph 6 mil 500m2)- Jain Irrigation (with transportation)

Weeding & Intercultural Operations

Cost Estimate for Vegetable Tomato Cultivation (Plot Size = 0.05 ha)

1000

1000000

200200250

0

0500

500250

2100

Labour Cost (Rs.)

Cost Estimate for Vegetable Brinjal Cultivation (Plot Size = 0.05 ha)



10 No. 1 4500 4500 4500

11 Drum (1000 litre) No. 1 4000 4000 400012 Pest & Disease Control Lump Sum 500 25013 Mandays 5 100 500 0

14 Miscellaneous Lump Sum 265 165Total cost (Rs.) 12000 10550

Nutrient Kg/ha fertilizer Kg/ ha Kg/ 0.1 ha Kg/ 0.05 ha

N 100 Urea 217 22 11P 60 SSP 375 38 19K 25 MoP 42 4 2

S. No.

Rate (Rs.)

Amount (Rs.)

Material Cost (Rs.)

Drip Irrigation System (Dripkit Chapin 16 mm 0.95 lph 6 mil 500m2)- Jain Irrigation (with transportation)



1000

1000000

200200

0

0250500

1001450

Labour Cost (Rs.)

Cost estimate of Floriculture (Rose) for One Year (Plot Size- 0.03 ha)Particular Unit Quantity

1 Land Preparation Mandays 2 100 200 02 Flower plant/ stump 1mt.x1mt. spacing No 300 6 1800 1800

3 Gap filling@ 10% No 30 6 180 1804 FYM (2 Kg / plant) Kg 600 2 1200 1200

5 Urea @ 50 gm per plant Kg 15 5 75 756 Super Phosphate @ 100 gm per plant Kg 30 4 120 1207 Muriate of Potash @ 50 gm per plant Kg 15 6 90 908 Mandays 5 100 500 0

9 Pruning & other intercultural operations Mandays 5 100 500 010 No 1 3500 3500 3500

11 Drum (500 litre) No 1 2000 2000 2000

12 Pest & Disease Control Lump Sum 500 40013 Miscellaneous Lump Sum 335 185

TOTAL 11000 9550

5500 4050

S. No.

Rate (Rs.)

Amount (Rs.)

Material Cost (Rs.)

Plantation and application of manure & fertilizers

Micro Irrigation System (Dripkit Chapin 16 mm 0.95 lph 6 mil 250 m2)- Jain Irrigation (With Transportation)

Cost estimate of Floriculture (Rose) for One Year (Plot Size- 0.03 ha)

2000

00

000

500

5000

0

100150

1450

1450

Labour Cost (Rs.)

Cost Estimate of AF (Plantation of Forest Species)S. No. Unit Rate (Rs.)

1 Cum. 0.027 40.00 1.08 0 1.08

5 1 4.00 4.00 3.83 0.17

6 1 2.00 2.00 0 2.00

9 1 2.12 2.12 0 2.12

10 1 2.00 2.00 0.30 1.70

Total cost of one plant for planting 11.20 4.13 7.074.13

Details of work

Qty. (cum)

Amount (Rs.)

Material Cost (Rs.)

Labour Cost (Rs.)

Excavation of Pits of 0.30mt.*0.30mt*0.30mt.

Cost of six month old plant purchased from the nursary (include transportation upto site)

No.(Per Plant)

Planting of Sapling 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

No.(Per Plant)

Weeding and hoeing operation.

No.(Per Plant)

Watering of plant

No.(Per Plant)

Cost of Plant

7.07Remaining (Labour) Cost

GRAMIN VIKAS TRUST,GUJARATABSTRACT AND MEASUREMENT SHEET FOR AFORESTATION WORK

For AfforestationProposed Land Use: AF/RFProposed Treatment: Plantation Species: Bamboo, Eucalyptus, Neem,Teak,SewanCommon Forest Species:Eucalyptus,Neem,Acacia,ProsopisCOST PER PLANT: Rs. 19.95

Sr. Details of work Qty. Rate UnitNo. Rs.

1 Excavation in loose soil dry or moist including dressing 0.027 41.68 Cum.and disposal of excavated material with in initial lead of30 mt.for digging of pits size 0.30 X0.30X0.30mt.

2 Cost of one year old plant purchase from the nursary 1 Nos. 2.5 Per Plantraised in village or out side.

3 Transportation of Planting Material from the Nursery 1 Nos. 1 Per PlantRaused in village or out side.

4 Planting of sapling including 1 Nos. 1.66 Per Planthead load up to 100m lead soaking in water, cutting and removal of polybag, mixing and treatment of soil backfilling planting and compaction around the plants.

5 Irrigation for Life saving purpose 2 Nos. 0.5 Per Plant6 Cost of weeding and mulching 4 times in 1.22 Per Plant7 Fertilizer (Basal + foliar spray) 1 Nos. Per Plant8 Pesticide (2 times) 1 Nos. Per Plant

Second Year1 Taking 30% casualty, Pit digging for replanting 0.027 41.68 Cum.2 Planting Material and Transportation 1 Nos. 4 Per Plant3 Weeding and Mulching 4 times in 1.22 Per Plant4 Irrigation for Life saving purpose 2 Nos. 0.5 Per Plant

Total cost of one plant for planting Rs.

GRAMIN VIKAS TRUST,GUJARATABSTRACT AND MEASUREMENT SHEET FOR AFORESTATION WORK

AmountRs.

1.13 0 1.13

2.50 2.50 0

1.00 0.8 0.2

1.66 0 1.66

1 0 14.88 0 4.880.20 0.1 0.10.08 0.04 0.04

0.34 0 0.341.28 1.28 04.88 0 4.88

1 0 1

19.95 4.72 15.23

Material Cost

Labour Cost

GRAMIN VIKAS TRUST, GUJARATABSTRACT AND MEASUREMENT SHEET FOR AGRO HORTICULTURE

Name of Work : For horticulture plantNAME OF SPECIES(AH): MANGO (Where Irrigation Fascilities is available)Proposed Land Use: HPProposed Treatment: Plantation on Farmer's Land (Private Land Plantation)Species: MANGO (Where Irrigation Fascilities is available)COST PER PLANT: Rs. 138.60

Sr. Details of work Qty. Rate UnitNo. Cum. Rs.

1 Excavation of Pits of 1mt.*1mt*1mt. 1.000 41.68 Cum.

2 Cow dung for filling of Pits 20 Kg. 0.50 Kg.

3 Castor cake and Neem cake 2 5.75 Kg.

4 Traeatment of pit with insecticides and pesticides. 1 Nos. 0.54 Per Plant

5 Cost of horticulture plant grafted purchase from the nursary 1 Nos. 40.00 Per Plantinclude transportation upto site.

6 Planting of hoticulture plant including trasportation of 1 Nos. 4.50 Per Plant 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.

7 Making of semi circular thawala of 1.00 mt. radious. 1 Nos. 2.50 Per Plant

8 Providing and laying of brush wood guardaround the 1 Nos. 8.00 Per Plantplant in 1.50 mt. Radius.

9 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

GRAMIN VIKAS TRUST, GUJARATABSTRACT AND MEASUREMENT SHEET FOR AGRO HORTICULTURE

AmountRs.

41.68 0 41.68

10.00 10 0.00

11.50 11.50 0

0.54 0.54 0

40.00 40 0

4.50 0 4.50

2.50 0 2.50

8.00 4 4

4.88 0 4.88

15.00 15 0

138.6 81.04 57.56

Material Cost

Labour Cost

GRAMIN VIKAS TRUST, GUJARAT

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

Sr.Details of work

Area Labour Material TotalNo. Ha. Rs./Ha. Rs./Ha. Labour

2 Cost of grass seeds (Stylo)(Stylosanthes humilis) 1 142.5 142.5 142.50

Total cost of grasses development Rs.

GRAMIN VIKAS TRUST, GUJARAT

ABSTRACT AND MEASUREMENT SHEET FOR AFORESTATION WORK

Total Cost

142.5 285.00

Total cost of grasses development Rs. 285.00

Total Material

GRAMIN VIKAS TRUST, GUJARATABSTRACT AND MEASUREMENT SHEET FOR FLORICULTURE

Name of Work : FloricultureNAME OF SPECIES(AH): Rose, Mogra (Where Irrigation Fascilities is available)Area: 0.03 Ha. Total Plants Nos. 300

Sr. Details of work Qty. Rate UnitNo. Cum. Rs.

1 Excavation of Pits of 0.30mt.*0.30mt*0.30mt. Total 500 Pits 0.027 41.68 Cum.

2 Planting of hoticulture plant including trasportation of 1.00 1.00 Nos. 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.

3 Cost of Planting Material 1 6 Nos

4 Insecticide & Pesticide 250.00 Ml/Gms.

5 Vermicompost 1 Kg/Plant 1 3.65 Kg.

6 After care, Weeding, Mulching, fencing etc.

Total cost

GRAMIN VIKAS TRUST, GUJARATABSTRACT AND MEASUREMENT SHEET FOR FLORICULTURE

AmountRs.

337.61 0 337.61

300.00 0 300.00

1800.00 1800.00 0

100.00 100 0

1100 1100 0

2365

6002.61 3000.00 3002.61

Material Cost

Labour Cost

GRAMIN VIKAS TRUST, GUJARATCOST FOR NURSERY

Total Nos. of Sapling raised is 10,000 ( +2% Mortality of Sapling)

Sr. Description of Works Unit Quantity1 Polythene Bags Nos. 12 Vermicompost/Compost or other organic

fertilizer Kg. 13 Material for planting, seed cutting etc. Lump Sum4 Making of seed bed and sowing of seeds. Days 15 Preparation of soil and compost mix and Days 1

and filling in poly packs.6 Preparation of bed for the poly packs and Days 1

placing the packs.7 Fencing around nursery Man days 18 Watering from November to June Man days 19 Shifting of the Packs and regular manage Man days 1

ment10 Cans for watering and other small

Lump Sumimplements

11 Total Cost12 Cost per sapling

GRAMIN VIKAS TRUST, GUJARATCOST FOR NURSERY

Total Quantity Rate Total Cost10200 0.25 2550 2550 0

1500 3.50 5250 5250 0Lump Sum 2500 2500 0

7 100 700 0 70015 100 1500 0 1500

06 100 600 0 600

04 100 400 0 400

65 100 6500 0 650045 100 4500 0 4500

Lump Sum 1000 1000 0

25500 11300 142002.50

Material Cost

Labour Cost

GRAMIN VIKAS TRUST,GUJARATDesign Details of Earthen Gully Plug (EGP)

1 Top width = 0.5 Mt2 Bottom width = 2.5 Mt3 Height = 1 Mt4 Side Slope = 1:015 Cross Section = 1.5 Sq.mt.

Estimate cost of earthen gully plug (EGP)

Sr. Item Unit Qty.

No. cum

1 Labour charges of earthen gully plug (Excavation of Soft M Cum. 1.60 53.76& Lifting,Design Maintain Charges)

Cost of earthen gully plug per mt length

Unit rate per

GRAMIN VIKAS TRUST,GUJARATDesign Details of Earthen Gully Plug (EGP)

Estimate cost of earthen gully plug (EGP)

Total

Cost

0 86.02

86.02Cost of earthen gully plug per mt length 86.02

Material Cost

Gramin Vikas Trust GujaratABSTRACT AND MEASUREMENT SHEET FOR FARMING SYSTEM DEVELOPMENT

Name of Crop: Soyabean Name of Variety: JS-335Area: 0.20 Ha.

Sr.Description of ActivityUnit Quantity Rate Material Labour1 Preparation of the Field

by Lavellin Mandays 4 100 0 4002 Certified S Kg. 15 40 600 100

Chemical FertilizerDAP Kg. 13 10 130 100Urea Kg. 8 5 40 0

3 Vermi ComKg. 50 4.5 225 04 Insecticide & Pesticides 100

Endo Sulp Ml. 500 250 250 0Mencozeb Gms. 200 100 100

6 MaintainenMandays 8 100 0 800Weeding, after care etc.

7 Transportation Charges 150Total 1495 1500


Total Amount

400700

23040

225100250100800

2995

Gramin Vikas Trust GujaratABSTRACT AND MEASUREMENT SHEET FOR FARMING SYSTEM DEVELOPMENTName of Crop: MaizeName of Variety: G.M. 6Area: 0.20 Ha.

Sr.Description of ActivityUnit Quantity Rate Material LabourTotal Amount

1 Preparation of the Fieldby Lavellin Mandays 4 100 0 400 400

2 Certified S Kg. 5 40 200 100 300Chemical FertilizerDAP Kg. 17.5 10 175 100 275Urea Kg. 20 5 100 0 100

3 Vermi Com Kg. 50 4.5 225 0 2254 Bio fertiliz Gms. 200 10 20 0 205 Insecticide Ml. 100 100

Chloropyriphos Ml. 250 250 250 0 250Mencozeb Gms. 200 100 100 0 100

Monocrotophos Ml. 250 250 2506 Maintainen Mandays 8 100 0 800 800

Weeding, after care etc.7 Transportation 150

Total 1470 1500 2970

ABSTRACT AND MEASUREMENT SHEET FOR FARMING SYSTEM DEVELOPMENT

Gramin Vikas Trust GujaratABSTRACT AND MEASUREMENT SHEET FOR FARMING SYSTEM DEVELOPMENTName of Crop: WheatName of Variety: Lok-1Area: 0.20 Ha.

Sr. Description of Activity Unit Quantity Rate Material Labour

1 Preparation of the Fieldby Lavelling,ploughing etc. Mandays 4 100 0 400

2 Certified Seed Kg. 40 0 100Chemical FertilizerDAP Kg. 17.5 10 175 100Urea Kg. 20 5 100 0

3 Vermi Compost Kg. 50 4.5 225 04 Bio fertilizer (Azato Bactor) Gms. 200 10 20 05 Insecticide & Pesticides Ml. 100

Chloropyriphos Ml. 250 250 250 0Mencozeb Gms. 200 100 100 0

Monocrotophos Ml. 250 250 2506 Maintainence charges Mandays 8 100 0 800

Weeding, after care etc.7 Transportation 150

Total 1270 1500


Total Amount

400100

275100225

20100250100

800

2770

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


1 Land Preparation Mandays 2 100 200 02 Seeds (Hybrid) Kg 0.015 15000 225 2253 Nursery Raising Mandays 1 100 100 04 Vermicompost Kg 40 5 200 2005 Irrigation Lump Sum 2006 Pest & Disease Control Lump Sum 75

Total cost (Rs.) 1000 500

S. No.

Rate (Rs.)

Amount (Rs.)

Material Cost (Rs.)

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

2000

1000

2000

500

Labour Cost (Rs.)

GRAMIIN VIKAS TRUST, GUJARATCOST ESTIMATE FOR VERMICOMPOST UNIT

Description of Activity Unit Quantity Rate

1 Masonary Structure (Construct Nos. 1 900 1000 800

ted bed of 10*5*1 feet)

2 Cattle dung,Dry Leaf,fodder Kg. 1000 0.35 550 175

etc.

3 Pole for Shade Purpose surrou- Nos. 6 30 380 180

nding the structure

4 Net for Shade Nos. 11*6 feet 5.25/sq. feet 345 345

5 Vermiculture Kg. 5 200 1000 1000

6 Watering and MaintainanceLump Sum

1775

Charges,Protection etc.

Total 5050 2500

Sr. No.

Total Ammount

Material Cost

GRAMIIN VIKAS TRUST, GUJARATCOST ESTIMATE FOR VERMICOMPOST UNIT

200

375

0

200

0

0

1775

2550

Labour Cost

S. No. Unit Quantity

1 Mandays 2 100 200 0 200

2 Kg 0.025 35000 875 875 0

3 Mandays 2 100 200 0 200

4 Kg 500 5 2500 2500 0

5 Urea Kg 25 5 125 125 06 SSP Kg 30 4 120 120 07 MoP Kg 10 10 100 100 08 Mandays 3 100 300 0 300

9 Mandays 4 100 400 0 400

10 Irrigation 2000 1000 1000

11 1000 500 500

12 Mandays 10 100 1000 0 1000

Staking 4000 3000 1000

13 1000 500 500

Total cost (Rs.) 13820 8720 5100Rounded Off to Rs. 13800 8700 5100

253750023700

Cost Estimate for Vegetable Tomato Cultivation (Plot Size = 0.10 Particul

arRate (Rs.)

Amount (Rs.)

Material Cost (Rs.)

Labour Cost (Rs.)

Land PreparationSeeds (Hybrid)Nursery RaisingVermicompost

manure & fertilizer Application

Transplanting

Lump Sum

Pest & Disease Control

Lump Sum


Lump Sum

Miscellaneous

Lump Sum

Avg Yield from 0.10 ha (Qt.) = Income @ Rs.

1500/ Qt = Net Income (Rs.) =




10 Irrigation Lump Sum 2000 100011 Pest & Disease Control Lump Sum 1000 50012 Mandays 10 100 1000 0

13 Miscellaneous Lump Sum 800 400Total cost (Rs.) 9085 5085

Rounded off to Rs. 9000 5000

Avg Yield from 0.10 ha (Qt.) = 25Income @ Rs. 1000/ Qt = 25000

Net Income (Rs.) = 16000

S. No.

Rate (Rs.)

Amount (Rs.)

Material Cost (Rs.)



Nutrient Kg/ha fertilizer Kg/ ha Kg/ 0.1 ha

200 N 100 Urea 217 220 P 60 SSP 375 38

200 K 25 MoP 42 40000

300400

1000500

1000

4004000

4000

Labour Cost (Rs.)

agriculture cost estimate

Documents