GRAMIN VIKAS TRUST, GUJARAT

COST ESTIMATE FOR DRIP IRRIGATION SYSTEM

Area: 1-1.25 Guntha(100-125 Sqm.)
Sr. Total
Description of Activity Unit Quantity Rate Material Labour
No. Ammount
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
 GRAMIN VIKAS TRUST
NAME OF PROJECT:- IGWDP SARMARIYA
NAME OF WORK:- CONSTRUCTION OF STONE OUTLET FOR EGP
Height/
Sr.No Item Unit No. Length m Width m Depth m Total Qty
Excavation for stone
outlet cum in the soil
1 as per drawing
Bodywall cum 1 3 0.9 0.5 1.35
Appron cum 1 3 0.75 0.23 0.5175
Side wall cum 2 3 0.3 0.5 0.9
2.7675
2 Dry stone masonery
For foundation
Bodywall cum 1 3 0.9 0.5 1.35
Appron cum 1 3 0.75 0.23 0.5175
Side wall cum 2 3 0.3 0.5 0.9
Above GL cum
Bodywall cum 1 3 0.675 1 2.025
Side wall cum 2 1.35 0.3 1.25 1.0125
Side wall cum 2 0.45 0.3 1.5 0.405
Side wall cum 2 1.2 0.3 1 0.72
cum 6.93
Stone pitching of 0.12
m thickness on the
surface of upstream
3 side of bund sq.m 2 1.5 1.7 5.1
4 Mason manday 1 1
Rate Total Rs. LABOUR MATERIAL

33.35 92.30 92.30

333.35 2310.12 231.12 2079

73 372.3 188.7 183.6

300 300 0 300
Total 3074.71 512.11 2562.60
per rmt 1024.90 170.70 854.20
 Cost Estimate for Cotton Crop Demonstration
Name of Crop: Cotton
Variety: Hybrid
Area: 0.20 Ha.
S. No. Description of Activity Unit Quantity Rate Material Labour

1 Preparation of Field by Mandays 4 100 0 400

Lavelling,ploughing etc.

2 Seed Kg. 1 2000 2000 0

Nursery raising Lump sum 500 400
3 Transplanting Mandays 2 100 200

4 Fertilizer & Manure

a SSP Kg. 100 5 500 0

b Urea Kg. 70 6 420 0
c MoP Kg. 25 10 250 0
d FYM Kg. 1000 2 2000 0
5 Insecticide & Pesticides Litre 2 350 700 0
6 Interculture operations (weeding, Mandays 10 100 0 1000
spray of pesticides, fertilizer
application, irrigation if required
etc.)

7 Miscellaneous 75 100
Total 6445 1700
R. O. 6500 1700
 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)
Amount
S.No Particulars Unit Quantity Rate
(Rs.)
Planting Material Stups of 10" long with
arial roots of Napier Hydrid Grass
1 No 1000 1 1000
(Spacing 0.6 met * 0.6 met) including
transportation- 03 lines on Bund

2 Labour for planting mandays 2 100 200

1200
TOTAL

Labour Material Total

Cost of Napier cultivation for 1 rmt
0.67 3.33 4.00
 COST ESTIMATION OF DEMONSTRATION PLOT FOR Napier Fodder Plot 0.1 Hac
Amount
S.No Particulars Unit Quantity Rate
(Rs.)
Planting Material Stups of 10" long
with arial roots of Napier Hydrid Grass
1 No 1000 1.5 1500
(Spacing 1 met * 1 met) including
transportation

Labour for Sowing and Land

2 mandays 5 100 500
Preparation
3 Fertilizer (DAP + Urea) Lumpsum 500

4 Harvesting ( 4 labor for 2 days) mandays 100 800

8

3300
TOTAL
S No Item unit Labour Material total

Napier Fodder plot as Green Fodder

= 0.1 Hac Job 1300 2000 3300
 COST ESTIMATE OF VERMI COMPOST PIT (HDPE 10'x3'x1.5')
S No. Particulars of Item Unit Quantity rate Material Labour Total
Cost
1 HDPE Vermibed No 1 1300 1300 0 1300
2 Agro Net shed No 1 150 150 0 150
3 Earth worms kg 2 250 500 0 500
4 Bamboo Poles No 6 50 300 0 300
5 Installation of Structure & Man days 4 100 400 400
Collection of Raw material
(One Time)
Total 2250 400 2650

S No Item Labour Material total

Vermi compost Pit 400 2250 2650
 Cost Estimate of Kitchen Garden (Plot Size = 0.01 ha)
S. No. Details of work Unit Qty. Rate (Rs.) Amount Material
(cum) (Rs.) Cost
(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 Seed (Hybrid)- Tomato, brinjal, Chilli Gm 10 25 250 250
etc
7 Transplanting of seedlings in beds/ Mandays 1 100 100 0
applying manure & fertilizers

8 Intercultural operations including Lump sum 0 100

Pesticides etc.
10 Drip Irrigation system (Dripkit Chapin No. 1 1000 1000 1000
16 mm 0.95 lph 6 mil 100m2- Jain Drip
irrigation)- with transportation
11 Drum (250 litres) No. 1 500 500 500
11 Miscellaneous 260 130
Total Cost 2500 2170
Labour
Cost
(Rs.)
100
100
0

0
0
0
0

100

100

0
130
530
 Cost Estimate for Vegetable Tomato Cultivation (Plot Size = 0.05 ha)

S. Particular Unit Quantity Rate Amount Material

No. (Rs.) (Rs.) Cost (Rs.)
1 Land Preparation Mandays 1 100 100 0
2 Seeds (Hybrid) Kg 0.015 35000 525 525
3 Nursery Raising Mandays 1 100 100 0
4 Vermicompost Kg 250 5 1250 1250
5 Urea Kg 12 5 60 60
6 SSP Kg 15 4 60 60
7 MoP Kg 5 10 50 50
8 manure & fertilizer Application Mandays 2 100 200 0
9 Transplanting Mandays 2 100 200 0
10 Pest & Disease Control Lump Sum 500 250
Drip Irrigation System (Dripkit No. 1 4500 4500 4500
Chapin 16 mm 0.95 lph 6 mil
500m2)- Jain Irrigation (with
transportation)
11 Drum (1000 litre) No. 1 4000 4000 4000
12 Weeding & Intercultural Mandays 5 100 500 0
Operations
Staking Lump Sum 2000 1500
13 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 13

P 50 SSP 313 31 16
K 50 MoP 83 8 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. Particular Unit Quantity Rate Amount Material

No. (Rs.) (Rs.) Cost (Rs.)
1 Land Preparation Mandays 1 100 100 0
2 Seeds (Hybrid) Kg 0.015 15000 225 225
3 Nursery Raising Mandays 1 100 100 0
4 Vermicompost Kg 250 5 1250 1250
5 Urea Kg 10 5 50 50
6 SSP Kg 20 4 80 80
7 MoP Kg 3 10 30 30
8 manure & fertilizer Application Mandays 2 100 200 0
9 Transplanting Mandays 2 100 200 0
10 Drip Irrigation System (Dripkit No. 1 4500 4500 4500
Chapin 16 mm 0.95 lph 6 mil
500m2)- Jain Irrigation (with
transportation)
11 Drum (1000 litre) No. 1 4000 4000 4000
12 Pest & Disease Control Lump Sum 500 250
13 Weeding & Intercultural Mandays 5 100 500 0
Operations
14 Miscellaneous Lump Sum 265 165
Total cost (Rs.) 12000 10550

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

N 100 Urea 217 22 11

P 60 SSP 375 38 19
K 25 MoP 42 4 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 Unit Quantity Rate Amount Material
No. (Rs.) (Rs.) Cost (Rs.)
1 Land Preparation Mandays 2 100 200 0
2 Flower plant/ stump 1mt.x1mt. spacing No 300 6 1800 1800
3 Gap filling@ 10% No 30 6 180 180
4 FYM (2 Kg / plant) Kg 600 2 1200 1200
5 Urea @ 50 gm per plant Kg 15 5 75 75
6 Super Phosphate @ 100 gm per plant Kg 30 4 120 120
7 Muriate of Potash @ 50 gm per plant Kg 15 6 90 90
8 Plantation and application of manure & Mandays 5 100 500 0
fertilizers
9 Pruning & other intercultural operations Mandays 5 100 500 0
10 Micro Irrigation System (Dripkit Chapin 16 No 1 3500 3500 3500
mm 0.95 lph 6 mil 250 m2)- Jain Irrigation
(With Transportation)
11 Drum (500 litre) No 1 2000 2000 2000

12 Pest & Disease Control Lump Sum 500 400

13 Miscellaneous Lump Sum 335 185
TOTAL 11000 9550

5500 4050
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 Material Labour
work (cum) (Rs.) Cost Cost
(Rs.) (Rs.)
1 Excavatio Cum. 0.027 40.00 1.08 0 1.08
n of Pits
of
0.30mt.*0.
30mt*0.30
mt.

5 Cost of No.(Per 1 4.00 4.00 3.83 0.17

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

6 Planting No.(Per 1 2.00 2.00 0 2.00

of Sapling Plant)
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

9 Weeding No.(Per 1 2.12 2.12 0 2.12

and Plant)
hoeing
operation.
10 Watering No.(Per 1 2.00 2.00 0.30 1.70
of plant Plant)
Total cost of one plant for planting 11.20 4.13 7.07
Cost of 4.13
Plant
Remainin 7.07
g
(Labour)
Cost
 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. Qty. Rate Unit Amount

Details of work
No. Rs. Rs.

1 Excavation in loose soil dry or moist including dressing 0.027 41.68 Cum. 1.13
and disposal of excavated material with in initial lead of
30 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 Plant 2.50
raised in village or out side.
3 Transportation of Planting Material from the Nursery 1 Nos. 1 Per Plant 1.00
Raused in village or out side.
4 Planting of sapling including 1 Nos. 1.66 Per Plant 1.66
head load up to 100m lead soaking in water, cutting and
removal of polybag, mixing and treatment of soil back
filling planting and compaction around the plants.
5 Irrigation for Life saving purpose 2 Nos. 0.5 Per Plant 1
6 Cost of weeding and mulching 4 times in 1.22 Per Plant 4.88
7 Fertilizer (Basal + foliar spray) 1 Nos. Per Plant 0.20
8 Pesticide (2 times) 1 Nos. Per Plant 0.08
Second Year
1 Taking 30% casualty, Pit digging for replanting 0.027 41.68 Cum. 0.34
2 Planting Material and Transportation 1 Nos. 4 Per Plant 1.28
3 Weeding and Mulching 4 times in 1.22 Per Plant 4.88
4 Irrigation for Life saving purpose 2 Nos. 0.5 Per Plant 1
Total cost of one plant for planting Rs. 19.95
N WORK

Material Labour
Cost Cost

0 1.13

2.50 0

0.8 0.2

0 1.66

0 1
0 4.88
0.1 0.1
0.04 0.04

0 0.34
1.28 0
0 4.88
0 1
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. Qty. Rate Unit

Details of work
No. 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 Plant
include 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 Plant
plant 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

HORTICULTURE

Amount Material Labour

Rs. Cost Cost

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

 GRAMIN VIKAS TRUST, GUJARAT

ABSTRACT AND MEASUREMENT SHEET FOR AFORESTATION WORK

Name of Work : Grass development activity (Field Bund)

Sr. Area Labour Material Total

Details of work
No. 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.

TION 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. Qty. Rate Unit
Details of work
No. 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
RICULTURE

Amount Material Labour

Rs. Cost Cost

335.00 0 335.00

300.00 0 300.00

1800.00 1800.00 0

100.00 100 0

1100 1100 0

2365

6000.00 3000.00 3000.00

 GRAMIN VIKAS TRUST, GUJARAT
COST FOR NURSERY
Total Nos. of Sapling raised is 10,000 ( +2% Mortality of Sapling)

Sr. Description of Works Unit Quantity

1 Polythene Bags Nos. 1
2 Vermicompost/Compost or other organic
fertilizer Kg. 1
3 Material for planting, seed cutting etc. Lump Sum
4 Making of seed bed and sowing of seeds. Days 1
5 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 1
8 Watering from November to June Man days 1
9 Shifting of the Packs and regular manage Man days 1
ment
10 Cans for watering and other small
Lump Sum
implements
11 Total Cost
12 Cost per sapling
KAS TRUST, GUJARAT
T FOR NURSERY

Total Quantity Rate Total Cost Material Labour

10200 0.25 2550 Cost
2550 Cost 0

1500 3.50 5250 5250 0

Lump Sum 2500 2500 0
7 100 700 0 700
15 100 1500 0 1500
0
6 100 600 0 600
0
4 100 400 0 400
65 100 6500 0 6500
45 100 4500 0 4500

Lump Sum 1000 1000 0

25500 11300 14200

2.50
 GRAMIN VIKAS TRUST,GUJARAT
Design Details of Earthen Gully Plug (EGP)
1 Top width = 0.5 Mt
2 Bottom width = 2.5 Mt
3 Height = 1 Mt
4 Side Slope = 1:01
5 Cross Section = 1.5 Sq.mt.

Estimate cost of earthen gully plug (EGP)

Unit rate
Sr. Unit Qty.
Item per
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

 Material Total
Cost
Cost

0 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 Quantity Rate Material Labour
Total Amount
1 Preparation of the Field
by Lavellin Mandays 4 100 0 400 400
2 Certified S Kg. 15 40 600 100 700
Chemical Fertilizer
DAP Kg. 13 10 130 100 230
Urea Kg. 8 5 40 0 40
3 Vermi ComKg. 50 4.5 225 0 225
4 Insecticide & Pesticides 100 100
Endo Sulp Ml. 500 250 250 0 250
Mencozeb Gms. 200 100 100 100
6 Maintainen Mandays 8 100 0 800 800
Weeding, after care etc.
7 Transportation Charges 150
Total 1495 1500 2995
 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 Rate Material LabourTotal Amount
1 Preparation of the Field
by Lavellin Mandays 4 100 0 400 400
2 Certified S Kg. 5 40 200 100 300
Chemical Fertilizer
DAP Kg. 17.5 10 175 100 275
Urea Kg. 20 5 100 0 100
3 Vermi Com Kg. 50 4.5 225 0 225
4 Bio fertiliz Gms. 200 10 20 0 20
5 Insecticide Ml. 100 100
Chloropyriphos Ml. 250 250 250 0 250
Mencozeb Gms. 200 100 100 0 100
Monocrotophos Ml. 250 250 250
6 Maintainen Mandays 8 100 0 800 800
Weeding, after care etc.
7 Transportation 150
Total 1470 1500 2970
 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. Description of Activity Unit Quantity Rate Material Labour Total Amount
1 Preparation of the Field
by Lavelling,ploughing etc. Mandays 4 100 0 400 400
2 Certified Seed Kg. 40 0 100 100
Chemical Fertilizer
DAP Kg. 17.5 10 175 100 275
Urea Kg. 20 5 100 0 100
3 Vermi Compost Kg. 50 4.5 225 0 225
4 Bio fertilizer (Azato Bactor) Gms. 200 10 20 0 20
5 Insecticide & Pesticides Ml. 100 100
Chloropyriphos Ml. 250 250 250 0 250
Mencozeb Gms. 200 100 100 0 100
Monocrotophos Ml. 250 250 250
6 Maintainence charges Mandays 8 100 0 800 800
Weeding, after care etc.
7 Transportation 150
Total 1270 1500 2770
 Cost Estimate for Kitchen Garden (Plot Size = 0.02 ha)

S. Particular Unit Quantity Rate Amount Material

No. (Rs.) (Rs.) Cost (Rs.)
1 Land Preparation Mandays 2 100 200 0
2 Seeds (Hybrid) Kg 0.015 15000 225 225
3 Nursery Raising Mandays 1 100 100 0
4 Vermicompost Kg 40 5 200 200
5 Irrigation Lump Sum 200
6 Pest & Disease Control Lump Sum 75
Total cost (Rs.) 1000 500
ha)

Labour
Cost (Rs.)
200
0
100
0
200
0
500
 GRAMIIN VIKAS TRUST, GUJARAT
COST ESTIMATE FOR VERMICOMPOST UNIT

Sr. Description of Activity Unit Quantity Rate Total Material Labour

No. Ammount Cost Cost
1 Masonary Structure (Construct Nos. 1 900 1000 800 200
ted bed of 10*5*1 feet)

2 Cattle dung,Dry Leaf,fodder Kg. 1000 0.35 550 175 375

etc.

3 Pole for Shade Purpose surrou- Nos. 6 30 380 180 0

nding the structure 200

4 Net for Shade Nos. 11*6 feet 5.25/sq. feet 345 345 0

5 Vermiculture Kg. 5 200 1000 1000 0

6 Watering and Maintainance 1775 1775

Lump Sum
Charges,Protection etc.
Total 5050 2500 2550
Cost Estimate for Vegetable Tomato Cultivation (Plot Size = 0.10
S. No. Particul Unit Quantity Rate Amount Material Labour
ar (Rs.) (Rs.) Cost Cost
(Rs.) (Rs.)
1 Land Mandays 2 100 200 0 200
Preparati
on
2 Seeds Kg 0.025 35000 875 875 0
(Hybrid)
3 Nursery Mandays 2 100 200 0 200
Raising
4 Vermicom Kg 500 5 2500 2500 0
post
5 Urea Kg 25 5 125 125 0
6 SSP Kg 30 4 120 120 0
7 MoP Kg 10 10 100 100 0
8 manure & Mandays 3 100 300 0 300
fertilizer
Applicatio
n
9 Transplan Mandays 4 100 400 0 400
ting
10 Irrigation Lump 2000 1000 1000
Sum
11 Pest & Lump 1000 500 500
Disease Sum
Control
12 Weeding Mandays 10 100 1000 0 1000
&
Intercultur
al
Operation
s

Staking Lump 4000 3000 1000

Sum
13 Miscellan Lump 1000 500 500
eous Sum
Total cost (Rs.) 13820 8720 5100
Rounded
Avg Yield from Off to Rs. 13800 8700 5100
0.10 ha (Qt.)
Income @ Rs.= 25
1500/ Qt = 37500
Net Income (Rs.) = 23700
 Cost Estimate for Vegetable Brinjal Cultivation (Plot Size = 0.10 ha)

S. Particular Unit Quantity Rate Amount Material

No. (Rs.) (Rs.) Cost (Rs.)
1 Land Preparation Mandays 2 100 200 0
2 Seeds (Hybrid) Kg 0.025 15000 375 375
3 Nursery Raising Mandays 2 100 200 0
4 Vermicompost Kg 500 5 2500 2500
5 Urea Kg 20 5 100 100
6 SSP Kg 40 4 160 160
7 MoP Kg 5 10 50 50
8 manure & fertilizer Application Mandays 3 100 300 0
9 Transplanting Mandays 4 100 400 0
10 Irrigation Lump Sum 2000 1000
11 Pest & Disease Control Lump Sum 1000 500
12 Weeding & Intercultural Mandays 10 100 1000 0
Operations
13 Miscellaneous Lump Sum 800 400
Total cost (Rs.) 9085 5085
Rounded off to Rs. 9000 5000

Avg Yield from 0.10 ha (Qt.) = 25

Income @ Rs. 1000/ Qt = 25000
Net Income (Rs.) = 16000
= 0.10 ha)

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

Cost (Rs.)
200 N 100 Urea 217 22
0 P 60 SSP 375 38
200 K 25 MoP 42 4
0
0
0
0
300
400
1000
500
1000

400
4000
4000