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
