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 Pipe,Tank 500 Litres and accessories

Unit
1 Nos.

Quantity
1

Rate

Total Ammount
4000

Material Labour
4000 0

2 3 4

Vegetable seeds Improved Variety Vermicompost Insecticide and Pesticides

Gms.

70

Market Rate

250

250 125

0 0

Ml.

100

Market Rate

100

125

Total

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 as 1 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 1 2 2 2

3 3 3 3 1.35 0.45 1.2

0.9 0.75 0.3 0.675 0.3 0.3 0.3

0.5 0.23 0.5 1 1.25 1.5 1

1.35 0.5175 0.9 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

2079

73 300 Total per rmt

372.3 300 3074.71 1024.90

188.7 0 512.11 170.70

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. 1 2 3 4 a b c d 5 6 Insecticide & Pesticides Interculture operations (weeding, spray of pesticides, fertilizer application, irrigation if required etc.) Miscellaneous Total R. O. Description of Activity Preparation of Field by Lavelling,ploughing etc. Seed Nursery raising Transplanting Fertilizer & Manure SSP Urea MoP FYM Kg. Kg. Kg. Kg. Litre Mandays 100 70 25 1000 2 10 5 6 10 2 350 100 500 420 250 2000 700 0 0 0 0 0 0 1000 Unit Mandays Kg. Lump sum Mandays Quantity 4 1 2 Rate 100 2000 100 Material 0 2000 500 Labour 400 0 400 200

75 6445 6500

100 1700 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) 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 Rate Amount (Rs.) 1 1000

No

1000

2 TOTAL

mandays

100

200 1200

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 Amount (Rs.) 1500

No

1000

1.5

2 3 4 TOTAL S No =

mandays Lumpsum mandays

100

500 500

100

800 3300

Item Napier Fodder plot as Green Fodder 0.1 Hac

unit

Labour

Material

total

Job

1300

2000

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) Total No No kg No Man days 1 1 2 6 4 1300 150 250 50 100 1300 150 500 300

Labour 0 0 0 0 400

Total Cost 1300 150 500 300 400

2250

400

2650

S No

Item Vermi compost Pit

Labour 400

Material total 2250 2650

S. No.

Cost Estimate of Kitchen Garden (Plot Size = 0.01 ha) Details of work Unit Qty. Rate (Rs.) Amount (cum) (Rs.) Preparation of Land & beds Nursery Raising FYM Fertilizers Mandays Mandays Kg. 1 1 100 100 100 1.50

1 2 3 4 a b c 5 7

Material Cost (Rs.) 100 0 100 150 0 150

Urea Single Super Phosphate Murate of Potash Seed (Hybrid)- Tomato, brinjal, Chilli etc Transplanting of seedlings in beds/ applying manure & fertilizers

Kg. Kg. Kg. Gm Mandays

3 3 1 10 1

5 5 10 25 100

15 15 10 250 100

15 15 10 250 0

8 10

11 11

Intercultural operations including Lump sum Pesticides etc. Drip Irrigation system (Dripkit Chapin No. 16 mm 0.95 lph 6 mil 100m2- Jain Drip irrigation)- with transportation Drum (250 litres) No. Miscellaneous

0 1 1000 1000

100 1000

500

500 260 2500

500 130 2170

Total Cost

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

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

Quantity
1 0.015 1 250 12 15 5 2 2 1

Rate (Rs.)
100 35000 100 5 5 4 10 100 100 4500

Amount (Rs.)
100 525 100 1250 60 60 50 200 200 500 4500

Material Cost (Rs.)

0 525 0 1250 60 60 50 0 0 250 4500

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

No. Mandays Lump Sum Lump Sum

1 5

4000 100

4000 500 2000 455

4000 0 1500 205

Total cost (Rs.)

14500

12400

Nutrient N P K

Kg/ha 120 50 50

fertilizer Urea SSP MoP

Kg/ ha 261 313 83

Kg/ 0.1 ha 26 31 8

Kg/ 0.05 ha 13 16 4

e = 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) Drum (1000 litre) Pest & Disease Control Weeding & Intercultural Operations Miscellaneous

Unit
Mandays Kg Mandays Kg Kg Kg Kg Mandays Mandays No.

Quantity
1 0.015 1 250 10 20 3 2 2 1

Rate (Rs.)
100 15000 100 5 5 4 10 100 100 4500

Amount (Rs.)
100 225 100 1250 50 80 30 200 200 4500

Material Cost (Rs.)

0 225 0 1250 50 80 30 0 0 4500

11 12 13 14

No. Lump Sum Mandays Lump Sum

1 5

4000 100

4000 500 500 265

4000 250 0 165

Total cost (Rs.)

12000

10550

Nutrient N P K

Kg/ha 100 60 25

fertilizer Urea SSP MoP

Kg/ ha 217 375 42

Kg/ 0.1 ha 22 38 4

Kg/ 0.05 ha 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 5 6 7 8 Gap filling@ 10% FYM (2 Kg / plant) Unit Mandays No No Kg Kg Kg Kg Mandays Mandays No Quantity 2 300 30 600 15 30 15 5 5 1 Rate Amount Material (Rs.) (Rs.) Cost (Rs.) 100 200 0 6 1800 1800 6 2 5 4 6 100 100 3500 180 1200 75 120 90 500 500 3500 180 1200 75 120 90 0 0 3500

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)

No

2000

2000

2000

12 Pest & Disease Control 13 Miscellaneous TOTAL

Lump Sum Lump Sum

500 335 11000

400 185 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 work (cum) (Rs.) 1 Excavatio n of Pits of 0.30mt.*0. 30mt*0.30 mt. Cost of six month old plant purchased from the nursary (include transporta tion upto site) Cum. 0.027 40.00

Material Cost (Rs.) 1.08 0

Labour Cost (Rs.) 1.08

No.(Per Plant)

4.00

4.00

3.83

0.17

Planting of No.(Per 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

2.00

2.00

2.00

10

Weeding No.(Per 1 and Plant) hoeing operation. Watering No.(Per 1 of plant Plant) Total cost of one plant for planting

2.12

2.12

2.12

2.00

2.00 11.20

0.30 4.13

1.70 7.07

Cost of Plant Remainin g (Labour) Cost

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.
1

Details of work
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. 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 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.

Qty.

Rate Rs.

Unit

Amount Rs.
1.13

0.027

41.68 Cum.

2 3 4

1 Nos. 1 Nos. 1 Nos.

2.5 Per Plant 1 Per Plant 1.66 Per Plant

2.50 1.00 1.66

5 6 7 8 1 2 3 4

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

2 Nos. 4 times in 1 Nos. 1 Nos. 0.027 1 Nos. 4 times in 2 Nos.

0.5 Per Plant 1.22 Per Plant Per Plant Per Plant 41.68 4 1.22 0.5 Cum. Per Plant Per Plant Per Plant

1 4.88 0.20 0.08 0.34 1.28 4.88 1

Total cost of one plant for planting Rs. 19.95

ON WORK

Material Labour Cost Cost

0 1.13

2.50 0.8 0

0 0.2 1.66

0 0 0.1 0.04 0 1.28 0 0 4.72

1 4.88

0.1 0.04
0.34 0 4.88 1 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.
1 2 3 4

Details of work
Excavation of Pits of 1mt.*1mt*1mt. Cow dung for filling of Pits Castor cake and Neem cake Traeatment of pit with insecticides and pesticides.

Qty. Cum.
1.000 20 Kg. 2 1 Nos.

Rate Rs.
41.68 0.50 5.75

Unit

Cum. Kg. Kg.

0.54 Per Plant

Cost of horticulture plant grafted purchase from the nursary 1 Nos. include transportation upto site. 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. Making of semi circular thawala of 1.00 mt. radious. Providing and laying of brush wood guardaround the plant in 1.50 mt. Radius. Weeding and Mulching operation. Watering of plant by earthen pot./Country Drip System. 1 Nos.

40.00 Per Plant

4.50 Per Plant

7 8

1 Nos. 1 Nos.

2.50 Per Plant 8.00 Per Plant

9 10

4 Nos. 1 Nos.

4.88 Per Plant 15.00 Per Plant

Total cost of one plant for planting

HORTICULTURE

Amount Rs.
41.68 10.00 11.50 0.54

Material Labour Cost Cost

0 10 11.50 0.54 41.68 0.00 0 0

40.00

40

4.50

4.50

2.50 8.00

0 4

2.50 4

4.88 15.00 138.6

0 15 81.04

4.88 0 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.

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. No.
1 2

Details of work
Excavation of Pits of 0.30mt.*0.30mt*0.30mt. Total 500 Pits 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. Cost of Planting Material Insecticide & Pesticide Vermicompost 1 Kg/Plant After care, Weeding, Mulching, fencing etc.

Qty. Cum.
0.027 1.00

Rate Rs.
41.68 1.00

Unit

Cum. Nos.

3 4 5 6

Nos

250.00 Ml/Gms. 1 3.65 Kg.

Total cost

RICULTURE

Amount Rs.
337.61 300.00

Material Labour Cost Cost

0 0 337.61 300.00

1800.00 100.00 1100

1800.00 100 1100

0 0 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 Days Man days Man days Man days Quantity 1 1 Lump Sum 1 1 1 1 1 1 Lump Sum

KAS TRUST, GUJARAT T FOR NURSERY

Total Quantity 10200 1500 Lump Sum 7 15 6 4 65 45 Lump Sum

Rate Total Cost 0.25 2550 3.50 100 100 100 100 100 100 5250 2500 700 1500 600 400 6500 4500 1000 25500

Material Cost 2550 5250 2500 0 0 0 0 0 0 1000 11300 2.50

Labour Cost 0 0 0 700 1500 0 600 0 400 6500 4500 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. No.
1 Labour charges of earthen gully plug (Excavation of Soft Muhharam, Cum. Leading 1.60 & Lifting,Design Maintain Charges)

Item

Unit

Qty.

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

Quantity
4 15 13 8 50 500 200 8

Rate
100 40 10 5 4.5 250 100 100

Material Labour Total Amount

0 600 130 40 225 250 100 0 150 1495 400 100 100 0 0 100 0 800 400 700 230 40 225 100 250 100 800

3 4

6 7

Preparation of the Field by Lavelling,ploughing Mandays etc. Certified Seed Kg. Chemical Fertilizer DAP Kg. Urea Kg. Vermi Compost Kg. Insecticide & Pesticides Endo Sulphan Ml. Mencozeb Gms. Maintainence Mandays charges Weeding, after care etc. Transportation Charges Total

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 1 Quantity 4 5 17.5 20 50 200 250 200 250 8 Rate 100 40 10 5 4.5 10 250 100 250 100 Material 0 200 175 100 225 20 250 100 250 0 150 1470 LabourTotal Amount 400 100 100 0 0 0 100 0 0 800 400 300 275 100 225 20 100 250 100 800

Preparation of the Field by Lavelling,ploughing Mandays etc. 2 Certified Seed Kg. Chemical Fertilizer DAP Kg. Urea Kg. 3 Vermi Compost Kg. 4 Bio fertilizer (Azato Gms.Bactor) 5 Insecticide & Pesticides Ml. Chloropyriphos Ml. Mencozeb Gms. Monocrotophos Ml. 6 Maintainence Mandays charges Weeding, after care etc. 7 Transportation Total

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. 1 2 Description of Activity Unit Quantity 4 Rate 100 40 10 5 4.5 10 250 100 250 100 Material 0 0 175 100 225 20 250 100 250 0 150 1270 Labour 400 100 100 0 0 0 100 0 0 800 Total Amount 400 100 275 100 225 20 100 250 100 800

3 4 5

6 7

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

17.5 20 50 200 250 200 250 8

1500

2770

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

Unit
Mandays Kg Mandays Kg Lump Sum Lump Sum

Quantity
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

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. No.
1

Description of Activity
Masonary Structure (Construct ted bed of 10*5*1 feet)

Unit
Nos.

Quantity
1

Rate
900

Total Material Ammount Cost

1000 800

Cattle dung,Dry Leaf,fodder etc.

Kg.

1000

0.35

550

175

Pole for Shade Purpose surrounding the structure

Nos.

30

380

180

4 5 6

Net for Shade Vermiculture Watering and Maintainance Charges,Protection etc. Total

Nos. Kg.

11*6 feet 5

5.25/sq. feet 200

345 1000 1775 5050

345 1000

Lump Sum

2500

Labour Cost
200

375

0 200 0 0 1775 2550

Cost Estimate for Vegetable Tomato Cultivation (Plot Size = 0.10

S. No. Particula r
Land Preparatio n Seeds (Hybrid) Nursery Raising Vermicom post Urea SSP MoP manure & fertilizer Applicatio n Transplan ting Irrigation

Unit

Quantity

Rate (Rs.)
100

Amount Material Labour (Rs.) Cost Cost (Rs.) (Rs.)

200 0 200

Mandays

2 3 4 5 6 7 8

Kg Mandays Kg Kg Kg Kg Mandays

0.025 2 500 25 30 10 3

35000 100 5 5 4 10 100

875 200 2500 125 120 100 300

875 0 2500 125 120 100 0

0 200 0 0 0 0 300

9 10 11

Mandays Lump Sum Lump Sum

100

400 2000 1000

0 1000 500

400 1000 500

12

13

Pest & Disease Control Weeding Mandays & Intercultur al Operation s Staking Lump Sum Miscellane Lump ous Sum

10

100

1000

1000

4000 1000

3000 500

1000 500

Total cost (Rs.) Rounded Off to Rs. 25 Avg Yield from 37500 Income @ Rs. 23700 Net Income (Rs.) =

13820 13800

8720 8700

5100 5100

Cost Estimate for Vegetable Brinjal Cultivation (Plot Size = 0.10 ha)
S. No.
1 2 3 4 5 6 7 8 9 10 11 12

Particular

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

Quantity
2 0.025 2 500 20 40 5 3 4

Rate (Rs.)
100 15000 100 5 5 4 10 100 100

Amount (Rs.)
200 375 200 2500 100 160 50 300 400 2000 1000 1000 800

Material Cost (Rs.)

0 375 0 2500 100 160 50 0 0 1000 500 0 400

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

10

100

Total cost (Rs.) Rounded off to Rs. Avg Yield from 0.10 ha (Qt.) = Income @ Rs. 1000/ Qt = Net Income (Rs.) = 25 25000 16000

9085 9000

5085 5000

= 0.10 ha)
Labour Cost (Rs.)
200 0 200 0 0 0 0 300 400 1000 500 1000 400 Nutrient N P K Kg/ha 100 60 25 fertilizer Urea SSP MoP Kg/ ha 217 375 42 Kg/ 0.1 ha 22 38 4

4000 4000