PAPAYA: annexure-I
ESTIMATED PROJECT COST
Unit – One Acre (Rs. in thousand)
|
Sr. No. |
Particulars |
Scale |
Unit Cost (Rs.) |
Total |
||||||
|
Qty |
Cost |
|||||||||
|
1 |
LAND
& SITE DEVELOPMENT |
|
|
|
|
|||||
|
|
LAND |
Acre |
|
1 |
|
|||||
|
|
Cost
of Development |
|
|
|
|
|||||
|
|
Land
Development |
|
|
|
|
|||||
|
|
Levelling
& Dressing |
Acre |
4000 |
1 |
4.00 |
|||||
|
|
Fencing
& Gates |
LS/Acre |
20000 |
1 |
20.00 |
|||||
|
|
|
|
Sub Total |
24.00 |
||||||
|
2 |
BUILDING |
|
|
|
|
|||||
|
|
Labour
Shed |
Sq Ft. |
100 |
50 |
5.00 |
|||||
|
|
|
|
Sub Total |
5.00 |
||||||
|
3 |
PLANT
& MACHINERY |
|
|
|
|
|||||
|
|
Irrigation
system |
|
|
|
|
|||||
|
|
Bore
Casting & Drilling |
LS |
20000 |
1 |
20.00 |
|||||
|
|
Bore Pump
& Electrical Installation |
LS |
25000 |
1 |
25.00 |
|||||
|
|
Drip
Irrigation inc. Fertigation system |
LS |
25000 |
1 |
25.00 |
|||||
|
|
Farm
Equipment Machinery |
LS |
3500 |
1 |
3.50 |
|||||
|
|
|
|
Sub Total |
73.50 |
||||||
|
4 |
COST
OF CULTIVATION |
|
|
|
|
|||||
|
|
Land Preparation |
|
|
|
7.00 |
|||||
|
|
Input
Cost |
|
|
|
8.50 |
|||||
|
|
Power
Cost |
Units |
|
|
3.60 |
|||||
|
|
Planting
Material (Seedlings) |
Nos. |
|
|
3.40 |
|||||
|
|
|
|
Sub Total |
22.50 |
||||||
|
|
|
|
|
TOTAL |
125.00 |
|||||