PINEAPPLE: 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 |
- |
1.00 |
Nil |
|
|
Cost of Development |
|
|
|
|
|
|
Land Development |
|
|
|
|
|
|
Leveling & Dressing |
Mandays |
70 |
30 |
2.10 |
|
|
Fencing & Gates |
Per Rft. |
35 |
845 |
29.58 |
|
|
|
|
Sub Total |
31.68 |
|
|
2 |
BUILDING |
|
|
|
|
|
|
Store-cum-Pump House |
Sq Ft. |
100 |
100 |
15.00 |
|
|
Labour Shed |
Sq Ft. |
50 |
100 |
5.00 |
|
|
|
|
Sub Total |
20.00 |
|
|
3 |
PLANT & MACHINERY |
|
|
|
|
|
|
Irrigation system |
|
|
|
|
|
|
Tubewell / SIP |
Nos. |
20000.00 |
1 |
20.00 |
|
|
Pump & Electrical
Installation 5HP |
LS |
20000.00 |
1 |
20.00 |
|
|
Drip Irrigation inc.
Fertigation |
LS |
20000.00 |
1 |
20.00 |
|
|
Farm Equipment Machinery |
LS |
5000.00 |
1 |
5.00 |
|
|
|
|
Sub Total |
65.00 |
|
|
4 |
COST OF CULTIVATION |
|
|
|
|
|
|
Planting Material
(Suckers) |
Nos. |
1 |
13000 |
13.00 |
|
|
Input Cost |
|
|
|
12.00 |
|
|
Labour Cost |
Mandays |
70 |
68 |
4.73 |
|
|
Power Cost |
|
|
|
3.60 |
|
|
|
|
|
|
|
|
|
|
|
Sub Total |
33.33 |
|
|
|
|
GRANT TOTAL |
150.00 |
||