ORANGE: annexure-I
ESTIMATED PROJECT COST
Unit - One Acre
(Rs. in
thousand)
|
Sr. No. |
Particulars |
Scale |
Unit Cost |
Total |
|
|
Qty |
Cost |
||||
|
1 |
LAND & SITE DEVELOPMENT |
|
|
|
|
|
|
LAND |
ACRE |
|
1.00 |
|
|
|
Cost of Development |
|
|
|
|
|
|
Land Development |
|
|
|
|
|
|
Levelling & Dressing |
Acre |
4000 |
1.00 |
4.00 |
|
|
Fencing & Gates |
Per RFT. |
35 |
843 |
29.50 |
|
|
|
|
Sub Total |
33.50 |
|
|
2 |
BUILDING |
|
|
|
|
|
|
Store/Pump House |
Sq Ft. |
200 |
150 |
30.00 |
|
|
Labour Shed |
Sq Ft. |
100 |
50 |
5.00 |
|
|
|
|
Sub Total |
35.00 |
|
|
3 |
PLANT & MACHINERY |
|
|
|
|
|
|
Irrigation system |
|
|
|
|
|
|
Borewell |
Nos. |
25000 |
1 |
25.00 |
|
|
SIP sets & Electrical Installation |
LS |
20000 |
1 |
20.00 |
|
|
Drip Irrigation inc. Fertigation system |
LS |
26500 |
1 |
26.50 |
|
|
Farm Equipment Machinery |
LS |
5000 |
1 |
5.00 |
|
|
|
|
Sub Total |
76.50 |
|
|
4 |
COST OF PLANTATION |
|
|
|
|
|
|
Planting Material |
|
|
|
3.00 |
|
|
Input Cost |
|
|
|
10.90 |
|
|
Land Preparation / Cultural Operations |
|
|
|
12.50 |
|
|
Power Cost |
|
|
|
3.60 |
|
|
|
|
Sub Total |
30.00 |
|
|
|
|
|
|
TOTAL |
175.00 |