STRAWBERRY: annexure-I
ESTIMATED PROJECT COST
One acre orchard is considered to be an optimal bankable model.
(Rs. in
Thousand)
|
Sr. No. |
Particulars |
Scale |
Unit Cost (Rs.) |
Total |
|
|
Qty |
Cost |
||||
|
1 |
LAND & SITE
DEVELOPMENT |
|
|
|
|
|
|
LAND |
ACRE |
|
1 |
Nil |
|
|
Cost of Development |
|
|
|
|
|
|
Leveling & Dressing |
Per Acre |
4000 |
1 |
4.00 |
|
|
Fencing & Gates |
Per Rft. |
35 |
846 |
29.60 |
|
|
|
|
Sub Total |
33.60 |
|
|
2 |
BUILDING |
|
|
|
|
|
|
Store / Pump House |
Sq Ft. |
200 |
100 |
20.00 |
|
|
Labour Shed |
Sq. Ft. |
100 |
100 |
10.00 |
|
|
|
|
Sub Total |
30.00 |
|
|
3 |
PLANT & MACHINERY |
|
|
|
|
|
|
Irrigation system |
|
|
|
|
|
|
Tube well / Submersible
Pump |
Nos. |
50000 |
1 |
50.00 |
|
|
Drip Irrigation inc.
Fertigation system |
LS |
40000 |
1 |
40.00 |
|
|
Farm Equipment Machinery |
LS |
5000.00 |
1 |
5.00 |
|
|
|
|
Sub Total |
95.00 |
|
|
4 |
COST OF CULTIVATION |
|
|
|
|
|
|
Planting
Material |
|
|
|
200.00 |
|
|
Input
Cost |
|
|
|
11.00 |
|
|
Mulching |
|
|
|
12.40 |
|
|
Cost
of Labour |
|
|
|
14.40 |
|
|
Power
Cost |
|
|
|
3.60 |
|
|
|
|
Sub Total |
241.40 |
|
|
|
|
|
|
TOTAL |
400.00 |