Welcome To www.aphorticulture.com

SAPOTA (0.4 hectare)

Varieties		Cricket Ball, Pala
Spacing (m x m		8 x 8
Plant population		60
S.No.	Particulars	Year1	Year 2	Year 3	Year 4	Year 5	Total
I	MATERIAL
1	Planting material including 10% casualty replacement in second year @Rs. 20 per graft	1200	120				1320
2	Manure and fertilizer	200	200	400	400	800	2000
3	Irrigation	300	300	300	300	300	1500
4	Plant protection	300	300	300	300	300	1500
5	Intercrop	1000					1000
6	Fencing	500					500
	Sub total	3500	920	1000	1000	1400	7820
II	LABOUR
1	Land preparation	600					600
2	Digging of pits	1200	120				1320
3	Planting anf filling	300	30				330
4	Plant protection	200	200	200	200	200	1000
5	Interculture	300	300	300	300	300	1500
6	Manuring	200	200	200	200	200	1000
7	Harvesting					300	300
	Sub total	2800	850	700	700	1000	6050
	GRAND TOTAL	6300	1770	1700	1700	2400	13870
	GRAND TOTAL (rounded off)	6300	1800	1700	1700	2400	13900
Total unit cost		Rs. 13900
Repayment period		12 years inclusive of 6 years grace period
Installments		Annual