Variety

Mallika,Amrapali,Neelam,Bangalora, Vikarabad Mahamuda,Dashehari etc 

Spacing(m)

7.5X7.5

No of Plants

70

S.No

Item of expenditure

Year 1

Year 2

Year 3

Year 4

Year 5

Total

A

Material

1

Planting Material including 10% casualty replacement in second year

1050

105

1155

2

Manure and fertilizer

1490

2700

3858

5007

7145

20200

3

Irrigation

800

1000

1200

1400

1600

6000

4

Plant Protection

360

360

540

620

620

2500

5

Live Hedge(Temporary)

1000

1000

Sub Total A

4700

4165

5598

7027

9365

30855

B

Labour

1

Land Preparation

1375

1375

2

Digging of Pits

1400

140

1540

3

Refilling & Planting & Stacking

700

70

770

4

Interculture

480

480

600

200

200

1960

5

Training & Pruning

150

150

210

280

350

1140

6

Watch & Ward

1000

1000

2000

7

Manuring

150

150

200

200

200

900

8

Plant protection

200

200

320

320

320

1360

9

Harvesting

260

320

580

Sub Total B

4455

1190

1330

2260

2390

11625

Grand Total

9155

5355

6928

9287

11755

42480

Grand Total(rounded off)

9200

5400

6900

9300

11800

42600

Total unit cost

Rs 42600

Repayment period    

12 years inclusive of 6 years grace period

Installment

Annual