Variety

Local selections 

Spacing(feet)

2X1 

No of Plants

22000 

S.No

Item of expenditure

Year 1

Year 2

Total

A

Material

1

Planting Material (22000*0.15)

3300

3300

2

Manure and fertilizer

3000

2000

5000

3

Irrigation

800

1000

1800

4

Plant Protection

600

1000

1600

5

Live Hedge(Temporary)

1000

1000

Sub Total A

8700

4000

12700

B

Labour

1

Land Preparation

1250

1250

2

Digging of Pits

0

0

3

Refilling & Planting & Stacking

1000

1000

4

Interculture

500

300

800

5

Watch and ward

500

500

1000

6

Harvesting

2000

4000

6000

Sub Total B

5250

4800

10050

Grand Total

13950

8800

22750

Grand Total(rounded off)

14000

8800

22800

Total unit cost

Rs. 22800

Repayment period

6 years inclusive of 2 year grace period

Installments

Annual