cropwise seedling production schedule1

8/7/2019 Cropwise Seedling Production Schedule1

1/5

Cropwise Seedling Production Schedule

1) Name of the crop : Cauli flower2) Area : 0.05R3) Varieties : US5010, Barkha, Kimaya, Padmini, et4) Season : Rainy,Winter5) Required Seed Quantity : 1.5kg(150Packets)6) Number of Plants to be produced : 2,40,000 plants :7) Time of Plantation : Every Month8) Required Duration : 25 to 28 days9) Source of sale : Shrirampur,Rahata,Rahuri,Newasa Et

10)Sale Price : 0.65 Rs/Plant11)Cost of Production :a) Seed (310 Rs. x 150Packets) : 46,500/-b) Seedling Trays(2400Trays x 4 Rs) : 9600/-c) Inputs :

Biopeat (120 bags x 135 Rs) : 16,200/-

Chemical Fertilizers : 3000/-

Plant Protection : 2000/-

Water Management charges : 1500/-

Labour Charges : 14000/-

Supervision Charges : 12000/-

Other Charges : 4000/-

12)Total cost (A) : 1,08,800/-

13)Total Sale (B) : 1,56,000/-

14)Net Profit (B-A) : 47,200/-


2/5


1) Name of the crop : Papaya

2) Area : 0.05R3) Varieties : Taiwan-7864) Season : Oct. To January .5) Required Seed Quantity : 300Gm. (30packets)6) Number of Plants to be produced : 18,000 plants

7) Time of Plantation : Every 75 Days8) Required Duration : 60 to 75 Days9) Source of sale : Shrirampur,Rahata,Rahuri,Newasa et10)Sale Price : 10.00Rs./Plant11) Cost of Production

a. Seed (30pkt.x 1900Rs.) : 57,000/-b. Seedling Trays (180tray x 6Rs.) : 1,080/-c. Polybags (40kg x 80 Rs.) : 3,200/-d. Input

Biopeat (18bags x 135Rs.) : 2,430/-

Poyata + FYM (4brass x 2000 Rs.) : 8,000/-




Labour Charges : 8,000/-

Supervision Charges : 9,000/-


12)Total cost (A) : 1,00,210/-

13)Total Sale (B) : 1,80,000/-

14)Net Profit (B-A) : 79,790/-


3/5


1) Name of the crop : Capcicum2) Area : 0.05R3) Varieties : Bomby, Ordellee, Indra4) Season : Winter,&Summer.

5) Required Seed Quantity : 550gm.(55Packets)6) Number of Plants to be produced : 82,500 Plants

7) Time of Plantation : Every 45 Days8) Required Duration : 35 to 45 Days9) Source of sale : Shrirampur Rahuri Rahata Newasa Et10)Sale Price : 2.10Rs./Plant11) Cost of Production

a. Seed (55pkts x 700Rs.) : 38,500/-b. Seedling Trays(1200Tray x 8Rs.) : 9,600/-c. Inputs

Biopeat(150 Bags x 135Rs.) : 20,250/-







12)Total cost (A) : 1,02,850/-

13)Total Sale (B) : 1,73,250/-

14)Net Profit (B-A) : 70,400/-


4/5


1) Name of the crop : Suger Cane2) Area : 0.20R3) Varieties : Phule -265, CO-86032, CO-8015

4) Season : Winter& Summer5) Required Seed Quantity : 0.14R (Seed area)

6) Number of Plants to be produced : 2,70,000/- :7) Time of Plantation : Every 45 days8) Required Duration : 25 to 35 days

9) Source of sale : Shrirampur,Rahata,rahuri,kopargaon10)Sale Price : 2.10Rs./plant11) Cost of Production

a. Seed (0.14R x 5250Rs.) : 73,500/-b. Seedling Trays(7000 x 22Rs.) : 1,54,000/-

c. Inputs Biopeat(700bags x 135 Rs.) : 94,500/-

Organic manure (6brass x 1000Rs) : 6,000/-

Chemical Fertilizers : 10,000/-






12)Total cost (A) : 4,13,000/-

13)Total Sale (B) : 5,67,000/-

14)Net Profit (B-A) : 1,54,000/-


5/5


1) Name of the crop :2) Area :3) Varieties :4) Season :5) Required Seed Quantity :6) Number of Plants to be produced : :7) Time of Plantation :8) Required Duration :9) Source of sale :10) Sale Price :11) Cost of Production :

a. Seed :b. Seedling Trays :c. Inputs :

Biopeat :

Chemical Fertilizers :

Plant Protection :

Water Management charges :

Labour Charges :

Supervision Charges :

Other Charges :

12) Total cost (A) :

13) Total Sale (B) :

14) Net Profit (B-A) :

15)

cropwise seedling production schedule1

Documents