Cropwise Seedling Production Schedule

1) Name of the crop : Cauli flower

2) Area : 0.05R
3) Varieties : US5010, Barkha, Kimaya, Padmini, etc
4) Season : Rainy,Winter
5) Required Seed Quantity : 1.5kg(150Packets)
6) Number of Plants to be produced : 2,40,000 plants :
7) Time of Plantation : Every Month
8) Required Duration : 25 to 28 days
9) Source of sale : Shrirampur,Rahata,Rahuri,Newasa Etc
10) Sale Price : 0.65 Rs/Plant
11) 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/-

 Cropwise Seedling Production Schedule

1) Name of the crop : Papaya

2) Area : 0.05R
3) Varieties : Taiwan-786
4) 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 Days

8) Required Duration : 60 to 75 Days
9) Source of sale : Shrirampur,Rahata,Rahuri,Newasa etc.
10) Sale Price : 10.00Rs./Plant
11) 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/-

 Chemical Fertilizers : 2000/-

 Plant Protection : 3000/-

 Water Management charges : 1500/-

 Labour Charges : 8,000/-

 Supervision Charges : 9,000/-

 Other Charges : 5000/-

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

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

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

 Cropwise Seedling Production Schedule

1) Name of the crop : Capcicum

2) Area : 0.05R
3) Varieties : Bomby, Ordellee, Indra
4) 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 Days

8) Required Duration : 35 to 45 Days
9) Source of sale : Shrirampur Rahuri Rahata Newasa Etc.
10) Sale Price : 2.10Rs./Plant
11) 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/-

 Chemical Fertilizers : 6000/-

 Plant Protection : 5000/-

 Water Management charges : 1500/-

 Labour Charges : 9,000/-

 Supervision Charges : 8,000/-

 Other Charges : 5000/-

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

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

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

 Cropwise Seedling Production Schedule

1) Name of the crop : Suger Cane

2) Area : 0.20R
3) Varieties : Phule -265, CO-86032, CO-8015
4) Season : Winter& Summer
5) Required Seed Quantity : 0.14R (Seed area)

6) Number of Plants to be produced : 2,70,000/- :

7) Time of Plantation : Every 45 days
8) Required Duration : 25 to 35 days
9) Source of sale : Shrirampur,Rahata,rahuri,kopargaon etc
10) Sale Price : 2.10Rs./plant
11) 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/-

 Plant Protection : 3000/-

 Water Management charges : 2000/-

 Labour Charges : 35,000/-

 Supervision Charges : 20,000/-

 Other Charges : 15000/-

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

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

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

 Cropwise Seedling Production Schedule

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)