IWMP-3 - Commissionerate of Rural Development Gujarat State ...

DWDU, Rajkot
Table no: 42.ii: Cost of cultivation for fodder production
Cost Detail
Unit cost
1. Cost for tillage 4.5 hour*20 hec*400 Rs 36000
2. Cost for seed 12 kg seed *20 hec *100 Rs 24000
3. Cost for fertilizer Rs 20,000
4. Cost for irrigation
Rs 15,000
R5. Depreciation cost Rs 10,000
Total cost for 20 hec Rs. 105,000
Table No. 42.iii, Revenue and return Details.
S. No Return Details Cost (in Rs.)
1 Cost of fodder Per Kg
= 3,91,100/309000
1.26 Rs/kg
2. Selling Price of Fodder Rs 2 /Kg
3. Net selling Price Rs. 723600/-
4. Net Profit Rs 227500/-
Production of Fodder:
We will produce 3000 quintal fodder from community land of Gram Panchayat and for remaining requirement we can fulfill by two
ways first one buy the fodder at the time of harvesting and second we can take land on lease agreement from some other government as
well as private agency.
Detailed Project Report: IWMP-III 121