The economic analysis was conducted for cultivation of parthenocarpic cucumber cv. Dinamik under naturally ventilated polyhouse for two consecutive years, 2013 and 2014. The actual value of economic inputs along with subsidy component (65 and 75%) imparted by Government of Gujarat in coordination with Government of India was considered for fitting into simulation model. The differences in net realization of Rs. 371642.00 (BCR 1.36) and Rs. 164723.00 (BCR 0.55) for the years 2013 and 2014, respectively represented maximum dependency on prevailing market selling rate in respective years besides some minor difference in yield component. BCR of 2.03, 0.95 and 2.17, 1.03 could be anticipated by availing 65 and 75% subsidy in each individual year for a crop of short duration, thus opening new avenues for small farmers of the Gujarat, India.