Sl. No.

Components

Quantity

Unit

Unit Cost (Rs.)

Cost (Rs.)

A. LABOUR

1

Tractor for ploughing

2

hours

1000

2000

2

Cleaning field and bunds

2

MD

450

900

3

Application of manure and fertilizer

2

MD

450

900

4

Seed treatment and sowing

1

MD

450

450

5

Laddering with tractor

1

hr

1000

1000

6

Application of PP chemicals and herbicides

2

MD

450

900

7

Harvesting and drying

6

MD

450

2700

8

Bullock pairs for threshing

1

No

700

700

SUB TOTAL  A

13

MD

9550

B. INPUTS

1

Cost of Seeds

8

kg

115

920

2

Cost of seed treating chemical

LS

500

500

3

Cost of Manure

1

MT

1500

1500

4

Cost of fertilizer

N

8

kg

16

128

P₂O₅

16

kg

60

960

K₂O

8

kg

60

480

5

Cost of PP chemicals

1

No.

600

600

6

Herbicide

0.75

kg ai

600

450

7

Micronutrient

LS

400

8

Biofertiliser

0.5

l

400

SUB TOTAL  B

6338

Miscellaneous @ 10% of (A+B)

1588.8

Grand total (Cost of cultivation)

17476.8

Income

3.2

q

7755

24816

Profit

7339