Sl. No.

Components

Quantity

Unit

Unit Cost (Rs.)

Cost (Rs.)

A. LABOUR

1

Tractor ploughing

2

Hrs

1000

2000

2

Cleaning of fields & bunds

2

MD

450

900

3

Application of manure & basal fertilizers

2

MD

450

900

4

Seed treatment & sowing

4

MD

450

1800

5

Hoeing, weeding & interculture operations

12

MD

450

5400

6

Application of PP chemicals & herbicide

4

MD

450

1800

7

Application of fertilizer

4

MD

450

1800

8

Irrigation (Need based)

12

MD

450

5400

9

Harvesting & postharvest handling

70

MD

450

31500

SUB TOTAL A

110

MD

51500

B. INPUTS

1

Cost of seed

15

Kg

800

12000

2

Cost of seed treating chemical

LS

500

3

Cost of manure

4

MT

1500

6000

4

Cost of fertilizer

N

50

Kg

16

800

P₂O₅

30

Kg

60

1800

K₂O

24

Kg

60

1440

5

Cost of PP chemicals

4

Nos

600

2400

6

Herbicide

1

kg ai

600

600

7

Irrigation charges

10

Nos

400

4000

8

Micronutrient

LS

600

600

9

Irrigation charges

15

Nos

400

6000

SUB TOTAL B

36140

Miscellaneous @ 10% of (A+B)

8764

Grand total (Cost of cultivation)

96404

Income

60

q

3000

180000

Profit

83596