Sl. No.

Components

Quantity

Unit

Unit Cost (Rs.)

Cost (Rs.)

A.      LABOUR

1

Tractor ploughing

2

Hrs

1000

2000

2

Lay out and pit making

12

MD

450

5400

3

Pit filling with manure and basal fertilizer

8

MD

450

3600

4

Seed treatment and sowing

2

MD

450

900

5

Hoeing, weeding and inter culture operation

12

MD

450

5400

6

Application of PP chemicals and herbicide

4

MD

450

1800

7

Application of fertilizers

2

MD

450

900

8

Irrigation (need based)

30

MD

450

13500

9

Harvesting and post harvest handling

40

MD

450

18000

SUB TOTAL A

110

MD

51500

B.      INPUTS

1

Cost of seeds

2

kg

1,200

2400

2

Cost of seed treating chemical and micronutrient

LS

500

500

3

Cost of Manure

2

MT

1,500

3000

4

Cost of fertilizer

N

40

kg

16

640

P₂O₅

30

kg

60

1800

K₂O

30

kg

60

1800

5

Cost of PP chemicals

5

No.

600

3000

6

Micronutrient

LS

1500

7

Herbicide

1

kg ai

600

600

8

Irrigation charges

15

No.

400

1500

SUB TOTAL B

16740

Miscellaneous @ 10% of (A+B)

6824

Grand total (Cost of cultivation)

75064

Income

150

q

1000

150000

Profit

74936