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 basal fertilizer

2

MD

450

900

4

Seed treatment and sowing

1

MD

450

450

5

Thinning & Hand weeding

6

MD

450

2700

6

Application of PP chemicals and herbicides

1

MD

450

450

7

Application of fertilizers (top dressing)

1

MD

450

450

8

Harvesting

10

MD

450

4500

9

Threshing, Winnowing, bagging

10

MD

450

4500

SUB TOTAL  A

27

MD

16850

B. INPUTS

1

Cost of Seeds

4

kg

35

140

2

Cost of seed treating chemical

LS

500

500

3

Cost of Manure

1

MT

1500

1500

4

Cost of fertilizer

N

24

kg

16

384

P₂O₅

12

kg

60

720

K₂O

12

kg

60

720

5

Cost of PP chemicals

1

No.

800

6

Herbicide

0.75

kg ai

600

450

7

Herbicide

1

kg ai

600

600

8

Irrigation Charges

1

No.

400

400

SUB TOTAL  B

6214

Miscellaneous @ 10% of (A+B)

2306.4

Grand total (Cost of cultivation)

25370.4

Income from grain

8

q

3578

28624

Stover

12

q

50

600

Total Income

29224

Profit

3854