Sl. No.

Components

Quantity

Unit

Unit Cost (Rs.)

Cost (Rs.)

A. LABOUR

1

Tractor for ploughing

2

hours

1000

2000

2

Tractor for carrying

1

hours

1000

1000

3

Cleaning field and bunds

2

MD

450

900

4

Application of manure and basal fertilizer

2

MD

450

900

5

Bullock ploughing for nursery

0.5

No.

700

350

6

Sowing and nursery management

2

MD

450

900

7

Uprooting, washing, carrying and transplanting

12

MD

450

5400

8

Hand weeding

4

MD

450

1800

9

Application of PP chemicals and herbicides

2

MD

450

900

10

Irrigation (need based)

2

MD

450

900

11

Application of fertilizers

1

MD

450

450

12

Cutting, bundling, loading and unloading grain

12

MD

450

5400

13

Loading, unloading and transportation

4

MD

450

1800

SUB TOTAL  A

43

MD

22700

B. INPUTS

1

Cost of Seeds

20

kg

35

700

2

Cost of seed treating chemical

LS

500

500

3

Cost of Manure

2

MT

1500

3000

4

Cost of fertilizer

N

32

kg

16

512

P₂O₅

16

kg

60

960

K₂O

16

kg

60

960

5

Micronutrient

LS

800

6

Cost of PP chemicals

2

No.

600

1200

7

Herbicide

1

kg ai

600

600

8

Irrigation Charges

3

No.

400

1200

SUB TOTAL  B

10432

Miscellaneous @ 10% of (A+B)

3313.2

Grand total (Cost of cultivation)

36445.2

Income from grain

20

q

2000

40000

Straw

22

q

150

3300

Total Income

43300

Profit

6855