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

Appln of manure & basal fertilizers

2

MD

450

900

4

Nursery Bed prepn, seed treatment & sowing

4

MD

450

1800

5

Nursery management for 1 month

2

MD

450

900

6

Seedlng treatment, planting & watering

6

MD

450

2700

7

Application of PP chemicals & herbicide

4

MD

450

1800

8

Application of fertilizers

10

MD

450

4500

9

Irrigation (Need based)

8

MD

450

3600

10

Staking

6

MD

450

2700

11

Harvesting, grading & marketing

60

MD

450

27000

SUB TOTAL A

104

MD

48800

B. INPUTS

1

Cost of seed

0.1

Kg

6000

600

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

20

Kg

60

1200

K₂O

40

Kg

60

2400

5

Cost of PP chemicals

5

Nos

600

3000

6

Herbicide

1

kg ai

600

600

7

Irrigation charges

10

Nos

400

4000

8

Micronutrient

LS

1500

1500

9

Staking material

LS

4000

SUB TOTAL B

24600

Miscellaneous @ 10% of (A+B)

7340

Grand total (Cost of cultivation)

80740

Income

150

q

1200

180000

Profit

99260