PARTICULARS | Special Purpose Rice CLS-2 (1 hectare) |
I. Gross Income | |
Total Yield (kg) | 5814.00 |
Price per kilogram (dry basis, Inst. Buyer) | 25.00 |
Total Gross Income | 145,350.00 |
II. Expenses | |
1. Labor | |
Land preparation | 4833.00 |
Crop establishment | 11,458.00 |
Fuel and Electricity | 10,043.00 |
Harvesting | 12,221.00 |
Drying | 2000.00 |
Trucking | 12,800.00 |
Total Labor Cost | 53,355.00 |
2. Materials Inputs | |
Seeds | 3000.00 |
Fertilizers (Synthetic) | 12,373.00 |
Pesticides (Synthetic) | 1200.00 |
Total Material Inputs | 16,573.00 |
Total Expenses | 69,930.00 |
IV. Net Income | 75,420.00 |
V. Return on Expenses (%) | 109.00 |
VI. Average Production Cost (P/kg) | 12.03 |