Sl No

Item

For cotton

For Red Amaranthus

Total Quantity/Amount

Rate (Tk)

Total Cost (Tk/ha)

1.

Land Rent

7 months

-

7 months

15000.00 Tk/year

8750.00

2.

Land preparation

4 times ploughing

-

4 times ploughing

700.00 Tk/plough

2800.00

3.

Fertilizer:
1. Urea (N)
2. TSP (P2O5)
3. MoP (K2O)
4. Gypsum (S)
5. Borax (Boron)
6. Zinc Sulfate (Zn)

225 Kg (103.50)
160 Kg (32.00)
160 Kg (80.00)
90 Kg (16.20)
15 Kg (3.40)
15 Kg (7.20)

75 Kg (34.50)
30 kg (6.00)
20 kg (10.00)
12 kg (2.16)
-
-

300 Kg (138)
190 kg (38)
180 kg (90)
102 kg (18.36)
15 kg (3.40)
15 kg (7.20)

12.00 Tk/Kg
22.00 Tk/kg
25.00 Tk/kg
8.00 Tk/kg
140.00 Tk/kg
160.00 Tk/kg

3600.00
4180.00
4500.00
816.00
2100.00
2400.00

4.

Seed
a) Cotton
b) Red Amaramthus

15 kg

-
1.5 kg

15.00 kg
1.5 kg

15.00 Tk/kg
400.00 Tk/kg

225.00
600.00

5.

Insecticide:
 1.For sucking insect-Pest
2.For chewing insect-pest

  
5000 g

2500 ml

  
-

-

  
5000 ml

2500 ml

  
1400.00 Tk/kg

1300.00 Tk/litre

  
7000.00

3250.00

6.

Labour wage

100 mandays

20 mandays

120 mandays

140.00 Tk/person

16800.00

7.

Irrigation

2 times

1 times

3 times

1200.00 Tk/times

3600.00

8.

Marketing

3 times

2 times

5 times

200.00 Tk/times

1000.00

Sub-total

61621.00

9.

Interest of capital for 7 month @ 8% per year

4930.00

Total cost per hectare:

66551.00

10.

Production cost of per kg Seed Cotton (Production as 2000 kg/ha)

33.00

Source of Income

Total Production (tons)

Rate (Tk/ton)

Income (Tk)

1.

a) Seed Cotton
b) Dry Cotton Plant
c) Red Amaranthus

2.00
5.00
3.00

40,000
1,000.00
7,000.00

80000.00
5000.00
21,000.00

Gross Income:

106000.00

Net Income: (106000.00-66551.00)

39449.00