Average Farmers Cost of Production Estimate of Wheat In the
Punjab For
the Year 2009-10
|
|
|
|
|
|
|
|
|
|
| Sr.No |
Operations / Inputs |
Average no
of oers/Units/Acre |
2008-09 Crop |
Average
no.of oprs/units/acre |
2009-10 Crop |
| Cost/Unit |
Cost/acre |
Cost/Unit |
Cost/acre |
| Rs. |
Rs. |
Rs. |
Rs. |
|
1 |
PREPARATORY TILLAGE |
|
|
|
|
|
|
|
|
1.1 Deep ploughing |
0.30 |
900.00 |
270.00 |
0.30 |
900.00 |
270.00 |
|
|
1.2 Ploughing |
2.00 |
400.00 |
800.00 |
2.00 |
400.00 |
800.00 |
|
|
1.3 Planking |
2.00 |
200.00 |
400.00 |
2.00 |
200.00 |
400.00 |
|
|
1.4 Leveling |
- |
- |
- |
- |
- |
- |
|
2 |
Seed and Sowing
Operations |
|
|
|
|
|
|
|
|
2.1 Seed (Kg) |
50.00 |
22.00 |
1100.00 |
50.00 |
23.00 |
1150.00 |
|
|
2.2 Seed treatment |
|
|
50.00 |
|
|
50.00 |
|
|
2.3 SOWING |
|
|
|
|
|
|
|
|
2.3.1 Ploughing |
2.00 |
400.00 |
800.00 |
2.00 |
400.00 |
800.00 |
|
|
2.3.2 Planking |
2.00 |
200.00 |
400.00 |
2.00 |
200.00 |
400.00 |
|
|
2.3.3 Bund making (Man Days) |
0.50 |
220.00 |
110.00 |
0.50 |
220.00 |
110.00 |
|
|
2.3.4 Charges for Pora/Kera or
Tractor with Drill |
1.00 |
400.00 |
400.00 |
1.00 |
400.00 |
400.00 |
|
3 |
FERTILIZER |
|
|
|
|
|
|
|
|
3.1 Urea |
1.40 |
650.00 |
910.00 |
1.50 |
800.00 |
1200.00 |
|
|
3.2 DAP |
1.00 |
3150.00 |
3150.00 |
1.00 |
3200.00 |
3200.00 |
|
|
3.3 Transportation |
2.00 |
13.00 |
26.00 |
2.50 |
13.00 |
32.50 |
|
|
3.4 Fertilizer
Application (M. day) |
0.50 |
220.00 |
110.00 |
0.50 |
220.00 |
110.00 |
|
4 |
INTERCULTURE |
|
|
|
|
|
|
|
|
4.1 Bar Harrow /
Weeding |
|
|
|
|
|
|
|
5 |
PLANT PROTECTION |
|
|
|
|
|
|
|
|
5.1
Weedicides/Herbicides |
|
|
350.00 |
|
|
500.00 |
|
6 |
IRRIGATION |
|
|
|
|
|
|
|
|
6.1 Canal (Water
Rate) |
|
|
56.30 |
|
|
56.30 |
|
|
6.2 Private
tubewell (3 Hrs @ Rs.200/Hour) |
2.00 |
600.00 |
1200.00 |
2.00 |
600.00 |
1200.00 |
|
7 |
LABOUR FOR
IRRIGATION |
|
|
|
|
|
|
|
|
7.1 Water course
cleaning (M.day) |
1.00 |
220.00 |
220.00 |
1.00 |
220.00 |
220.00 |
|
|
7.2 Labour Charges
for irrigation (M.day) |
1.00 |
220.00 |
220.00 |
1.00 |
220.00 |
220.00 |
|
8 |
FARM YARD MANURE
INCLUDING TRANSPORT AND APPLICATION 50% (TORLLY LOAD) |
- |
|
|
|
|
|
|
|
TOTAL (1 TO 8) |
|
|
10572.30 |
|
|
11118.80 |
|
9 |
MARKUP ON
INVESTMENT @ 9% ON Rs. 10516 / 11062.5 FC |
6.00 |
|
473.22 |
6.00 |
|
497.81 |
|
10 |
HARVESTING |
|
|
|
|
|
|
|
|
10.1 Harvesting
Charges (40 Kgs) |
3.00 |
625.00 |
1875.00 |
3.00 |
750.00 |
2250.00 |
|
|
10.2 Threshing
Charges (1/10 of Produce) |
106.10 |
15.63 |
1658.34 |
106.10 |
18.75 |
1989.38 |
|
|
10.3 Threshing
Chagres (Manual M.day) |
- |
|
|
|
|
|
|
11 |
LAND RENT FOR 6
MONTHS @ 9000/PA |
6.00 |
750.00 |
4500.00 |
6.00 |
750.00 |
4500.00 |
|
12 |
MANAGEMENT CHARGES
FOR 6 MONTHS OF A MANADER @ 7000/8000 PM FOR 100 ACERS |
6.00 |
70.00 |
420.00 |
6.00 |
80.00 |
480.00 |
|
13 |
AGRICULTURE INCOME
TAX 6 MONTHS |
|
|
48.52 |
|
|
48.52 |
|
14 |
GROSS COST (Items 1
to 14) |
|
|
19547.38 |
|
|
20884.51 |
|
15 |
VALUE OF BHOOSA |
|
|
3183.00 |
|
|
3183.00 |
|
16 |
NET CULTIVATION
COST (Items 15-16) INCLUDING LAND RENT |
|
|
16364.38 |
|
|
17701.51 |
|
17 |
YEILD PER ACER (Kgs) |
|
|
1061.00 |
|
|
1061.00 |
|
18 |
COST PER 40 kgs AT
FARM LEVEL |
|
|
616.94 |
|
|
667.36 |
|
19 |
MARKETING EXPENSES
(Rs/40 Kgs) |
|
|
18.00 |
|
|
18.00 |
|
20 |
Cost Per 40 Kgs at
Mandi gate |
|
|
634.94 |
|
|
685.35 |
|
21 |
Investment
Incentive @ 25% |
|
|
158.74 |
|
|
171.34 |
|
22 |
Support Price
Recommended |
|
|
793.68 |
|
|
856.69 |