Water and Land Distribution

Per Acre expenditure Crop Name
SugarcaneCotton Wheat Maize Rice Sunflower Tomato

Seed % treatment 10000 4000 5000 5000 5000 1000 2000
Fertilizer 12000 8000 12000 6000 4000 3500 2000
Herbicide 2000 2000 2000 1000 2000 1500 1000
Insecticide 1500 1000 300 1000 2500 1000 1500
Fule 15000 6000 5000 15000 20000 7000 3000
Machinary Operating 5000 5000 4000 5000 2000 4000 2000
Drying Cost 2000 1000 2000 1500 2500 800
Other Cost 1000 1500 1500 1000 1200 1300 1500
Land Tex 500 500 500 600 500 500 400
MachinaryInvest 4000 3000 3000 2000 3000 2500 4000
Total Operation 51000 33000 34300 38600 41700 24800 18200

% fixed
Labour Cost 3000 2000 3000 3500 2500 5000 4000
Total Cost 54000 35000 37300 42100 44200 29800 22200
Sr. Name of Crops Root Zone depth of Crop(m)
1 Sugarcane 0.9-1.5
2 Cotton 1.0-1.7
3 Wheat 1.0-1.5
4 Grasses
5 Rice 0.9-1.5
6 Sunflower 0.5-1.0
7 Maize 1.0-1.7
8 Peas 0.5-1.0
9 Sugarbeet
10 Tomato 0.5-1.0
Fish farm
Poultry farm
Cattle farm+House farm
Total
Calculation for total available canal water in one weak
Discharge of canal water 2.5 cusec

Time 604800
Time 604800 sec
Volume of total available water in Cft 1512000
volume in cubic inch 2612736000
Volume of water in inch 1300
volume of water in cm 3185
Volume of water in mm 31850
51000
41700
38600
33000 34300
24800
18200 19200
5000 4000
3000 3000 3500 2500
2000 1500 2
ne n a t ze ce er o as
ca tto he ai Ri at Pe
r o M ow m O
g a C W
unfl To
Su S
19000
15500; 7%
21500; 10%
26500;
26500;
Crop Name Link with word
Peas Okra Sugarbeet Potato Report.docx
2000 2000 3000 3000
3000 2500 5000 8000
1500 1500 1300 1200
1000 1000 8000 1000
3500 3000 9000 1800
2000 2000 4000 8000
1500 1500 1000 3000
800 1500 500 1000
400 500 400 400
3500 2500 3000 2500
19200 18000 35200 29900
1500 2000 2000 3000
20700 20000 37200 32900
Water requirement of crop (mm) Area(Acre) Cost of Production
1500-2500 58 2575200
700-1300 70 1696800
450-550 132 2666400
20
900-2500 30 1035000
350-500 40 860,000
500-800 50 1,325,000
350-500 20 310000
550-750 20 380000
400-800 20 318000
15
10
15
500 11,166,400
Total Sale Total Profit

Sr. No. Crops Expenses
Per Acre Total sale
1 sugarcane 44400 5000000 3675000
2 cotton 24240 3430000 2400000
3 Wheat 20200 8316000 7286000
4 Rice 34500 2160000 1470000
5 Maize 26500 3000000 1925000
6 Sunflower 21500 3000000 2220000
7 Peas 15500 1200000 934000
8 Sugarbeet 19000 1600000 1160000
9 Tomato 15900 600000 300000
TOTAL 221740 28306000 21370000
8316000
7286000
700
35200
5000000
24800 Labour Cost 3675000

Operational cost
18200 19200 18000 30000003000000
2450000
2220000
1925000
1420000 1440000 1600000
5000 1200000 1160000
4000 750000 934000
0 2000 2000 3000 600000
1500 300000
er at
o as ra e t to t
ow Pe Ok be ta ne n a ce ze er a s t
at
o
nfl To
m ar Po ca tto he Ri ai w Pe be
e
u g a r co W M flo ar To
m
S Su g un g
su S Su
Per acre Expenditure sugarcane
cotton
15900; 7%
44400; 20% Wheat
19000; 9%
Rice
15500; 7%
Maize
24240; 11%
21500; 10% Sunflower
Peas
20200; 9%
26500; 12%
Sugarbeet
34500; 16%
Tomato
20200; 9%
26500; 12%
Sugarbeet
34500; 16%
Tomato
Total Profit
21370000
Total Sale
0003000000 Total Profit
2220000
925000
1600000
1200000 1160000
934000
600000
300000
e er a s e t
at
o
flo
w Pe be m
un g ar To
S Su
Sugarcane
Expenses / Acre
Sr. No. Name of operations
2015-16
1 Land Preparation 8000
2 Seed & Sowing Operations 10000
3 Irrigation 15000
4 Interculture 1500
5 Plant protection 1000
6 Farmyard Manure Including 900

Transport & Application
7 Fertilizer + Transport 8000
Total 44400
Yield, Expenditures & Profit
es / Acre
Expenditures
Per Acre 44400
Area ( Acres) 58
Total 2575200
Yield
Kg per Acre 24000
Area ( Acres ) 58
Total Yield (kg) 1392000
Price per Kg 10
Total Price of sellProfit 13920000
Expeditures 1325000
Sale 5000000
Profit 3675000
Cotton
Expenses / Acre
2015-16
3 Irrigation 4200
4 Interculture 2000
Plant Protection Including
5 Application 1000
(weedicides+Pesticides)
Farmyard Manure Including
6 3000
Total 24240
es / Acre
Expenditures
Per Acre 24240
Area ( Acres) 70
Total 1696800
Yield
Kg per Acre 1400
Area ( Acres ) 70
Price per Kg 35
Total Price of sell 3430000
Profit
Expeditures 1030000
Sale 3430000
Profit 2400000
Wheat
Expenses / Acre
2015-16
3 Irrigation 5000
4 Interculture 1500
5 Application 1000
Total 20200
Expenses / Acre
Expenditures
Per Acre 20200
Area ( Acres) 132
Total 2666400
Yield
Kg per Acre 1800
Area ( Acres ) 132
Price per Kg 35
Profit
Expeditures 1030000
Sale 8316000
Profit 7286000
Rice
Expenses / Acre
2015-16
3 Irrigation 20000
4 Interculture 500
5 Application 1000
6 1500
Total 34500
Expenditures
Per Acre 34500
Area ( Acres) 30
Total 1035000
Yield
Kg per Acre 1200
Area ( Acres ) 30
Price per Kg 60
Profit
Expeditures 690000
Sale 2160000
Profit 1470000
Maize
Expenses /
2015-16
3 Irrigation 10000
4 Interculture 1000
5 Application 1500
6 2000
Total 26500
Expenditures
Expenses / Acre
2015-16 Per Acre 26500
2000
Area ( Acres) 50
5000
Total 1325000
10000
Yield
1000
Kg per Acre 2000
1500
Area ( Acres ) 50
2000
5000
Price per Kg 30
26500
Profit
Expeditures 1075000
Sale 3000000
Profit 1925000
1925000
Sunflower
Expenses / Acre
2015-16
3 Irrigation 7500
4 Interculture 1000
5 Application 1500
Total 21500
Expenses / Acre
Expenditures
Per Acre 21500
Area ( Acres) 40
Total 860000
Yield
Kg per Acre 2500
Area ( Acres ) 40
Price per Kg 30
Profit
Expeditures 780000
Sale 3000000
Profit 2220000
Peas
Expenses / Acre
2015-16
3 Irrigation 3500
4 Interculture 1500
5 Application 1000
Total 15500
Expenditures
es / Acre
Per Acre 15500
Area ( Acres) 20
Total 310000
Yield
Kg per Acre 2000
Area ( Acres ) 20
Price per Kg 30
Profit
Expeditures 266000
Sale 1200000
Profit 934000
Sugarbeet
Expenses / Acre
2015-16
3 Irrigation 5000
4 Interculture 1500
5 Application 2000
Total 19000
es / Acre
Expenditures
Per Acre 19000
Area ( Acres) 20
Total 380000
Yield
Kg per Acre 2000
Area ( Acres ) 20
Price per Kg 40
Profit
Expeditures 440000
Sale 1600000
Profit 1160000
Tomato
Expenses / Acre
2015-16
3 Irrigation 3400
4 Interculture 1000
5 Application 1500
Total 15900
Expenditures
Per Acre 15900
Area ( Acres) 20
Total 318000
Yield
Kg per Acre 1500
Area ( Acres ) 20
Price per Kg 20
Profit
Expeditures 300000
Sale 600000
Profit 300000

Water and Land Distribution

Uploaded by

Document Information

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Water and Land Distribution

Uploaded by

Copyright:

Available Formats

Per Acre expenditure Crop Name

SugarcaneCotton Wheat Maize Rice Sunflower Tomato

Total Operation 51000 33000 34300 38600 41700 24800 18200

Labour Cost 3000 2000 3000 3500 2500 5000 4000

Total Cost 54000 35000 37300 42100 44200 29800 22200

Sr. Name of Crops Root Zone depth of Crop(m)

Discharge of canal water 2.5 cusec

19200 18000 35200 29900

1500 2000 2000 3000

20700 20000 37200 32900

Water requirement of crop (mm) Area(Acre) Cost of Production

Total Sale Total Profit

24800 Labour Cost 3675000

Per acre Expenditure sugarcane

1 Land Preparation 8000

2 Seed & Sowing Operations 10000

5 Plant protection 1000

6 Farmyard Manure Including 900

7 Fertilizer + Transport 8000

Per Acre 44400

Kg per Acre 24000

Total Yield (kg) 1392000

Total Price of sellProfit 13920000

1 Land Preparation 3000

2 Seed & Sowing Operations 3200

7 Fertilizer + Transport 7840

Per Acre 24240

Kg per Acre 1400

Total Yield (kg) 98000

Total Price of sell 3430000

1 Land Preparation 3200

2 Seed & Sowing Operations 2500

7 Fertilizer + Transport 5000

Per Acre 20200

Area ( Acres) 132

Kg per Acre 1800

Area ( Acres ) 132

Total Yield (kg) 237600

Total Price of sell 8316000

1 Land Preparation 5000

2 Seed & Sowing Operations 3500

7 Fertilizer + Transport 3000

Per Acre 34500

Kg per Acre 1200

Total Yield (kg) 36000

Total Price of sell 2160000

1 Land Preparation 2000

2 Seed & Sowing Operations 5000

7 Fertilizer + Transport 5000

2015-16 Per Acre 26500

1 Land Preparation 2500

2 Seed & Sowing Operations 3000

7 Fertilizer + Transport 4000

Per Acre 21500

Kg per Acre 2500

Total Yield (kg) 100000

Total Price of sell 3000000

1 Land Preparation 3000

2 Seed & Sowing Operations 2000

7 Fertilizer + Transport 3000

Per Acre 15500

Kg per Acre 2000

Total Yield (kg) 40000

Total Price of sell 1200000