WALEED TARIQ 2018-AG-8577

Cost of production of Cotton

Sr# Operations/Inputs No. of operation Input cost Cost/acre Sub. Total

1. Ploughing 2 1200 2400 2400
Laser land 0.60 1600 960 960
Rotavator 2 1500 3000 3000
Sub. Total = 6540

2. SEED AND SOWING

OPERATIONS 8kg 3500 3500 3500
Cotton seed 1 100 100 100
Treatment cost 1 1200 1200 1200
Bed preparation 3 600 1800 1800
Labor cost(sowing)

Sub. Total = 6600

3. Weedicides 8 850 6800 6800

Labor cost 1 700 700 700

Sub. Total = 7500

4. Intercultural 7 500 3500 3500

Sub. Total = 3500

WALEED TARIQ 2018-AG-8577

5. Urea 1.5 1700 2550 2550

DAP 1 5500 5500 5500
Mop 1 3200 3200 3200
Labor Day 1.5 700 1050 1050
Transport 3 50 150 150
Sub. Total = 12450
6. Abaina 1 100 100 100
Tubwell 4 1200 4800 4800
Labour Day 5 700 3500 3500

Sub. Total = 8400

7. Picking @ of 10 per kg 1440 14400 14400 14400

Sub. Total = 14400

8. Land Rent 0.60 50000 30000 30000

Sub. Total = 30000

Gross Total 89390

WALEED TARIQ 2018-AG-8577

Total Yield 36man/acre

Price 4800
Net Amount 4800*36=172800
Commission 40*36= 1440
Transport 2000

Net amount: 172800

Net profit: 172800-92830

79970