COST ESTIMATION FOR PRODUCTION OF WHEAT CROP YEAR 2022-23 UNDER

AVERAGE CONDITIONS

2022-23
S.NO Operation /Inputs Ave.No. of Rate/unit Rs Cost/Acre Rs
oprs/units/acre
LAND PREPARATION
1.1 Deep ploughing 0.20 1525 304.98
1.2 Ploughing /Cultivator 2.00 671 1341.60
1
1.3 Ploughing +Planking 2.00 335 670.80
1.4 Laser Leveling 0.30 1950 585.00
Sub Total 2902.38
SEED AND SOWING OPERATION
2.1 Seed (Kgs) 50.00 110 5500.00
2.2 Seed treatment 0.00
2.3 SOWING 0.00
2 2.3.1 Ploughing /Cultivator 2.00 671 1341.60
2.3.2 Planking 2.00 335 670.80
2.3.3 Bund making (Man Days) 0.50 683 341.25
2.3.4 Charges for Pora/Kera or Tracter with Drill 1.00 671 670.80
Sub Total 8524.45
FERTILIZER: (bags)
3.1 Urea (MRP) 2.50 2250 5625.00
3.2 DAP (MRP) 1.00 13800 13800.00
3
3.3 Transportation 2.50 50 125.00
3.4 Fertilizer Application (M.days) 0.50 683 341.25
Sub Total 19891.25
4 FRAM YARD MANURE
4.1 Farm Yard manure including labour charges 0.10 2600 260.00
and transportation
Sub Total 260.00
5 PLANT PROTECTION
5.1 Spray Weedicidides/Herbicidides with labour charges 1200.00
IRRIGATION
6.1 Canal (Water Rate) 56.30
6
6.2 Private tubewell(3Hrs/Irigation) 2.00 1300.00 2600.00
SubTotal 3856.30
LABOUR FOR IRRIGATION
7.1 Water course cleaning (M.days) 1.00 683 682.50
7
7.2 Labour charges for irrigation (M.days) 1.00 683 682.50
SubTotal 1365.00
HARVESTING
8.1 Harvesting charges (Munds/Acre) 3.00 1950.00 5850.00
8
8.2 Threshing charges (1/10 of produce) 3.00 1950.00 5850.00
Sub Total 11700.00
9 Land Rent for 6 Months@30,000 PA 0.50 32500 16250.00
10 Mangement charges for 6 Months of a manager @ 6.00 208 1248.00
Rs.16000 /16,000 PM for 100 acres
11 Agricultural Income Tax : 48.52
12 Gross Cost (Item 1 to 11 ) 48499.38