COST OF PRODUCTION OF CAULIFLOWER (NORMAL
SEASON) FOR THE YEAR 2008-09
ON ONE ACRE
|
|
|
|
|
|
|
| Sr.No |
Name of Operations |
No/Qt |
Rate / Unit |
Expenses |
| 1 |
a Furrow
turning |
1 |
650 |
650 |
| |
b Cultivator |
2 |
450 |
900 |
| |
c Leveling |
1 |
450 |
450 |
| |
d Planking |
2 |
225 |
450 |
| 2 |
Seed bed Preparation |
|
|
|
| |
a
Cultivator |
3 |
450 |
1350 |
| |
b Planking |
3 |
225 |
675 |
| 3 |
Cost of Seed |
1 |
3000 |
3000 |
| 4 |
Cost of nursery raising |
1 |
3000 |
3000 |
| 5 |
Cost of manure & fertilizer |
|
|
|
| |
a FYM
trollies |
8 |
800 |
6400 |
| |
b Labour for
applying FYM |
8 |
275 |
2200 |
| |
c DAP bags |
2 |
1900 |
3800 |
| |
d Urea |
2 |
750 |
1500 |
| |
e SOP bags |
1 |
2100 |
2100 |
| |
f labour for
applying Fertilizer |
2 |
275 |
550 |
| 6 |
a Bed
making with ridger |
1 |
650 |
650 |
| |
b
Sowing/transplanting |
10 |
275 |
2750 |
| 7 |
Cost of Irrigation |
|
|
|
| |
a Canal |
8 |
10 |
80 |
| |
b Tubewell |
6 |
450 |
2700 |
| |
c Cleaning
of water courses M/D |
2 |
275 |
550 |
| |
d Labour of
Charges for irrigation |
6 |
275 |
1650 |
| 8 |
Earthing up & weeding |
16 |
275 |
4400 |
| 9 |
Plant protection charges |
8 |
400 |
3200 |
| 10 |
Harvesting |
|
|
|
| |
a
Harvesting of fresh heads |
20 |
275 |
5500 |
| |
b Handling
& transportation |
20 |
675 |
13500 |
| |
c Cost of
bags |
|
|
|
| 11 |
Baskets / Artisins |
40 |
18 |
720 |
| 12 |
Land revenue & other taxes |
1 |
100 |
100 |
| 13 |
Land rent of 6 months |
0.5 |
20000 |
10000 |
| |
Total Expenditure |
|
|
72825 |
| 14 |
Management Charges @ 15% of total Expen |
|
|
10924 |
| 15 |
Interest on capital @ 16% of total Exp. |
|
|
11652 |
| 16 |
Invisible Charges |
|
|
350 |
| 17 |
Total Yield |
|
|
10000 |
| 18 |
Total Value |
|
|
|
| 19 |
Total Cost of Production |
|
|
95751 |
| 20 |
Cost of Production per Ton |
|
|
8839 |
| 21 |
Cost of Production per Kg |
|
|
8.84 |
| 22 |
Cost of Production per 40 Kg |
|
|
3368 |
| 23 |
Proposed Support price per 40 Kg |
|
|
|