 |
Sunflower production cost from A to Z
A.Non-Material cost:
|
Sl.
no
|
Items of operation
|
No. of pairs of bullock @ 100/pair
|
No. of labours
@200tk/day
|
Total cost
(Tk.)
|
|
01.
|
Land preparation by 5 Ploughing & laddering
|
35
|
35
|
10,500.00
|
|
02.
|
Application of manures and fertilizer during land preparation
|
|
7
|
1400.00
|
|
03.
|
Breaking of clods, trimming of ails, removal of debris
|
|
10
|
2000.00
|
|
04.
|
Sowing of seeds
|
|
15
|
3000.00
|
|
05.
|
Thinning
|
|
10
|
2000.00
|
|
06.
|
Weeding (3 times) & side dressing of fertilizer
|
|
35
|
7000.00
|
|
07.
|
Application of irrigation water (2 times)
|
|
10
|
2000.00
|
|
08.
|
Application of pesticide
|
|
5
|
1000.00
|
|
09.
|
Harvesting
|
|
45
|
9000.00
|
|
10.
|
Threshing
|
|
25
|
5000.00
|
|
|
Total
|
=
|
=
|
42,900.00
|
B. Material cost:
|
Sl.
no
|
Items
|
Amount
Kg/ha
|
Rate
Tk./kg
|
Total cost
(Tk.)
|
|
01.
|
Seed
|
7
|
1250
|
8750.00
|
|
02.
|
Manures & Fertilizers
|
|
|
|
|
|
Cowdung
|
6.5 tons
|
350Tk./ton
|
2275.00
|
|
|
Urea
|
155.00
|
18.00
|
2790.00
|
|
|
TSP
|
61.00
|
23.00
|
1403.00
|
|
|
MoP
|
70.00
|
17.00
|
1190.00
|
|
|
Gypsum
|
57.00
|
9.00
|
513.00
|
|
|
Zinc
|
6.00
|
172.00
|
1032.00
|
|
|
Boron
|
5.00
|
165.00
|
825.00
|
|
03.
|
Irrigation water
|
|
|
5000.00
|
|
04.
|
Pesticides
|
|
|
1250.00
|
|
05.
|
Miscellaneous
|
|
|
1000.00
|
|
|
Total
|
=
|
=
|
26,028.00
|
Total input cost: Non-Material cost (A) + Material cost (B)
= (42,900.00 + 26,028.00) Tk.
= 68928.00 Tk.
C. Overhead cost:
|
Sl.no.
|
Items
|
Cost (Tk.)
|
|
01.
|
Interest on total input cost @ 6% for 6 months
|
2574.00
|
|
02.
|
Interest on land value 20000 @ 12% per annum
|
24000.00
|
|
03.
|
Miscellaneous cost (5% of total input cost)
|
1072.50
|
|
|
total
|
27,646.50
|
Total cost of production = Non-Material cost (A) + Material cost (B) + Overhead cost (C)
= (42,900.00 + 26,028.00 + 27,646.50) Tk.
= 96574.50 Tk.
D. Gross income
|
Sl. No.
|
Items
|
Amount (kg/ha)
|
Price (Tk./kg)
|
Value (Tk.)
|
|
01.
|
Main product
|
2000
|
50
|
100000.00
|
|
02.
|
By-product
|
|
|
20000.00
|
|
|
Total
|
|
|
1200000.00
|
E. Net income: Gross income – Total cost of production
= (120000.00 – 96574.50) Tk.
= 23425.5 Tk.
Useful Agricultural Websites