Average Farmers Cost of Production Estimate of Basmati
(Paddy)In the
Punjab For the Year 2009-10
|
|
|
|
|
|
|
|
|
|
| Sr.No |
Operations / Inputs |
Average no
of oers/Units/Acre |
2008-09 Crop |
Average
no.of oprs/units/acre |
2009-10 Crop |
| Cost/Unit |
Cost/acre |
Cost/Unit |
Cost/acre |
| Rs. |
Rs. |
Rs. |
Rs. |
| 1 |
Land preparation |
|
|
|
|
|
|
| |
1.1 Dry ploughing |
4.00 |
276.00 |
1104.00 |
4.00 |
350.00 |
1400.00 |
| |
1.2 Dry planking |
- |
- |
- |
- |
- |
- |
| |
1.3 Wet ploughing |
3 |
300.00 |
900.00 |
3.00 |
400.00 |
1200.00 |
| |
1.4 Wet planking |
1.50 |
150.00 |
225.00 |
1.50 |
200.00 |
300.00 |
| |
1.5 Leveling |
0.01 |
280.00 |
2.80 |
0.01 |
400.00 |
4.00 |
| 2 |
Nursery used (marlas)/Prepared
4 Kg seed + others |
|
|
600.00 |
|
|
700.00 |
| 3 |
Uprooting,
transporting and transplanting (Man days) |
6.50 |
200.00 |
1300.00 |
6.50 |
250.00 |
1625.00 |
| 4 |
Labour for bund
making etc. (m.day) |
|
|
|
|
|
|
| 5 |
Weeding |
|
|
|
|
|
|
| |
5.1 manual |
4.00 |
200.00 |
800.00 |
4.00 |
250.00 |
1000.00 |
| |
5.2 weedicides |
|
|
|
|
|
|
| 6 |
Plant protection(incl:
Nursery+Seed Treatment) |
|
|
600.00 |
|
|
700.00 |
| 7 |
Farm yard manure |
|
|
|
|
|
|
| 8 |
Fertilizer (bags) |
|
|
|
|
|
|
| |
8.1 DAP |
1.00 |
2750.00 |
2750.00 |
1.00 |
1900.00 |
1900.00 |
| |
8.2 Urea |
1.00 |
590.00 |
590.00 |
1.00 |
710.00 |
710.00 |
| |
8.3 Zinc Sulphate |
1.00 |
300.00 |
300.00 |
1.00 |
350.00 |
350.00 |
| |
8.4 Fertilizer
transport and application |
|
|
120.00 |
|
|
150.00 |
| 9 |
Irrigation (Nos) |
|
|
|
|
|
|
| |
9.1 Canal |
|
|
95.72 |
|
|
95.72 |
| |
9.2 Private
tubewell |
7.00 |
450.00 |
3150.00 |
7.00 |
550.00 |
3850.00 |
| |
9.3 Labour used for
irrigation and water course cleaning (man day) |
6.00 |
200.00 |
1200.00 |
6.00 |
250.00 |
1500.00 |
|
TOTAL (1 TO 9) |
|
|
13737.52 |
|
|
15484.72 |
| 10 |
Mark up on
investment @ 9.0 % per annum for 6 months Excluding water rates |
13641.8 |
|
613.88 |
15389 |
|
692.51 |
| 11 |
Harvesting,threshing |
|
|
|
|
|
|
| |
11.1 Kind (Kgs) @
5Kgs/40Kgs |
139.77 |
25.00 |
3494.25 |
139.77 |
30.00 |
4193.1 |
| |
11.2 Cash (Rs) |
|
|
|
|
|
|
| 12 |
Land rent (for 6
months) 7500/8000PA |
6.00 |
625.00 |
3750.00 |
6.00 |
666.67 |
4000.00 |
| 13 |
Agricultural Income
Tax (6 months) |
|
|
48.52 |
|
|
48.52 |
| 14 |
Management charges
for 6 months Rs 7000/8000 PM. For 100 Acres |
6.00 |
70.00 |
420.00 |
6.00 |
80.00 |
480.00 |
| 15 |
Gross cost |
|
|
22064.17 |
|
|
24898.85 |
| 16 |
Value of straw |
|
|
|
|
|
|
| 17 |
Net Cost of
Cultivation (Including Land Rent) |
|
|
22064.17 |
|
|
24898.85 |
| 18 |
Yield per acre (Kgs) |
|
|
1118.21 |
|
|
1118.21 |
| 19 |
Cost of production
at fram (Rs/40 Kgs) |
|
|
789.27 |
|
|
890.67 |
| 20 |
Marketing charges |
|
|
18.00 |
|
|
22.00 |
| 21 |
COST PER 40 Kgs AT
MILL GATE/MANDI GATE |
|
|
807.27 |
|
|
912.67 |
| 22 |
INVESTMENT
INCENTIVE @ 25% |
|
|
201.82 |
|
|
228.17 |
| 23 |
SUPPORT PRICE
RECOMMENDED |
|
|
1009.09 |
|
|
1140.84 |