COST OF PRODUCTION OF TOMATO (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 |
3 |
450 |
1350 |
| |
c Leveling |
1 |
450 |
450 |
| |
d Planking |
3 |
225 |
675 |
| 2 |
Seed bed Preparation |
|
|
0 |
| |
a
Cultivator |
3 |
450 |
1350 |
| |
b Planking |
3 |
225 |
675 |
| 3 |
Cost of Seed |
0.12 |
8000 |
960 |
| 4 |
Cost of nursery raising |
1 |
3000 |
3000 |
| 5 |
Cost of manure & fertilizer |
|
|
0 |
| |
a FYM
trollies |
6 |
800 |
4800 |
| |
b Labour for
applying FYM |
6 |
275 |
1650 |
| |
c DAP bags |
1.5 |
1900 |
2850 |
| |
d Urea |
1 |
750 |
750 |
| |
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 |
8 |
275 |
2200 |
| 7 |
Cost of Irrigation |
|
|
0 |
| |
a Canal |
6 |
10 |
60 |
| |
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 |
24 |
275 |
6600 |
| 9 |
Plant protection charges |
5 |
400 |
2000 |
| 10 |
Harvesting |
|
|
0 |
| |
a
Harvesting |
60 |
275 |
16500 |
| |
b Handling
& transportation |
25 |
1000 |
25000 |
| |
c Cost of
bags |
|
|
0 |
| 11 |
Baskets / Artisins |
1200 |
18 |
21600 |
| 12 |
Land revenue & other taxes |
1 |
100 |
100 |
| 13 |
Land rent of 6 months |
0.5 |
20000 |
10000 |
| |
Total Expenditure |
|
|
111420 |
| 14 |
Management Charges @ 15% of total Expen |
|
|
16713 |
| 15 |
Interest on capital @ 16% of total Exp. |
|
|
17827 |
| 16 |
Invisible Charges |
|
|
350 |
| 17 |
Total Yield |
|
|
15000 |
| 18 |
Total Value |
|
|
|
| 19 |
Total Cost of Production |
|
|
146310 |
| 20 |
Cost of Production per Ton |
|
|
9754 |
| 21 |
Cost of Production per Kg |
|
|
9.75 |
| 22 |
Cost of Production per 40 Kg |
|
|
390 |
| 23 |
Proposed Support price per 40 Kg |
|
|
|