Average Farmers Cost of Production Estimate of Seed Cotton
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 Deep ploughing |
0.2 |
650.00 |
130.00 |
0.20 |
800.00 |
160.00 |
| |
1.2 Ploughing |
2.00 |
276.00 |
552.00 |
2.00 |
350.00 |
700.00 |
| |
1.3 Planking |
1.00 |
138.00 |
138.00 |
1.00 |
175.00 |
175.00 |
| |
1.4 Ploughing +
Planking |
3.00 |
300.00 |
900.00 |
3.00 |
400.00 |
1200.00 |
| |
1.5 Leveling |
0.6 |
280.00 |
168.00 |
0.6 |
400.00 |
240.00 |
| 2 |
SEED AND SOWING
OPERATIONS |
|
|
|
|
|
|
| |
2.1 Seed (Kgs)+Including
delinting Cost |
8.00 |
60.00 |
480.00 |
8.00 |
100.00 |
800.00 |
| |
2.2 Seed Treament |
|
|
25.00 |
|
|
25.00 |
| |
2.3 Sowing |
|
|
|
|
|
|
| |
2.3.1 Ploughing and Palnking |
0.1 |
300.00 |
30.00 |
0.1 |
400.00 |
40.00 |
| |
2.3.2 Drilling |
0.9 |
276.00 |
248.4 |
0.9 |
350.00 |
315.00 |
| |
2.3.3 Manual labour for
sowing. Bund making and gap filling (M.days) |
0.25 |
200.00 |
50.00 |
0.25 |
250.00 |
62.50 |
| 3 |
IRRIGATION |
|
|
|
|
|
|
| |
3.1 Canal |
|
|
95.72 |
|
|
95.72 |
| |
3.2 Privated
tubewell |
3.00 |
450.00 |
1350.00 |
3.00 |
550.00 |
1650.00 |
| |
3.3 Mixed |
1.00 |
225.00 |
225.00 |
1.00 |
275.00 |
275.00 |
| 4 |
Labour for
irrigation and Water course cleaning (M.Day) |
5.00 |
200.00 |
1000.00 |
5.00 |
250.00 |
1250.00 |
| 5 |
INTERCULTURE |
|
|
|
|
|
|
| |
5.1 With Tracted |
2.00 |
276.00 |
552.00 |
2.00 |
350.00 |
700.00 |
| |
5.2 With bullocks |
1.00 |
276.00 |
276.00 |
1.00 |
350.00 |
350.00 |
| |
5.3 Manual weeding/thining
(m.days) |
4.00 |
200.00 |
800.00 |
4.00 |
250.00 |
1000.00 |
| 6 |
PLANT PROTECTION
INCLUDING APPLICATION (Weedicides + spray) |
|
|
3000.00 |
|
|
4000.00 |
| 7 |
FARM YARD MANURE
INCLUDING TRANSPORT AND APPLICATION 50% (trolly load) |
0.3 |
550.00 |
165.00 |
0.3 |
600.00 |
180.00 |
| 8 |
FERTILIZERS: (bags) |
|
|
|
|
|
|
| |
8.1 DAP |
1.5 |
2750.00 |
4125.00 |
1.5 |
1900.00 |
2850.00 |
| |
8.2 UREA |
1.5 |
590.00 |
885.00 |
1.5 |
710.00 |
1065.00 |
| 9 |
FERTILIZER
TRANSPORT & APPLICATION |
|
|
120.00 |
|
|
150.00 |
| |
TOTAL (1 TO 9) |
|
|
15315.12 |
|
|
17283.22 |
| 10 |
MARKUP ON
INVESTMENTS @ 9% PER ANNUM FOR MONTHS ON ITEMS
(1-9) EXCLUDING WATER RATES |
15219.4 |
|
913.16 |
17.187 |
|
1031.25 |
| 11 |
LAND RENT FOR 8
MONTHS @ Rs.9000/10000 PA |
8.00 |
750.00 |
6000.00 |
8.00 |
833.33 |
6666.64 |
| 12 |
AGRICULTURE INCOME
TAX (8 Months) |
|
|
64.69 |
|
|
64.69 |
| 13 |
PAYMENTS TO PICKERS
(1/16th OF PRODUCE)Kgs |
50.65 |
36.00 |
1823.4 |
50.65 |
36.00 |
1823.4 |
| 14 |
CUTTING OF COTTON
STICKS (In lieu of sticks) |
- |
- |
- |
- |
- |
- |
| 15 |
MANAGEMENT CHARGES
FOR 8 MONTHS @ RS.7000/8000 PM FOR 100 ACRES |
8.00 |
70.00 |
560.00 |
800.00 |
80.00 |
640.00 |
| 16 |
SGROSS COST (Items
1 to 15) |
|
|
2467637 |
|
|
27509.2 |
| 17 |
VALUE OF COTTON
STRICKS |
|
|
- |
|
|
- |
| 18 |
NET CULTIVATION
COST (Items 16-17)(INCLUDING LAND RENT) |
|
|
24676.37 |
|
|
27509.2 |
| 19 |
YIELD PER ACRE (Kgs) |
|
|
810.47 |
|
|
810.47 |
| 20 |
COST PER 40 KGS AT
FARM LEVEL |
|
|
1217.88 |
|
|
1357.69 |
| 21 |
MARKETING EXPENSES:
(RS. /40 Kgs) |
|
|
20.00 |
|
|
30.00 |
| 22 |
COST PER 40 Kgs AT
MILL GATE/MANI GATE |
|
|
1237.88 |
|
|
1387.69 |
| 23 |
INVESTMENT INCENT @
25% |
|
|
307.47 |
|
|
346.92 |
| 24 |
SUPPORT PRICE
RECOMMENDED |
|
|
1547.35 |
|
|
1734.61 |