Average Farmers Cost of Production Estimate of Sugarcane
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 |
PREPARATORY TILLAGE |
|
|
|
|
|
|
| |
1.1 Deep ploughing |
1.00 |
900.00 |
900.00 |
1.00 |
850.00 |
850.00 |
| |
1.2 Ploughing
(Cultivator) |
4 |
400 |
1600 |
4 |
378 |
1512 |
| |
1.3 Leveling |
1 |
450.00 |
450.00 |
1.00 |
425.00 |
425.00 |
| 2 |
SEED BED
PREPARATION |
|
|
|
|
|
|
| |
2.1 Ploughing
(Cultivator) |
2.00 |
400.00 |
800.00 |
2.00 |
378.00 |
756.00 |
| |
2.2 Planking |
2.00 |
200.00 |
400.00 |
2.00 |
189.00 |
378.00 |
| 3 |
Seed and Sowing
Operations |
|
|
|
|
|
|
| |
Seed (Kg) 75% of
3200 Kg |
2400.00 |
2.00 |
4800.00 |
2400.00 |
2.50 |
6000.00 |
| |
3.5 Sowing of sets
(m.day) |
8.00 |
220.00 |
1760.00 |
8.00 |
220.00 |
1760.00 |
| |
3.3 Ridging |
1.00 |
400.00 |
400.00 |
1.00 |
378.00 |
378.00 |
| |
3.4 Bund Making |
0.5 |
220.00 |
110.00 |
0.5 |
220.00 |
110.00 |
| 4 |
Interculture /
Hoeing |
|
|
|
|
|
|
| |
4.1 One Application
of Herbicides with Tractor (Acer) |
1.00 |
1100.00 |
1100.00 |
1.00 |
975.00 |
975.00 |
| |
4.2 One
Interculture and earthing up |
1.00 |
500.00 |
500.00 |
1.00 |
500.00 |
500.00 |
| 5 |
Irrigation |
|
|
|
|
|
|
| |
5.1 Cleaning of
water courses (M. day) |
2 |
220.00 |
440.00 |
2 |
220.00 |
440.00 |
| |
5.2 Labour Charges
(Canal Irrigation) (M. day) |
3.5 |
220.00 |
770 |
3.5 |
220.00 |
770.00 |
| |
5.3 Water Charges
(Canal Water) |
|
|
135.00 |
|
|
135.00 |
| |
5.4 Additional
Irrigation Charges |
5.00 |
600.00 |
3000.00 |
5.00 |
566.00 |
2830.00 |
| |
5.5 Labour Charges
(additional Irrigation) (M.day) |
1.00 |
220.00 |
220.00 |
1.00 |
220.00 |
220.00 |
|
6 |
FERTILIZER |
|
|
|
|
|
|
| |
6.1 Urea |
2 |
650.00 |
1300.00 |
2 |
670.00 |
1340.00 |
| |
6.2 DAP |
1.5 |
3150.00 |
4725.00 |
1.50 |
3150.00 |
4725.00 |
| |
6.3 Potash |
0.5 |
2200 |
1100 |
0.5 |
2200 |
1100 |
| |
6.4 Transportation |
3.50 |
13.00 |
45.50 |
4.00 |
13.00 |
52.00 |
| |
6.5 Fertilizer
Application (M. day) |
0.50 |
220.00 |
110.00 |
0.50 |
220.00 |
110.00 |
| |
6.6 F.Y.M (Trolly) |
1.00 |
600.00 |
600.00 |
1.00 |
600.00 |
600.00 |
| |
6.7 Transportation
& Spreading (F.Y.M) |
|
|
300.00 |
|
|
300.00 |
| 7 |
Plant Protection |
|
|
|
|
|
|
| |
7.1
2 Treatment (Granules +Labour) |
|
|
1000.00 |
|
|
1050.00 |
|
TOTAL (1 TO 7) |
|
|
26565.50 |
|
|
27316.00 |
| 8 |
MARKUP ON
INVESTMENT @ 9% FOR 12 MONTHS ON ITEMS (1-7) EXCLUDING WATER RATES (5.3) |
26430.00 |
|
2378.75 |
27181.00 |
|
2446.29 |
| 9 |
Harvesting /
Stripping & Loading |
|
|
|
|
|
|
| |
9.1 Harvesting of
Tops (40 Kg Md) |
6.5 |
550 |
3575.00 |
6.00 |
550.00 |
3300.00 |
| |
9.2 Loading of
22000 Kgs |
1 |
550 |
550.00 |
1 |
550 |
550 |
| 10 |
Land Rent For 12
Months |
1 |
8000 |
8000.00 |
1 |
9000 |
9000 |
| 11 |
Agricultural Income
Tax |
|
|
97.04 |
|
|
97.04 |
| 12 |
Management charges
for 12 months of A Manager @ Rs. 6000/7000 PM FOR 100 Acres |
1 |
840 |
840 |
1 |
840 |
840 |
| 13 |
Gross Cost (Item 1
to 12) |
|
|
42006.29 |
|
|
43549.33 |
| |
Including Land Rent |
|
|
|
|
|
|
| 14 |
Yield Per Acre (Kgs) |
|
|
22000.00 |
|
|
22000 |
| 15 |
Cost Per 40 Kgs at
Farm Level |
|
|
76.38 |
|
|
79.18 |
| 16 |
Marketing Expenses
(Transport + Cess Fund) |
|
|
8.00 |
|
|
8 |
| 17 |
Cost Per 40 Kgsat
Mill Rate |
|
|
84.38 |
|
|
87.18 |
| 18 |
Investment
Incentive @ 25% |
|
|
21.10 |
|
|
21.8 |
| 19 |
Support Price
Recommended |
|
|
105.48 |
|
|
108.98 |