1 2 3 4 5 6 7

COST OF CULTIVATION OF VARIOUS SEED SPICES FOR ONE HACTARE LAND -2001-02


Sl. No. DETAILS CUMIN FENNEL (KHARIF-T.P) FENNEL (RABI-DRILLED) FENUGREEK AJOWAN DILL SEED CHILLI CORIANDER
Unit
Amt. (Rs.)
Unit
Amt. (Rs.)
Unit
Amt. (Rs.)
Unit
Amt. (Rs.)
Unit
Amt.(Rs.)
Unit
Amt. (Rs.)
Unit
Amt. (Rs.)
Unit
Amt. (Rs.)
1
Land preparation
Manual
Tractor
Bullock
4
2
1
280
600
400
4
2
1
280
600
400
4
2
1
280
600
400
4
2
1
280
600
400
4
2
1
280
600
400
4
2
1
280
600
400
4
2
1
280
600
400
4
2
1
280
600
400
2
Manures
Manures
10 Ton
2000
10 Ton
2000
-
-
-
-
-
-
-
-
20 Ton
4000
10 Ton
2000
3
Fertilizers
DAP
Urea
33 Kg. 53 Kg
292
223
130 Kg 166Kg.
1150
697
130 Kg 166Kg.
1150
697
54 Kg
65 Kg
478
273
65 Kg. 61 Kg.
575
256
65 Kg. 61 Kg.
575 256
217 Kg 347 Kg
1920 1457
-
44 Kg
-
185
4
Seeds
Seeds
16 Kg
2960
-
-
5 Kg
250
20 Kg
300
3 Kg
150
5 Kg
100
-
-
20 Kg
600
5
Sowing
Manual
Bullock
Tractor
Prep. of beds
Seedlings
T.P/Gap Filling
1
-
-
10
-
-
70
-
-
700
-
-
-
-
-
10
16000
12
-
-
-
700
480
840
-
1
-
10
-
2
-
400
-
700
-
140
-
1
-
10
-
-
-
400
-
700
-
-
-
1
-
-
-
-
-
400
-
-
-
-
-
1
-
-
-
-
-
400
-
-
-
-
-
-
-
10
6000
12
-
-
-
700
810
840
-
1
-
10
-
-
-
400
-
700
-
-
6
Interculture
Manual
Bullock
-
-
-
-
-
2
-
800
-
2
-
800
-
1
-
400
-
-
-
-
-
-
-
-
-
4
-
1600
-
-
-
-
7
Fertilizer appl.
Manual
2
140
4
280
4
280
2
140
-
-
-
-
20
1400
2
140
8
Weedicides
Wedicides
2 Ltrs.
820
-
-
2 Ltrs.
820
-
-
-
-
-
-
-
-
-
-
9
Weedings
Weedicide appln Manual weeding
4 20
280 1400
-
10
-
700
4 20
280
1400
-
20
-
1400
-
10
-
700
-
10
-
700
-
40
-
2800
-
10
-
700
10
Irrigation
Irrigation
Manual
Water charges
4 Irrig.
-
4
940
-
2400
7 Irrig.
-
7
1645
-
4200
5 Irrig.
-
5
1175
-
3000
5 Irrig.
-
5
1175
-
3000
-
-
-
-
-
-
-
-
-
-
-
-
12 Irrig
-
12
2820
-
7200
5 Irrig -
5
1175
-
3000
11
P.P.Chemicals
Mancozeb
Roger
Monocrotophos
Sulphur
5.0 Kg 1.0 Ltr
-
-
950
205
-
-
2.5 Kg
-
-
-
475
-
-
-
2.0 Kg
-
-
-
380
-
-
-
-
1.0 Ltr
-
25.0 Kg
-
205
-
180
-
-
1 Ltr
-
-
-
315
-
-
-
-
25 Kg
-
-
-
180
-
-
12 spray
-
-
-
6000
-
-
-
-
25Kg
-
-
-
180
12
Harvesting
Manual
16
1,120
8
560
8
560
4
280
4
280
4
280
48
3360
4
280
13
Threshing
Manual
20
1400
40
2800
20
1400
20
1400
15
1050
15
1050
50
3500
15
1050
14
Total cost
-
17,180/-
-
18,607/-
-
14,712/-
-
11,611/-
-
5,006/-
-
4,821/-
-
39,687/-
-
11,690/-
15
Interest@12% On total cost
-
2,062/-
-
2,233/-
-
1,765/-
-
1,393/-
-
601/-
-
579/-
-
4,762/-
-
1,403/-
16
Supervision charge @ 10% on total cost
-
1,718/-
-
1,861/-
-
1,471/-
-
1,161/-
-
500/-
-
482/-
-
3,969/-
-
1,169/-
17
Total cost of cultivation(14+15+!6)
Rs. 20,960/-
Rs. 22,701/-
Rs. 17,948/-
Rs. 14,165/-
Rs. 6,107/-
Rs. 5,882/-
Rs. 48,418/-
Rs. 14,262/-
18
Yield kg/ha
600
1,500
1,200
1,500
500
700
3,500
1,000
19
Market price (Rs/kg)
80/-
30/-
30/-
13
35
15
25
25
20
Cost of Production(Rs/kg)
34.93
11.33
11.96
9.44
12.21
8.40
13.45
14.26
21
Net value of the Produce per Ha
Rs. 48,000/-
Rs. 45,000/-
Rs. 36,000/-
Rs. 19,500/-
Rs. 17,500/-
Rs. 10,500/-
Rs. 87,500/-
Rs. 2,000/-
22
Net Profit per Ha. ( 21 - 17)
Rs. 27,040/-
Rs. 22,299/-
Rs. 18,052/-
Rs. 5,335/-
Rs. 11,393/-
Rs. 4,618/-
Rs. 39,082/-
Rs. 10,738/-

Rate of inputs, labour, tractor, etc. taken into account for calculation of cost of cultivation& economics are as follows:
Particulars Cost (Rs.) Particulars Cost (Rs.)
Labour charges Rs.70/- per day for Male/Female Monocrotophos Rs.315/- per Ltr.
Tractor charges Rs.300/- per ploughing per hector Rogor Rs.205/- per Ltr.
Water charges Rs.600/- per hector (Tube well) Cumin seed Rs.185/- per Kg.
Irrigation charges Rs.235/- per hector on contact basis Fennel seed Rs.50/- per Kg.
Bullock pair Rs.400/- per hector Fennel seedling Rs.30/- per 1000 seedlings
Farm Yard Manure Rs.200/- per ton Fenugreek seed Rs.15/- per Kg.
D.A.P. Rs.885/- per 100 Kg. Ajowan seed Rs.50/- per Kg.
Urea Rs.420/- per 100 Kg. Dill seed Rs.20/- per Kg.
Mancozeb Rs.190/- per Kg. Chilli seedling Rs.135/- per 1000 seedlings
Sulpher Dust Rs.720/- per 100 Kg. Coriander seed Rs.30/- per Kg.
Fluchlorin Rs.410/- per Kg.    

 

1 2 3 4 5 6 7