Вы находитесь на странице: 1из 2

Annexure - III

Cost of Organic Cultivation of Ginger (One acre model)


I. COST Sl. No. A 1 2 3 4 5 6 7 8 9 10 Item of Investment Operations Cleaning of field Ploughing & trench making Trench making Carrying & application of manure Rhizome treatment & planting Irrigation Intercultural operation ( hoeing ,weeding, mulching) Harvesting Washing of fingers Shade drying of fingers Total operational costs Materials Planting material Cost of manure Cost of neem cake Mulching material ( husk, leaf etc.) Plant protection Total material costs Certification charges(Rs./acre) Total cost (A+B+C) Rounded off to Margin money Bank loan Quantity/Un it Cost (Rs.) 2 MD 2.5 hrs 10 MD 30 MD 30 MD 12 MD 30 MD 30 MD 15 MD 20 MD 140 750 700 2100 2100 840 2100 2100 1050 1400 13280

B 1 2 3 4 5

1000 kg 3.00 tonnes 0.8 tonnes L.S LS

20000 1800 4800 2000 2000 30600 500 44380 44400 4500 39900

L.S.

Annexure - III Contd..


1 II. ASSUMPTIONS A. Technical Parameters Spacing - Row to Row (cm) Plant to Plant (cm) Bed to Bed (cm) Seed rate (kg) Quantity of compost applied (tonne) Quantity of neem cake applied(tonne) Yield (tonne) B. Financial parameters Cost of planting Material (Rs./kg) Cost of manure (Rs./tonne) Cost of neem cake (Rs./tonne) Tractor hiring charges (Rs./hr) Wage rate (Rs./manday) Sale price of wet ginger (Rs./kg) Margin money (% of cost of cultivation) Bank loan (% of cost of cultivation) Rate of interest (% p.a). III. Economics A.Income Rhizomes-8 tonnes/acre @ Rs.8000/tonne B.Expenditure Cost of cultivation Interest on bank loan @ 12% on Rs.39900/Total C.Net Income (A-B) 25 25 50 1000 3 0.8 8 20 600 6000 300 70 8 10 90 12

2 3 4 5 1 2 3 4 5 6 7 8 9

64000 44400 4800 49200 14800

Note : Dairy unit consisting of atleast one milch animal should be an integral part of any organic farm. It is presumed in the model that the farmer is having atleast one milch cattle in his farm. In its absence, banks may extend financial assistance for one or two animal dairy unit depending upon the requirement.