Table 1
Average Mean Monthly Pond Water And Air Temperature, Ansari Fish Hatchery, Gilan Province1
| Period2 | Average mean water temperature (°C) | Average mean air temperature (°C) |
| March–April 1991 | 15.5 | 16.4 |
| April–May | 21.5 | 21.0 |
| May–June | 24.5 | 23.5 |
| June–July | 28.8 | 28.0 |
| July–August | 28.1 | 27.5 |
| August–September | 25.3 | 25.0 |
| September–October | 23.0 | 23.0 |
| October–November | 17.0 | 18.0 |
| November–December | 10.0 | 13.5 |
| December–January | NA | NA |
| January–February | 4.0 | 5.0 |
| February–March | 9.0 | 8.8 |
2 Monthly periods here start from the middle of the month to the middle of the following month
Table 2
Estimated Average Mean Pond Water and Air Temperatures, Khuzestan Province (20 m elevation)
| Period | Average mean water temperature1 (°C) | Average mean air temperature2 (°C) |
| January | 11 | 12.3 |
| February | -- | 14.4 |
| March | 15 | 19.1 |
| April | -- | 24 |
| May | -- | 30.3 |
| June | 34 | 34.2 |
| July | 34 | 36.2 |
| August | 34 | 35.5 |
| September | -- | 31.8 |
| October | 24 | 26.6 |
| November | 19 | 19.4 |
| December | 14 | 13.4 |
Table 3
Aquaculture Production in the IRI (1990)
(Metric tons)
| Province | Carps | Trout | Total |
| East Azerbayjan | 200 | -- | 200 |
| West " | 424 | 56 | 480 |
| Esfahan | 257 | -- | 257 |
| Ham | 86 | -- | 86 |
| Bakhtaran | 84 | -- | 84 |
| Teheran | 837 | 350 | 1 187 |
| Charmahal | 81 | 50 | 131 |
| Khorasan | 807 | 36 | 843 |
| Khuzestan | 4 629 | -- | 4 629 |
| Zanjan | 89 | -- | 89 |
| Semnan | 99 | -- | 99 |
| Sistan | 120 | -- | 120 |
| Fars | 165 | 50 | 215 |
| Kazvin | 381 | -- | 381 |
| Qom | 144 | -- | 144 |
| Kordestan | 35 | -- | 35 |
| Kohkhileh | -- | 9 | 9 |
| Kerman | 140 | -- | 140 |
| Gorgan | 2 000 | -- | 2 000 |
| Gonbad | 1 675 | -- | 1 675 |
| Gilan | 9 999 | 12 | 10011 |
| Lorestan | 117 | -- | 117 |
| Mazandaran | 1 120 | 130 | 1 250 |
| Arak | 34 | -- | 34 |
| Hamadan | 178 | -- | 178 |
| Yazd | 75 | -- | 75 |
| Total | 23 776 | 693 | 24 469 |
Source: Shilat
Table4
Carp Polyculture Production Parameters
| Item | Gilan | Mazandaran | Khuzestan | ||
| Farm Water Area (ha) | 1.5–11 | 2–36 | 10–27 | ||
| Pond Area (ha) | 1 – 2 (Average = 2) | NA | 1–25 (Average = 5) | ||
| Stocking Ratios (% of total) | |||||
| Common carp | |||||
| Silver carp | 14–33 | 11–44 | |||
| Bighead carp | 25–75 | NA | 48–72 | ||
| Grass carp | 3–17 | -- | |||
| 8–39 | 8–38 | ||||
| Stocking Rates (no./ha) | 6 000 – 6 300 | 2 500 – 10 000 | 1 800 – 2 850 | ||
| Stocking Size (g) | 8–10 | NA | 5 | ||
| Fertilizers (kg/ha/yr) | |||||
| Urea | 500 – 1 400 | ] | 500 – 1 500 | 135 – 300 | |
| Ammonium phosphate | 200 – 400 | ] | 80 – 575 | ||
| Manure | 0 – 4 800 | 3 000 – 29 000 | 10 000 – 30 000 | ||
| Feed (kg/ha/yr) | |||||
| Grains(wheat/barley) | 100–700 | 1 600 – 6 000 | |||
| Fodder | Records not available | NA | mostly barley | ||
| Production (mt/ha) | 2.8–3.5 (Average = 3.2) | 1.6–5.5 (Average = 2) | 3.2–6 (Average = 4.6) | ||
Source: Field interviews
Table 5
Khuzestan Province: Carp Farm Production Parameters
| Item | Farm 1 | Farm 2 | Farm 3A | Farm 3B | Farm 4 | Farm 5 | Farm 6 |
| Farm area (ha) | 49 | 32.9 | 30 | 15 | 500 | 50 | |
| Water area | 27 | 25 | 13.5 | 2 | 10.25 | 400 | 33 |
| Nursery water area | 0.5 | 1.2 | 0.5 | 0 | 0.25 | 30 | 3 |
| Production pond water area | 26.5 | 23.8 | 13 | 2 | 10 | 370 | 30 |
| Pond size | 1–8 | 5 | 2 | 1–3.5 | 1–25 | 2–12 | |
| Stocking rate (ha) | |||||||
| Common carp | 500 | 500 | 350 | 350 | 300 | 600 | 800 |
| Silver carp | 1 800 | 1 800 | 1 250 | 1 500 | 1 500 | 1 560 | 1 000 |
| Grass carp | 500 | 200 | 1 000 | 800 | 1 000 | 240 | - |
| Barbus | - | - | - | 200 | - | - | - |
| Total stocked (ha) | 2 800 | 2 200 | 2 600 | 2 850 | 2 800 | 2 400 | 1 800 |
| Fry weight (a) | |||||||
| Common carp | 5 | 5 | 5 | 5 | 10 | 5 | 15 |
| Silver carp | 5 | 5 | 5 | 10 | 10 | 5 | 15 |
| Grass carp | 5 | 5 | 5 | 100 | 10 | 5 | |
| Barbus | - | - | - | 250 | - | - | |
| Stocking date | April–May | March–April | April | March | April 1–15 | April (45d) | May |
| Harvest date | Dec.–March | Jan.–March | Jan.–March | February | Jan.(45d) | 0ct.(5m) | Oct.(70d) |
| Production mt/ha | 3.2 | 3 | 4.8 | 6 | 5.2 | 2.9 | 2.7 |
| Gross production (farm) | 85 | 75 | 62 | 12 | 52 | 1 010 | 81 |
| Unit wt (kg/ea) | |||||||
| Common carp | 2.4 | 1.2 | 2.5 | 2.5 | 2.8 | 1.3 | 1.25 |
| Silver carp | 1.2 | 1.5 | 1.7 | 1.7 | 1.7 | 1.2 | 1.3 |
| Grass carp | 1.4 | 0.5 | 2 | 3.7 | 2.6 | 1.6 | |
| Barbus | - | - | - | 1.4 | - | - | |
| Feed (mt/ha/y) | 0.5 | 3.3 | |||||
| Barley | 3.42 | 1.6 | 6.9 | 2.5 | 6 | ||
| Wheat | - | 1.2 | - | - | - | ||
| Alfalfa | 3.66 | - | 4.6 | 15 | 5* | 40 | |
| Other (legumes) | - | 1 200 | - | - | - | ||
| Fertilizer (kg/ha/y) | |||||||
| Urea | 234 | 262 | 301 | 301 | 200 | 135 | 100 |
| Amm. phosphate | 325 | 573 | 301 | 301 | 200 | 80 | 400 |
| Manuret (t/ha/y) | 27.9 | 10.5 | 29.6 | 29.6 | 10.5 | 16 | 21.3 |
Table 6
Gilan Province: Carp Farm Production Parameters
| Item | Farm 1 | Farm 2 | Farm 3* | Farm 4 | Farm 5 | Farm 6 |
| Farm Area (ha) | ||||||
| Land area | 11 | 12 | 13.2 | 1.8 | 12 | |
| Water area | 8.5 | 7.5 | 11 | 1.5 | 10 | |
| Production water area | 6 | 7.49 | 10.1 | 1.2 | 7.5 | |
| Nursery water area | 2.5 | 0.01 | 0.9 | 0.3 | 2.5 | |
| Production pond size (ha) | 2 | 1–1.5 | 1.2 | 2.5 | ||
| Stocking rates (no./ha) | ||||||
| Common carp | 2 000 | 800 | 990 | 1 000 | 2 200 | |
| Silver carp | 1 500 | 4 500 | 2 770 | 1 667 | 3 000 | |
| Bighead carp | 1 000 | 200 | - | - | 400 | |
| Grass carp | 1 500 | 500 | 2 475 | 667 | 700 | |
| Total/ha | 6 000 | 6 000 | 6 235 | 3 334 | 6 300 | |
| Stocking size (a) | ||||||
| Common carp | 10 | 3 | 8–10 | 15–20 | 10 | |
| Silver carp | 15 | 3 | 2–5 | 25–30 | 10 | |
| Bighead carp | 10 | 3 | 6 | |||
| Grass carp | 10 | 3 | 8–10 | 15–18 | 10 | |
| Stocking date | April/May | April/May | - | - | - | |
| Harvest date | Jan/Feb | Aug./Jan | Jan./Feb. | Oct. | Jan./Feb. | |
| Total production (mt) | 21 | 22.5 | 37 | 3.2 | 28 | |
| Production (ha) | 2.4 | 3 | 3.7 | 2.7 | 3.7 | |
| Unit wt market fish (kg) | ||||||
| Common carp | 1.2 | 0.7 | 1–1.2 | 0.9 | .65–1.2 | |
| Silver carp | 1.3 | .8–1.2 | 1–1.2 | .8–1.1 | .5–1.1 | |
| Bighead carp | 1 | .8–1.1 | 1.5–2.5 | |||
| Grass carp | 1 | 1.4–1.8 | 1.2–1.6 | 1.5–2.5 | ||
| Feed (kg/ha/y) | ||||||
| Old poultry feed | 1 700 | |||||
| Rice bran | 2 300 | |||||
| Broken wheat | 40 | None | ||||
| Wheat bran | 53 | |||||
| Starter and finisher | 518 | |||||
| Wheat/barley/rice bran | 707 | |||||
| Fertilizer (kg/ha/y) | ||||||
| Urea | 670 | 546 | 1 386 | 1 200 | 500 | |
| Amm. phosphate | 330 | 187 | 396 | 400 | 350 | |
| Amm. nitrate | 80 | |||||
| Manure | 3 330 | 4 800 | 7 273 | - | - |
Table 7
Fingerling Production by Shilat Hatcheries in 1990
| Hatchery | Species | Number (x 1000) |
| Shahid Dr. Beheshty | Sturgeon | 3 911 |
| Sad-e-Sangar | Soof (Schizostedion spp.) | 118 |
| Seem (Perca fluviatilis) | 66 | |
| Siahkal | Sefid (Rutilus spp.) | 142 793 |
| Shahid Ansary | Carps | 35 788 |
| Shahid Rajaie | Sefid | 13 475 |
| Carps | 17 229 | |
| Shahid Marjany | Carps | 2 491 |
| Gorgan | Sturgeon | 432 |
| Shahary Marjany | Rainbow Trout | 2 339 |
| Shahid Molky | Carps | 1 087 |
| Shahid Bahonar | Salmon (S. trutta) | 155 |
| Marddasht | Carps | 16 769 |
| Karkasan | Carps | 3 866 |
| Total | 240 520 |
Source: Shilat
Table 8
Formulation of Shilat fish feed lines produced under licence by Chineh Co. Animal Feed Factory
| Diet code1 | GFST | KF | GFC | SFC1 | SFC2 | BFC1 | BFC2 |
| Ingredient2 | |||||||
| Fish meal | 33 | 35 | 10 | 33 | 22 | 30 | 13 |
| Blood meal | - | 2 | - | 3 | 2 | 3 | - |
| Meat meal | 10 | 5 | 1 | 10 | 10 | - | 10 |
| Soybean meal | 20 | 20 | 20 | 15 | 20 | 20 | 15 |
| Wheat meal | 15 | 22 | 15 | 23 | 26 | 25 | 20 |
| Cottonseed meal | 10 | - | - | - | - | - | |
| Sunflower seed meal | - | - | 10 | 5 | 5 | 5 | 10 |
| Alfalfa meal | 7 | - | 6 | 4 | 7 | 3 | 6 |
| Barley | - | 7 | 25 | - | - | 3 | 10 |
| Beet molasses | 3 | 3 | 4 | - | 3 | 4 | 4 |
| Rice bran | 5 | 3 | 6.28 | 2 | 3 | - | 10 |
| Additives3 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
| Dicalcium phosphate | 1 | 2 | 1 | 3 | 1 | 1 | 1 |
| Salt | - | - | 0.5 | - | - | 0.5 | 0.54 |
| Lysine | - | - | 0.2 | - | - | - | - |
| Antioxidant (BHT) | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| Total | 104.0 | 100.0 | 100.0 | 99.0 | 101.0 | 100.5 | 100.5 |
| Crude protein (%) | 40.6 | 39.4 | 26 | 39.4 | 35.4 | 36.67 | 28.5 |
| Pellet size, mm | 4–5 | 1.5 | 4–5 | Crumb | 2–3 | 4–5 | 5–6 |
| Cost (Rials/kg)5 | 477–495 | 482–490 | 312–325 | 479–490 | 266–279 | 427–435 | 341–357 |
Table 9
Currant Aquaculture Research Projects of the Iranian Fisheries Research and Training Organization (IFRTO)
| Research area | Project |
| Culture & Pond Management | 1. Survey of Biological Characteristics of Barbus grypsus and B. sharpyei |
| 2. Study on the polyculture and monoculture of Abramis brama and Rutilus kutum | |
| 3. Management Approach in controlling Aquatic Weeds in Culture Ponds | |
| 4. Investigation of pan culture in Anzali lagoon | |
| 5. Identification and Rearing of Persian Gulf Mullets | |
| 1. Study of the artificial propagation of Aspius aspius and Barbus brachycephalus | |
| Controlled Breeding | 2. Investigation on the Possibility of Using Hypophysis from the Catfish (Silurus glanis) in Breeding of Carps |
| 3. Study on Suitable Parameters for the Artificial Propagation of Silver Carp in Gilan Climatic Conditions | |
| 4. Study on the Possibility of Using Synthetic Hormones (PMSC.HCG.GENRH) for Artificial Rearing of Common Carp and Grass Carp | |
| 5. Study on the Possibility of Breeding and Rearing of Dolphin Fish (Coryphaena hippurus) | |
| 6. Study of Semi Artificial Breeding of Black Lip Pearl Oyster | |
| Genetics | 1. Experimental Production Triploid Rutilus frisii |
| 2. The Kryology of Sturgeon and Whitefish in the Caspian Sea | |
| 3. Study of Hybridization Among Three Spades (R. rutilus, R. frisii & A. brama) | |
| 4. Hybridization of Huso huso and Acipenser stellatus and Their Rearing Under Controlled Conditions | |
| Nutrition | 1. Investigation on Formulating Suitable Feed for the Green Tiger Shrimp (P. semisulcatus) |
| 2. Effect of Feeding on Fat Degeneration in Mullet | |
| Pathology | 1. Study and Identification of Parasitic Diseases (Nematodes and Cestodes) in the Digestive System of Huso huso |
| 2. Study on the Ectoparasites and Blood Parasites in Cultured Fish of Khuzestan |
Table 10
Shilat's Price Schedule for Fry and Fingerlings Per Piece
| Silver | Grass | Common | Bighead | |
| Larve | R 4 | R4 | R3 | R3 |
| 1 g | R19 | R13 | R10 | R15 |
| 2–5 g | R6/g added | R6/g added | R47g added | R5/g added |
| 6–10 g | R4/g added | R4/g added | R3/g added | R4/g added |
| 11–20 g | R2/g added | R2/g added | R2/g added | R2/g added |
| 200 g | R200/piece | 300/piece | - | - |
Rough Cost per Fingerling Produced by Private Hatchery in Gilan
| For common carp | 120% over sailing price of Government |
| For silver carp | 75% over selling price of Government |
| For grass carp | 50% below selling price of Government |
| For bighead carp | 70% below selling price of Government |
Table 11
Fry and Fingerling Prices (Set) Paid by Farmers (Shilat) R/Piece
Farmers' Paid Prices
Gilan
| Species | Weight Size | |||||
| 3g | 5g | 10g | 15g | 20g | 25g | |
| Common carp | 10 | - | 60 | 100 | 90 | - |
| Silver carp | 15 | 36 | - | 90 | 85 | 95 |
| Grass carp | 20 | - | 60 | 90 | - | - |
| Bighead carp | 10 | - | 60 | 70 | - | - |
Prices set by Shilat
Gilan/Khuzestan
| Species | Weight Size | |||||
| 3g | 5g | 10g | 15g | 20g | 25g | |
| Common carp | 13 | 26 | 41 | 51 | 61 | N/A |
| Silver carp | 30 | 42 | 62 | 72 | 82 | N/A |
| Grass carp | 30 | 42 | 62 | 72 | 82 | N/A |
| Bighead carp | 25 | 40 | 60 | 70 | 30 | N/A |
Farmers' Paid Prices
Khuzestan
| Species | Weight Size | |
| 5g | 10 g | |
| Common carp | 100;251;100 | 301 |
| Silver carp | 100;351:100 | 120 |
| Grass carp | 100;201;100 | 120 |
1 Purchased from a small Shilat hatchery in Khuzestan
Table 12
Khuzestan Province: Unit Fish Prices
| Fish | Farm 1 | Farm 21 | Farm 31 | Farm 41 | Farm 5 | Farm 6 |
| Common carp | ||||||
| Average wt.(kg) | 2.4 | 1.2 | 2.5 | 2.8 | 1.3 | 1.25 |
| Price (R/kg); | 1 500–1 800 | 1 100 | 1 100 | 1 100 | 1 000 | 850 |
| Silver carp | ||||||
| Average wt. (kg) | 1.2 | 1.5 | 1.7 | 1.7 | 1.2 | 1.3 |
| Price (R/kg) | 1 500–1 800 | 1 000 | 1 100 | 1 200 | 950 | 800 |
| Grass carp | ||||||
| Average wt.(kg) | 1.4 | 0.5 | 2 | 2.6 | 1.6 | |
| Price (R/kg) | 1 500–2 800 | 1 400 | 2 200 | 2 400 | 1 800 | |
| Marketing | 50% Teheran; | 100% Teheran. | 100% Teheran. | 100% Teheran. | Sells at farm. | Sells at farm to wholesalers. C. carp sold at Ahwaz. |
| 50% locally. Sells to wholesaler; same one always for Teheran | Transports fish himself. Sells to wholesalers. | Transports fish himself. Same wholesaler. | Transports fish himself. Same wholesaler. | Many wholesalers. |
1 Transport cost of R200/kg has been deducted
Table 13
Gilan Province: Unit Fish Prices
| Fish | Farm 1 | Farm 2 | Farm 3 | Farm 41 | Farm 5 | Farm 6 |
| Common carp | ||||||
| Average wt.(kg) | 1.2 | 0.7 | - | - | 0.9 | 0.8–1.5 |
| Price (R/kg) | 700–1 200 | 1 100 | - | - | 700–800 | 650–1 200 |
| Silver carp | ||||||
| Average wt. (kg) | 1.3 | 0.8–1.2 | - | - | 0.8–1.1 | 0.7–2.2 |
| Price (R/kg) | 600–900 | 900–1 250 | - | - | 750–900 | 500–1 100 |
| Grass carp | ||||||
| Average wt.(kg) | 2.0 | 1.4–1.8 | - | - | 1.2–1.6 | 0.9–1.7 |
| Price (R/kg) | 1 300–1 800 | 1 800 | - | - | 1 200–1 800 | 1 500–2 500 |
| Bighead carp | ||||||
| Average wt.(kg) | 1.0 | 0.8–1.1 | - | - | - | 1.5–2.52 |
| Price (R/kg) | 600–800 | 700–850 | - | - | - | 1 500–2 500 |
2 Not consistent with other data
Table 144
Khuzestan Province
Production Costs versus Revenue
Rials per ha
| Item | Farm 1 | Farm 2 | Farm 3 | Farm 4 | Farm 5 | Farm 61 |
| Fingerlings | ||||||
| Common carp | 30 000 | 12 500 | 21 000 | 9 000 | NA | 16 000 |
| Silver carp | 108 000 | 63 000 | 75 000 | 90 000 | 30 000 | |
| Grass carp | 30 000 | 4 000 | 60 000 | 60 000 | ||
| Sub Total | 168 000 | 79 000 | 156 000 | 159 000 | 46 000 | |
| Fertilizer | ||||||
| Urea | 2 300 | 4 000 | 3 560 | 1 950 | 5 000 | 1 500 |
| Amm. phosphate | 3 190 | 6 000 | 3 560 | 1 950 | 40 000 | 6 000 |
| Manure | 273 330 | 160 000 | 296 200 | 102 440 | 14 000 | 174 550 |
| Sub Total | 278 820 | 170 000 | 303 320 | 106 340 | 59 400 | 182 050 |
| Feed | ||||||
| Barley | 444 940 | 11 2 000 | 900 000 | 819 510 | 220 000 | 400 000 |
| Wheat | - | 1 20 000 | - | - | - | - |
| Alfalfa | 164 550 | - | 207 690 | 800 000 | 45 000 | - |
| Legumes | - | 72 000 | - | - | - | - |
| Sub Total | 609 490 | 304 000 | 1 107 690 | 1 619 510 | 265 000 | 400 000 |
| Labour | 237 000 | 240 000 | 444 440 | 585 370 | 225 000 | 359 960 |
| Land rental | 5 000 | 5 000 | 10 000 | - | 5 000 | 3 000 |
| Power | - | 80 000 | 162 000 | - | 2 500 | 19 740 |
| Water | 110 000 | 110 000 | 110 000 | 110 000 | 100 000 | 1 1 4 000 |
| Fuel | 59 260 | - | - | 63 220 | 125 000 | - |
| Motor oil | 6 220 | - | - | 63 220 | - | - |
| Maintenance | - | 80 000 | 148 150 | 97 560 | 125 0002 | 151 5203 |
| Chemicals | ||||||
| Lime | 480 | - | - | - | 2 500 | 151 520 |
| Sub Total | 417 960 | 515 000 | 874 590 | 919 370 | 585 000 | 799 740 |
| Grand Total | ||||||
| Production Cost | 1 474 270 | 1 068 500 | 2 285 600 | 2 804 220 | NA | 1 427 790 |
| Gross Revenues | ||||||
| Common carp | 2 033 900 | 58 190 | 970 200 | 874 800 | 774 000 | 952 000 |
| Silver carp | 2 808 300 | 2 381 000 | 2 337 500 | 2 655 600 | 1 696 700 | |
| Grass carp | 910 800 | 123 200 | 4 400 000 | 5 416 800 | 658 800 | - |
| Total Gross Revenues | 5 753 000 | 2 562 390 | 7 707 700 | 8 947 200 | 3 129 500 | 2 152 000 |
| Net Revenues per ha | 4 278 730 | 1 493 890 | 5 422 100 | 6 142 980 | NA | 724 210 |
1 Farm 6 stocked too late and did not obtain sufficient fingerlings
2 includes fuel, oil and some small equipment
3 includes maintenance of small poultry unit
4 Sources: Tables 5, 12 and 14 A
Table 14A
Khuzestan Province: Unit Costs for Growing Ponds (in Rials)
| Item | Farm 1 | Farm 2 | Farm 3 | Farm 4 | Farm 5 | Farm 6 |
| Fingerlings (R/ea) | * | * | ||||
| Common carp | 60 | 25 | 60 | 30 | - | 20 |
| Silver carp | 60 | 35 | 60 | 60 | - | 30 |
| Grass carp | 60 | 20 | 60 | 60 | - | - |
| Fertilizer (R/kg) | ||||||
| Urea | 10 | 10 | 12 | 12 | 40 | 15 |
| Amm. phosphate | 10 | 15 | 12 | 12 | 40 | 15 |
| Manure | 10 | 10 | 10 | 10 | 10 | 8 |
| Feed (R/kg) | ||||||
| Barley | 130 | 70 | 130 | 140 | 110 | 160 |
| Wheat | 100 | 160 | ||||
| Alfalfa | 45 | 45 | 45 | 45 | ||
| Water (R/ha/y) | 110 000 | 110 000 | 110 000 | 110 000 | 110 000 | 114 000 |
| Power (R/kW) | - | 15 | 17 | - | - | - |
| Fuel (R/1) | 10 | - | 10 | - | - | |
| Motor oil (R/1) | 60 | - | - | 450 | - | |
| Labour (R/ha/y) | 200 000 | 138 000 | 1 38 000 | 138 000 | 250 000 | 212 500 |
| Land rental | ||||||
| (R/ha/y) | 5 000 | 5 000 | 10 000 | - | 5 000 | 3 000 |
| Chemicals (R/kg) | ||||||
| Lime | 13 | 13 | - | - | 10 | - |
* Purchased from Shilat Hatchery, Khuzestan
Table 15
Khuzestan
Financial Performance of Carp Farm Model under Existing Production Systems Rials per ha
| Number of Units | Cost/Price per unit | Total Cost/Revenue per ha | Percentage of total cost/revenue | |
| Stocking:1 | ||||
| Common carp (5 g each) | 300 pieces | R 100 | R 30 000 | |
| Silver carp (5 g each) | 1 500 pieces | R 100 | R 150 000 | |
| Grass carp (5 g each) | 1 000 pieces | R 100 | R 100 000 | |
| Total stocked (5 g each) | 2 800 pieces | R 100 | R 280 000 | 11% |
| Feed: | ||||
| Barley | 7 000 kg | R 135 | R 945 000 | |
| Wheat | - | - | - | |
| Alfalfa | 5 000 kg | R 45 | R 225 000 | |
| Total Feed | 12 000 kg | - | R 1 170 000 | 47% |
| Fertilizer: | ||||
| Urea | 200 kg | R 12 | R 2 400 | |
| Amm. phosphate | 200 kg | R 12 | R 2 400 | |
| Manure | 1 5 000 kg | R 10 | R 150 000 | |
| Total Fertilizer: | 30 400 kg | R 154 800 | 6% | |
| Chemicals: lime | 1 000 kg | R 3 | R 13 000 | 0% |
| Total Input Cost per ha | - | - | R 1 617 800 | |
| Other Costs per ha: | ||||
| Labour | 1 ha | R 500 000 | R 500 000 | 20% |
| Energy | 1 ha | R 165 000 | R 165 000 | 7% |
| Water | 1 ha | R 110 000 | R 110 000 | 5% |
| Land lease | 1 ha | R 10 000 | R 10 000 | 0% |
| Maintenance | 1 ha | R 100 000 | R 100 000 | |
| Total Other Costs per ha | R 785 000 | R 885 000 | 32% | |
| Total Cost per ha | - | - | R 2 502 800 | 100% |
| Production/Harvesting2 | ||||
| Common carp | 637 kg | R 1 100 | R 700 700 | 10% |
| Silver carp | 2 168 kg | R 1 100 | R 2 384 800 | 35% |
| Grass carp | 1 700 kg | R 2 200 | R 3 740 000 | 55% |
| Gross Revenue per ha of carp farming | 4 505 kg | R 6 825 500 | 100% | |
| Net Revenue per ha excl. dept. on investment | R4 323 000 | 173% |
Table 164
Gilan Province
Production Cost Versus Revenues Rials per ha
| Item | 1 | 2 | 3 | 4 | 53 | 6 |
| A. PRODUCTION COSTS | ||||||
| Fingerlings: | ||||||
| Common carp | 200 000 | 8 000 | - | 59 400 | 90 000 | 132 000 |
| Silver carp | 135 000 | 67 500 | - | 99 720 | 158 360 | 180 000 |
| Grass carp | 135 000 | 10 000 | - | - | 56 700 | 42 000 |
| Bighead carp | 70 000 | 2 000 | - | - | - | 10 000 |
| Sub-Total | 540 000 | 87 500 | - | 159 120 | 305 060 | 364 000 |
| Fertilizer: | ||||||
| Ursa | 14 070 | 12 012 | - | 24 948 | 72 000 | 25 000 |
| Amm. phosphate | 7 590 | 4 675 | - | 8 316 | 24 000 | 14 000 |
| Amm. nitrate | - | 2 160 | - | - | - | - |
| Manure | 49 950 | 72 000 | - | 218 190 | - | 151 200 |
| Sub-total | 71 810 | 90 847 | 251 454 | 96 000 | 190 200 | |
| Feed | ||||||
| Broken barley | - | No | 137 500 | Did | ||
| Broken wheat | 5 800 | - | Feed | 200 000 | not know | |
| Mix | Use | 340 000 | 90 000 | |||
| Leftover chicken feed | 255 000 | - | estimate | |||
| Pics bran | 138 000 | - | ||||
| Wheat bran | 5 565 | - | ||||
| Clover seed | - | - | - | |||
| - | 1 4 700 | - | ||||
| Sub-total | 393 000 | 11 365 | - | 692 200 | 90 000 | |
| Other costs per ha: | ||||||
| Labour | 500 000 | 420 000 | - | 450 000 | 650 000 | 600 000 |
| Fuel | 65 000 | - | 45 000 | - | - | |
| Power | 29 500 | 6 500 | - | - | 75 000 | 20 000 |
| Land lease1 | 10 000 | 10 000 | - | 10 000 | 10 000 | 10 000 |
| Water | 100 000 | 100 000 | - | 100 000 | 100 000 | 80 000 |
| Maintenance2 | 25 000 | 25 000 | - | 25 000 | 25 000 | 25 000 |
| Chemicals - lima | - | - | - | - | 35 000 | - |
| Sub-total | S64 500 | 626 500 | - | 630 000 | 895 000 | 735 000 |
| Grand Total | ||||||
| Production Cost per ha | 1 669 110 | 816 212 | - | 1 040 574 | 1 988 260 | 1 379 200 |
| B. GROSS REVENUES | ||||||
| Common carp | 740 000 | 367 000 | - | all carp | 250 000 | 1 320 000 |
| Silver carp | 1 800 000 | 2 163 000 | - | sold at | 1 800 000 | 1 620 000 |
| Grass carp | 900 000 | 360 000 | - | R920/kg | 600 000 | 400 000 |
| Bighead carp | 400 000 | 53 000 | - | - | - | 330 000 |
| Total Gross Revenues | 3 840 000 | 2 943 000 | 3 400 000 | 2 650 000 | 3 670 000 | |
| C.NET REVENUES par ha | 2 170 890 | 2 126 788 | 2 359 426 | 661 740 | 2 290 800 |
1 Land was farm property. Estimate based on Government provided data
4 Sources: Tables 6, 13 and 16A
Table 16A
Gilan: Unit Cast for Growing Ponds (in Rials)
| Cost Category | Farm 1 | Farm 2 | Farm 31 Priv.Hatch. | Farm 4 | Farm 5 | Farm 6 | Gov. Data |
| Chemicals | |||||||
| Lime | - | - | - | - | R 70/kg | - | - |
| Cloves seed | - | - | - | - | R 350/kg | - | - |
| Fingerlings | |||||||
| Common carp | R 100/15 g/P. | R 10/3 g/P. | - | R 60/10 g/P. | R 90/20 P. | R 60/10 g/P. | - |
| Silver cup | R 90/1 5 g/P. | R 15/3 g/P. | - | R 36/4 g/P. | R 95/25 g/P. | R 60/10 g/P. | - |
| Grass carp | R 90/15 g/P. | R 20/3 g/P. | - | - | R 85/16 g/P. | R 60/10 g/P. | - |
| Bighead carp | R 70/15 g/P. | R 10/3 g/P. | - | - | - | R 25/6 g/P. | - |
| Fertilizer | |||||||
| Urea | R 16/kg2 | R 17/kg3 | - | R 13/kg3 | R 60/kg | R 50/kg | R 18/kg2 |
| Am. Phosphate | R 18/kg2 | R 20/kg3 | - | R 16/kg3 | R 60/kg | R 40/kg | R 22/kg2 |
| Am. Nitrate | - | R 22/kg3 | - | - | - | - | - |
| Manure | Ft 10/kg2 | R 10/kg3 | - | R 30/kg4 | No use of manure | R 10/kg cow2 | R 10/kg cow2 |
| (poultry) | (cow + poultry) | - | (cow + poultry) | R 22/kg poultry2 | R 25/kg poultry2 | ||
| Feed | |||||||
| Broken barley | - | - | No feed | R 150/kg | Did not know | - | |
| Broken wheat | - | R 145/kg | - | - | R 150/kg | - | |
| Mix: fishmeal 10%, | - | - | - | - | R 170/kg | R 250/kg | |
| broken barley: 35%; | - | - | - | - | - | -- | - |
| broken wheat: 50%; | - | - | - | - | - | - | - |
| bonemeal 5% | - | - | - | - | - | - | - |
| Leftover chicken feed | R 1 50/kg | - | - | - | - | - | - |
| Broiler feed | - | - | - | - | - | - | - |
| Rice bran | Ft 60/kg | - | - | - | - | - | - |
| Silkworm pupae | - | R 17/kg | - | - | - | - | - |
| Wheat bran | - | R 105/kg | - | - | - | - | - |
| Labour | R 500 000/ha | R 420 000/ha | - | ft 450 000/ha | R 650 000/ha | R 600 000/ha | - |
| Water | R 100 000/ha | R 1 00 000/ha | - | R 100 000/ha | R 100 000/ha | R 80 000/ha5 | - |
| Power | R 29 500/ha | R 6 500/ha | - | - | R 75 000/ha | R 20 000/ha | - |
| Fuel6 | - | R 65 000/ha | - | R 45 000/ha | - | - | - |
| Land lease | - | - | - | - | - | - | R 10 000/ha |
| Maintenance |
1 Poultry feed used in hatchery cost R 400/kg
3 R5/kg additional to cover transport
4 Including transport and labour
Table 17
Shilat's Estimated Cost of Carp Farming1
| Cost Component | Percentage of Total Cost |
| Staff | 13.6% |
| Feed | 31.8% |
| Grass | 20.5% |
| Fuel, Repairs and Maintenance | 4.5% |
| Fertilizer | 0.9% |
| Manure | 3.6% |
| Lime | 0.4% |
| Medicine | 2.3% |
| Fingerlings | 4.5% |
| Water | 3.0% |
| Energy | 1.8% |
| Depreciation of Buildings | 5.5% |
| Depreciation of Machinery | 2.3% |
| Miscellaneous | 4.8% |
| Total | R 733.25/kg = 100.0% |
1 Based on a yield of three metric tons per hectare