CROP WISE INPUTS USED BY HOST FARMER
Variety: ADV- Area
Crop: Maize 741 Season: Kharif : 0.66
Per Plot Per Hectare
Sr.
Iitem of Cost Unit Qty Rat Value Value
No.
. e (Rs.) Qty. Rate (Rs.)
Hired Human Labour
4.5454
1 a) Male Days 3 300 900 5 300 1363.6364
12.121
b) Female Days 8 250 2000 2 250 3030.303
i) Hired Bullock Labour Days 0 0 0 0 0 0
2
ii) Owned Bullock Labour Days 0 0 0 0 0 0
i) Hired Machinery Used Hour 0 0 0 0 0 0
3
ii) Owned Machinery
Used Hour 2 800 1600 3.0303 800 2424.2424
10.606
i) Seed Purchased Kg. 7 400 2800 400 4242.4242
4 1
ii) Value of owned Seed Kg. 0 0 0 0 0 0
tonn 1.5151
5 Manure e 1 700 700 5 700 1060.6061
Fertilizers
i) Straight Kg. 0 0 0 0 0 0
68.181
ii) water soluble K Kg. 45 15 675 8 15 1022.7273
6 iii) Complex Kg. 0 0 0 0 0 0
98.484
iv) Water - Soluble N Kg. 65 6 390 8 6 590.90909
118.18
v) water soluble P Kg. 78 16 1248 2 16 1890.9091
Insecticide
757.57
i)insecticide ml. 500 2.4 1200 6 2.4 1818.1818
ii) Fungicide gm. 0 0 0 0 0 0
7
1.5151
iii) Weedicide Kg. 1 500 500 5 500 757.57576
iv) Hormonal Spray Lit. 0 0 0 0 0 0
v) Other Lit. 0 0 0 0 0 0
8 Irrigation Charges Rs. 12127.3 18374.697
9 Incidental Charges Rs. 988.85 1498.2576
PER HECTARE COST OF CULTIVATION
Sr. Uni Quantit Rate/ Value Value % Share in Cost
Item of Cost
No. t y Unit (Rs./Plot) (Rs./Ha.) C3
Hired Human Labour
Day
1 a) Male s 3 300 900 1363.636364 0.457527492
Day
b) Female s 8 250 2000 3030.30303 1.016727759
Day
i) Hired Bullock Labour s 0 0 0 0 0
2
Day
ii) Owned Bullock Labour s 0 0 0 0 0
Hou
i) Hired Machinery Used 0 0 0 0 0
r
3
Hou
ii) Owned Machinery Used r 2 800 1600 2424.242424 0.813382207
i) Seed Purchased Kg. 7 400 2800 4242.424242 1.423418863
4
ii) Value of owned Seed Kg. 0 0 0 0 0
5 Manure 1 700 700 1060.606061 0.355854716
6 Fertilizers
i) Straight Kg. 0 0 0 0 0
ii) water soluble K Kg. 45 15 675 1022.727273 0.343145619
iii) Complex Kg. 0 0 0 0 0
iv) Water - Soluble N Kg. 65 6 390 590.9090909 0.198261913
v) water soluble P Kg. 78 16 1248 1890.909091 0.634438122
Insecticide
i)insecticide ml. 500 2.4 1200 1818.181818 0.610036656
ii) Fungicide gm. 0 0 0 0 0
7
iii) Weedicide Kg. 1 500 500 757.5757576 0.25418194
iv) Hormonal Spray Lit. 0 0 0 0 0
v) Other Lit. 0 0 0 0 0
8 Irrigation Charges Rs. 12127.3 18374.69697 6.165081277
9 Incidental Charges Rs. 988.85 1498.257576 0.502695622
10 Repairs on implement & Machinery Rs. 0 0 0
11 Crop Insurance Premium Rs. 0 0 0
12 Miscellaneous Expenses Rs. 0 0 0
Total Working Capital (Total 1 to
Rs.
13 12) 25129.15 38074.4697 12.77475219
Interest on Working Capital @
14 Prevailing Bank Rate for full Crop Rs. 92896.06 140751.6061 47.22500146
Period
15 Land Revenue & Other Cesses Rs. 0 0 0
Depriciation on Implement,
16 Rs. 7436.38 11267.24242 3.780386987
Machinery & Building
17 Cost A1 (13 + 14 + 15 +16) Rs. 125461.59 190093.3182 63.78014063
18 Rent Paid for Leased in Land Rs. 0 0 0
19 Cost A2 (17 + 18) Rs. 125461.59 190093.3182 63.78014063
Interest on Fixed Capital Excluding
20 Rs. 18965.22 28735.18182 9.641232817
Land (10 % on Fixed Investment)
Amortization Value in Case of Fruit
Rs.
21 Crops 0 0 0
22 Cost B1 (17 + 20 + 21) Rs. 144426.81 218828.5 73.42137345
Rental Value of owned Land (1/6 th
23 Rs. 34400 52121.21212 17.48771746
of Gross Return - Land Revenue)
24 Cost B2 (18 + 22 + 23) Rs. 178826.81 270949.7121 90.90909091
25 Imputed Value of Family Labour Rs. 0 0 0
26 Cost C1 (22 + 25) Rs. 144426.81 218828.5 73.42137345
27 Cost C2 (24 + 25) Rs. 178826.81 270949.7121 90.90909091
28 Manegerial Allowance (10 % of Cost Rs. 17882.681 27094.97121 9.090909091
C2)
29 Cost C3 (27 + 28) i,e Total Cost Rs. 196709.491 298044.6833 100
YIELD
Sr. Item of Quantit Rate/ Value Value
Unit
No. Yield y Unit (Rs./Plot) (Rs./Ha)
1 Main Product Qtl. 48 2800 134400 203636.3636
2 By Product Qtl. 72 1000 72000 109090.9091
Gross Income 206400 312727.2727
ANALYTICAL TOOLS OR ESTIMATED INCOME MEASURES USED
Income Measures Formula Total (Rs.)
Farm Business Income (F.B.I) Gross Income - Cost A1 80938.41
Owned Farm Business Income Gross Income - Cost A2 80938.41
Family Labour Income (F.L.I) Gross Income - Cost B2 27573.19
Net Income (N.I) Gross Income - Cost C3 9690.509
Farm Investment Income (F.I.I) F.B.I - Imputed Value of Family Labour 80938.41
Net Income + Rental Value of Owned Land
Intensive Income 63055.729
+ Interest on Fixed Capital
Benefit - Cost Ratio Gross Income ÷ Cost C3 1.049263048
(Cost C3 - Value of By Product) ÷ Yield (in
Cost of Production 2598.114396
qtl.)
(Cost C3 - Value of By Product) ÷ Area (in
Cost of Cultivation 188953.7742
Ha.)
