Crop wise inputs used by the host farmer:

Crop: Maize Variety: Advant-751 Season: Rabbi Area:0.30Ha

Sr.     Per Plot Per Hectare
No. Item of Cost Unit Value Value
Qty. Rate Qty. Rate
      (Rs.) (Rs.)
1 Hired Human Labour       0    0
  a) Male Days 4 300 1200 13 300 3900
  b)Female Days 8 200 1600 26 200 5200
2 i) Hired Bullock labour Days 2 450 900 7 450 3150
ii) Owned Bullock
  Days 0 0 0 0 0 0
labour
i) Hired Machinery
3 Hour 2 500 1000 7 500 3500
Used
ii) Owned Machinery
  Hour 0 0 0 0 0 0
Used
4 i) Seed Purchased Kg. 18 250 4500 60 250 15000
ii) Value of owned
  Rs. 0 0 0 0 0 0
seed
5 Manure Tons/CL 0 0 0 0 0 0
6 Fertilizers   - - - - - -
i N Kg. 36 11.7 421.2 120 11.7 1404
ii P Kg. 18 60 1080 60 60 3600
iii K Kg. 12 32.3 387.6 40 32.3 1292
iv Water-soluble Kg. 0 0 0 0 0 0
v Micronutrient Kg. 0 0 0 0 0 0
7 Insecticides   0 0 0 0 0 0
i Pesticides Lit. 0.4 900 360 1 900 900
ii Fungicide Kg. 0 0 0 0 0 0
iii Weedicide ml 30 50 1500 100 50 5000
iv Hormonal spray Lit. 0 0 0 0 0 0
v Other Lit. 0 0 0 0 0 0
8 Irrigation Charges Rs.     3527  0 11756
9 Incidental Charges Rs.     200  0 666
This table gives the information about different physical input used by farmer for
cultivation of Maize kharif crop farmer used 4 hired male labours and 8 female labours he
also used 2 Bullock labour for Maize cultivation of maize for 2 hours of hired machinery
used for 0. 30 ha area farmer used 18kg of seed for this crop farmer used and for controlling
different paste and disease used by farmer weedicide 30 ml etc.
PER HECTARE COST OF CULTIVATION
Crop: Maize Variety: Advant-751 Season: Rabbi Area:0.30Ha

%
Sr.
Ra Share
Value Value
Item of Cost Unit Quantity te/ in
(Rs./Plot) (Rs./Ha.)
No. Unit Cost
C3
1 Hired Human Labour            
  a) Male Days 4 300 1200 3900.00 3.65
  b)Female Days 8 200 1600 5200.00 4.86
I) Hired Bullock
2 Days 2 450 900 3150.00 2.73
labour
ii) Owned Bullock
  Days 0 0 0 0.00 0
labour
i) Hired Machinery
3 Hour 2 500 1000 3500.00 3.65
Used
ii) Owned Machinery
  Hour 0 0 0 0.00 0
Used
Value of Seed
4 Kg. 18 250 4500 15000 13.69
(Purchased & Owned)
Manure (Both owned
5 Tons/CL 0 0 0 0 0.00
and hired)
6 Fertilizers   0 0 0 0 0
i N Kg. 36 11.7 421.2 1404 1.28
ii P Kg. 18 60 1080 3600 3.28
iii K Kg. 12 32.3 387.6 1292 1.17
iv Water-soluble Kg. 0 0 0 0 0
v Micronutrient Kg. 0 0 0 0 0.00
7 Insecticides   0 0 0 0 0
i Pesticides Lit. 0.4 900 360 900 1.09
ii Fungicide Lit. 0 0 0 0 0.00
iii Weedicide ml 30 50 1500 5000 4.56
iv Hormonal spray Lit. 0 0 0 0 0
v Other Lit. 0 0 0 0 0
8 Irrigation Charges Rs. 0 0 3527 11756 10.73
9 Incidental Charges Rs. 0 0 200 666 0.60
Land Revenue &
10 Rs. 0 0 30 100 0.09
Other cesses
Depreciation on
Implements,
11 Machinery Rs. 0 0 2817.57 9391.9 8.57
& Building
Miscellaneous
12 Rs. 0 0 240 300 0.73
expenses
 Total Working
13 Capital (Total of Rs. 0 0 19763.37 65159.90 61.96
1to12)
Interest on Working
Capital @ prevailing
14 Rs. 0 0 1185.80 3909.59 3.71
bank rate for full Crop
Period
15 Cost A1 (13+14) Rs. 0 0 20949.17 69069.49 65.68
Rent Paid for Leased
16   0 0 0 0 0
in Land
17 Cost A 2 (15+16) Rs. 0 0 20949.17 69069.49 65.68
Interest on Fixed
Capital Excluding
18 Rs. 0 0 2068.2 6894 6.29
land(10% on Fixed
Investment)
Amortization Value in
19 Case of Fruit Rs. 0 0 0 0 0
Crops
20 Cost B1 (15+18+19) Rs. 0 0 23017.37 75963.49 71.98
Rental Value of land
(1/6th of gross
21 Rs. 0 0 5303.33 20733.33 18.92
Return – Land
Revenue)
22 Cost B2 (16+20+21) Rs. 0 0 28320.71 96696.83 90.90
Imputed Value of
23 Rs. 0 0 0 0 0.00
Family Labour
23017.372
24 Cost C1 (20+23) Rs. 0 0 75963.49 71.98
2
28320.705
25 Cost C2 (22+23) Rs. 0 0 96696.83 90.9
5
Managerial
2832.0705
26 Allowance (10% of   0 0 9669.68 9.09
5
cost C2)
Cost C3 (25+26) i.e. 106366.5
27 Rs. 0 0 31152.78 100
Total Cost 1
This table gives the information about different cost concepts for cultivation of Maize
crop for 0.30 ha farmer required Rs. 31152.78 . In that cost the share of working capital is
61.96%. The Rental Value of land acquired maximum share in the total cost followed by
hired female labours, miscellaneous expenses interest on fixed capital, depreciation, imputed
family labour, irrigation charges, and incidental charges.

YIELD :
 Crop: Maize Variety: Advant-751 Season: Rabbi Area:0.30Ha

Sr. Value Value

Item of Yield Unit Quantity Rate/ Unit
No. (Rs./Plot) (Rs./Ha.)
1. Main Product Qtl 16 2000 32000 125000
2. By Product Qtl
Gross Income 32000 125000
This table gives the information about yield of crop from cultivation of Maize crop 16
quintal and the gross income received by farmer is Rs.32000 from 0.30 ha area.
ANALYTICAL TOOLS OR ESTIMATED INCOME MEASURES USED:
Crop: Maize Variety: Advant-751 Season: Rabbi Area:0.30Ha

Income Measures Formula Values Total (Rs.)

Farm Business
Gross Income - Cost A1 32000-20949.17 11050.82
Income (F.B.I.)
Owned Farm
Gross Income- Cost A2 32000-20949.17 11050.82
Business Income
Family Labour
Gross Income - Cost B2 32000-28320.71 3679.294
Income (F.L.I.)

Net Income (N.I.) Gross Income - Cost C3 32000-31152.78 847.2239

Farm Investment FBI - Imputed Value of

11050.82 – 0 11050.82
Income (FII) Family labour

Net Income + Rental Value

of Owned
Intensive Income   847.2239+5303.33+2068.2 8218.757
Land + Interest on fixed
capital

Benefit -Cost Ratio Gross Income ÷ Cost C3 32000/31152.78 1.03

(Cost C3 - Value of by
Per quintal Cost of Product) ÷
(31152.78-0)/16 1947.05
Production  
Yield (in qtl.)
Per hectare Cost of (Cost C3 -Value of by
(31152.78-0)/0.30 103842.59
Production Product) ÷ Area
 
(in Ha.)