Crop wise inputs used by the host farmer:

Crop: Soybeen Variety: Phule- Season: Kharif Area:1.80Ha

Sangam

Sr.     Per Plot Per Hectare

No Valu
Item of Cost Unit Value
. Qty. Rate Qty. Rate e
      (Rs.) (Rs.)
1 Hired Human Labour          
  a) Male Days 4 300 1200 2 300 600
  b)Female Days 24 200 4800 13 200 2600
i) Hired Bullock
2 Days 0 0 0 0 0 0
labour
ii) Owned Bullock
  Days 0 0 0 0 0 0
labour
i) Hired Machinery
3 Hour 0 0 0 0 0 0
Used
ii) Owned Machinery
  Hour 7 500 3500 4 500 2000
Used
4 i) Seed Purchased Kg. 20 170 3400 11 170 1870
ii) Value of owned
  Rs. 0 0 0 0 0 0
seed
Tons/C
5 Manure 3 1500 4500 1.5 1500 2250
L
6 Fertilizers   0 0 0 0 0 0
i N Kg. 90 11.7 1053 50 11.7 585
ii P Kg. 135 60 8100 75 60 4500
iii K Kg. 81 32.3 2616.3 45 32.3 1454
iv Water-soluble Kg. 0 0 0 0 0 0
v Micronutrient Kg. 25 30 750 13.88 30 416.4
Plant Protection
7  
Chemical
i Pesticides Lit. 0.5 960 480 0.27 960 259.2
ii Fungicide Kg. 0 0 0 0 0 0
iii Weedicide ml 1 760 760 0.55 760 418
iv Hormonal spray Lit. 1 560 560 0.55 560 308
v Other Lit. 0 0 0
8 Irrigation Charges Rs. 3115 0 850
9 Incidental Charges Rs. 510 0 260
PER HECTARE COST OF CULTIVATION:

Crop: Soybeen Variety: PhuleSangam Season: Kharif Area:1.80Ha

%
Sr.
Rat Share
Value Value
Item of Cost Unit Quantity e/ in
(Rs./Plot) (Rs./Ha.)
No. Unit Cost
C3
1 Hired Human Labour            
  a) Male Days 4 300 1200 600.00 0.77
  b)Female Days 24 200 4800 2600.00 3.10
I) Hired Bullock
2 Days 0 0 0 0.00 0.00
labour
ii) Owned Bullock
  Days 0 0 0 0.00 0
labour
i) Hired Machinery
3 Hour 0 0 0 0.00 0.00
Used
ii) Owned Machinery
  Hour 7 500 3500 2000.00 3.16
Used
Value of Seed
4 Kg. 20 170 3400 1870 2.19
(Purchased & Owned)
Manure (Both owned
5 Tons/CL 3 1500 4500 2250 5.81
and hired)
6 Fertilizers   0 0 0 0 0
i N Kg. 90 11.7 1053 585 0.68
ii P Kg. 135 60 8100 4500 5.23
iii K Kg. 81 32.3 2616.3 1453.5 1.69
iv Water-soluble Kg. 0 0 0 0 0
v Micronutrient Kg. 25 30 750 416.4 0.48
Plant Protection
7  
Chemical
i Pesticides Lit. 0.5 960 480 259.2 0.31
ii Fungicide Lit. 0 0 0 0 0.00
iii Weedicide ml 1 760 760 418 0.49
iv Hormonal spray Lit. 1 560 560 308 0.36
v Other Lit. 0 0 0 0 0
8 Irrigation Charges Rs. 3115 850 2.01
9 Incidental Charges Rs. 510 260 0.32
Land Revenue &
10 Rs. 90 50 0.05
Other cesses
Depreciation on
Implements,
11 Machinery Rs. 16905.42 9391.9 10.92
& Building
Miscellaneous
12 Rs. 555 300 0.35
expenses
 Total Working
13 Capital (Total of Rs. 52894.72 28112.00 37.99
1to12)
Interest on Working
Capital @ prevailing
14 Rs. 3173.68 1686.72 2.27
bank rate for full Crop
Period
15 Cost A1 (13+14) Rs. 56068.40 29798.72 40.27
Rent Paid for Leased
16   0
in Land
17 Cost A 2 (15+16) Rs. 56068.40 29798.72 40.27
Interest on Fixed
Capital Excluding
18 Rs. 12409.2 6894 8.01
land(10% on Fixed
Investment)
Amortization Value in
19 Case of Fruit Rs. 0 0 0
Crops
20 Cost B1 (15+18+19) Rs. 68477.60 36692.72 48.28
Rental Value of land
(1/6th of gross
21 Rs. 65958.33 41230.08 42.62
Return – Land
Revenue)
22 Cost B2 (16+20+21) Rs. 134435.94 77922.80 90.90
Imputed Value of
23 Rs. 0 0 0.00
Family Labour
24 Cost C1 (20+23) Rs. 68477.60 36692.72 48.28
25 Cost C2 (22+23) Rs. 134435.94 77922.80 90.9
Managerial Allowance
26   13443.59 7792.28 9.09
(10% of cost C2)
Cost C3 (25+26) i.e.
27 Rs. 147879.53 85715.07 100
Total Cost
YIELD :

Crop: Soybeen Variety:PhuleSangam Season: Kharif Area:1.80Ha

Sr. Value Value

Item of Yield Unit Quantity Rate/ Unit
No. (Rs./Plot) (Rs./Ha.)
1. Main Product Qtl 61 6496.6 396290 220104.80
2. By Product Qtl
Gross Income 396290 220104.80
ANALYTICAL TOOLS OR ESTIMATED INCOME MEASURES USED:
Crop: Soybeen Variety:PhuleSangam Season: : Kharif Area:1.80HA
Income Measures Formula Values Total (Rs.)

Farm Business
Gross Income - Cost A1 396290 - 56068.40 340221.6
Income (F.B.I.)
Owned Farm
Gross Income- Cost A2 396290 - 56068.40 340221.6
Business Income
Family Labour
Gross Income - Cost B2 396290 - 134435.94 261854.06
Income (F.L.I.)

Net Income (N.I.) Gross Income - Cost C3 396290 - 147879.53 248410.47

Farm Investment FBI - Imputed Value of

340221.6 - 0 340221.6
Income (FII) Family labour

Net Income + Rental

Value of Owned
248410.47 + 65958.33
Intensive Income   326778
+12409.2
Land + Interest on fixed
capital

Benefit -Cost Ratio Gross Income ÷ Cost C3 396290/147879.53 2.68

(Cost C3 - Value of by
Per quintal Cost of Product) ÷
(147879.53-0)/ 61 2424.25
Production  
Yield (in qtl.)
(Cost C3 -Value of by
Per hectare Cost of Product) ÷ Area (in Ha.)
(147879.53-0)/ 61/1.80 82155.29
Production