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.)