Crop wise inputs used by the host farmer:

Crop: Onion Variety: Basvant-780 Season: Summer Area:1.80Ha

Sr.     Per Plot Per Hectare

No. Item of Cost Unit Value Value
Qty. Rate Qty. Rate
      (Rs.) (Rs.)
1 Hired Human Labour          
  a) Male Days 7 300 2100 5 300 1500
  b)Female Days 90 200 18000 50 200 10000
2 i) Hired Bullock labour Days 0 0 0 0 0 0
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 14 500 7000 8.3 500 4150
Used
4 i) Seed Purchased Kg. 17 2000 34000 10 2000 20000
ii) Value of owned
  Rs. 0 0 0 0 0 0
seed
Tons/C
5 Manure 30 3000 90000 17.85 3000 53550
L
6 Fertilizers  
i N Kg. 180 11.7 2106 100 11.7 1170
ii P Kg. 90 60 5400 50 60 3000
iii K Kg. 90 32.3 2907 50 32.3 1615
iv Water-soluble Kg.
v Micronutrient Kg. 125 28 3500 74.4 28 2083
7 Insecticides  
i Pesticides Lit. 15 263.3 3949.5 8.9 263.3 2343
ii Fungicide Kg. 7.5 223.3 1674.75 4.46 223.3 995.9
iii Weedicide ml 4.5 700 3150 2.67 700 1869
iv Hormonal spray Lit. 0 0 0 0 0 0
v Other Lit. 0 0 0
8 Irrigation Charges Rs. 12265 0 0 7300
9 Incidental Charges Rs. 1925 0 0 1145

PER HECTARE COST OF CULTIVATION

Crop: Onion Variety: Basvant-780 Season: Summer Area:1.80 Ha
 %
Sr. Rat
Value Value Share
Item of Cost Unit Quantity e/
(Rs./Plot) (Rs./Ha.) in Cost
No. Unit
C3
1 Hired Human Labour            
  a) Male Days 7 300 2100 1500 0.56
  b)Female Days 90 200 18000 10000 2.69
I) Hired Bullock
2 Days 0 0 0 0 0.00
labour
ii) Owned Bullock
  Days 0 0 0 0 0
labour
i) Hired Machinery
3 Hour 0 0 0 0 0.00
Used
ii) Owned Machinery
  Hour 14 500 7000 4150 2.26
Used
Value of Seed
4 Kg. 17 2000 34000 20000 9.17
(Purchased & Owned)
Manure (Both owned
5 Tons/CL 30 3000 90000 53550 24.29
and hired)
6 Fertilizers   0 0 0 0 0
i N Kg. 180 11.7 2106 1170 0.56
ii P Kg. 90 60 5400 3000 1.45
iii K Kg. 90 32.3 2907 1615 0.78
iv Water-soluble Kg. 0 0 0 0 0
v Micronutrient Kg. 125 28 3500 2083.2 0.94
7 Insecticides   0 0 0 0 0
i Pesticides Lit. 15 263.3 3949.5 2343.37 1.06
ii Fungicide Lit. 7.5 223.3 1674.75 995.92 0.45
iii Weedicide ml 4.5 700 3150 1869 0.85
iv Hormonal spray Lit. 0 0 0 0 0
v Other Lit. 0 0 0 0 0
8 Irrigation Charges Rs. 0 0 12265 7300 3.31
9 Incidental Charges Rs. 0 0 1925 1145 0.51
Land Revenue &
10 Rs. 0 0 205.71 114.28 0.05
Other cesses
Depreciation on
Implements,
11 Machinery Rs. 0 0 16905.42 9391.9 4.56
& Building
Miscellaneous
12 Rs. 0 0 555 300 0.14
expenses
Total Working
13 Capital (Total of Rs. 205643.38 120527.67 53.72
1to12)
14 Interest on Working Rs. 12338.6 7231.66 3.22
 Capital @ prevailing
bank rate for full Crop
Period
15 Cost A1 (13+14) Rs. 217981.98 127759.33 56.94
Rent Paid for Leased
16   0
in Land
17 Cost A 2 (15+16) Rs. 217981.98 127759.33 56.94
Interest on Fixed
Capital Excluding
18 Rs.     12409.2 6894 3.34
land(10% on Fixed
Investment)
Amortization Value in
19 Case of Fruit Rs.      0  0 0
Crops
20 Cost B1 (15+18+19) Rs.     230391.18 134653.33 60.29
Rental Value of land
(1/6th of gross
21 Rs.     113419.3 63010.72 30.61
Return – Land
Revenue)
22 Cost B2 (16+20+21) Rs.     343810.47 197664.05 90.90
Imputed Value of
23 Rs. 0 0 0 0 0.00
Family Labour
24 Cost C1 (20+23) Rs.     230391.18 134653.33 60.29
25 Cost C2 (22+23) Rs.     343810.47 197664.05 90.9
Managerial Allowance
26       34381.05 19766.40 9.09
(10% of cost C2)
Cost C3 (25+26) i.e.
27 Rs.     378191.52 217430.45 100
Total Cost

YIELD :

Crop: Onion Variety: Basvant780 Season: Summer Area:1.80Ha

Sr. Value Value

Item of Yield Unit Quantity Rate/ Unit
No. (Rs./Plot) (Rs./Ha.)
1. Main Product Qtl 505 1350 681750 378750
2. By Product Qtl
Gross Income 681750 378750

ANALYTICAL TOOLS OR ESTIMATED INCOME MEASURES USED:

Crop: Onion Variety: Basvant780 Season: Summer Area:1.80Ha
 Income
Formula Values Total (Rs.)
Measures

Farm Business Income

Gross Income - Cost A1 681750 - 217981.98 463768
(F.B.I.)
Owned Farm Business
Gross Income- Cost A2 681750 - 217981.98 463768
Income
Family Labour Income
Gross Income - Cost B2 681750 - 343810.47 337939.5
(F.L.I.)

Net Income (N.I.) Gross Income - Cost C3 681750 - 378191.52 303558.5

Farm Investment FBI - Imputed Value of

463768- 0 463768
Income (FII) Family labour

Net Income + Rental

Value of Owned
Intensive Income   303558.5+113419.3+12409.2 429387
Land + Interest on fixed
capital

Benefit -Cost Ratio Gross Income ÷ Cost C3 681750/378191.52 1.80

(Cost C3 - Value of by
Per quintal Cost of Product) ÷
(378191.52-0)/505 748.89
Production  
Yield (in qtl.)
(Cost C3 -Value of by
Per hectare Cost of Product) ÷ Area
(378191.52-0)/1.80 210106.40
Production  
(in Ha.)