Scribd
Upload
37 views

JB Maize Coc

The document provides cost details of crop cultivation on 0.66 hectares of land. It includes costs of labor, machinery, seeds, fertilizers, insecticides and other expenses. It also provides yield details and calculates various income measures like farm business income, family labor income and net income.

Uploaded by

Girish Salunkhe
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
37 views

JB Maize Coc

The document provides cost details of crop cultivation on 0.66 hectares of land. It includes costs of labor, machinery, seeds, fertilizers, insecticides and other expenses. It also provides yield details and calculates various income measures like farm business income, family labor income and net income.

Uploaded by

Girish Salunkhe
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
You are on page 1/ 7

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.)

You might also like