WEEKLY DIARY OF THE STUDENT

From 26 /07/2021 To 31 /07/2021

1. Name of the student : Kishor Baban Bombe

2. Registration No : ABN.2018/005
3. Name of the college : CABM,Narayangaon
4. Name of the Village : Pimparkhed
5. Name and address of farmer : A/P Pimparkhed, Tal-Shirur, Dist-Pune

ABSTRACT OF WORK
Week days Date Abstract of work done
Monday 26/07/2021 I had Calculate Per Hectare cost of cultivation.
Tuesday 27/07/2021 I had Calculate Per Hectare cost of cultivation.
Wednesday 28/07/2021 I had Calculate Per Hectare cost of cultivation.
Thursday 29/07/2021 I had Calculate Per Hectare cost of cultivation.
Friday 30/07/2021 I had Calculate Per Hectare cost of cultivation.
Saturday 31/07/2021 Submission

6. New experience gained during this week: I Knows how to calculate per hectare cost of cultivation. .
7. Time absent during the week and reason for absence Day: - Hours Reason:
8. Comments of the advisory committee:

9. Date of receipt of the diary by the Chairman of the advisory committee:

10. Date of communication of comments, if any to the student:

Sign. of Student Sign. of ABS/SMS Sign. of Coordinate Sign. of Principal

 PER HECTARE COST OF CULTIVATION

1) Crop: Red Gram Variety: Nirmal Season: Kharif Area: 0.56 Ha

Sr. Rate/ Value Value % Share

No. Item of Unit Quantity Unit (Rs./Plot) (Rs./Ha.) in Cost C3
Cost
1. Hired Human Labour
a) Male Days 17 250 4250 7589.28 5.93
b)Female Days 53 150 7950 14,196.42 11.10
2. I) Hired Bullock labour Days - - - - -
ii) Owned Bullock labour Days - - - - -
3. i) Hired Machinery Used Hour - - - - -
ii) Owned Machinery Used Hour 5 560 2800 5000 3.91
4. Value of Seed (Purchased & Owned) Kg. 1 350 350 625 0.48
5. Manure (Both owned and hired) Tons/CL 4 1500 6000 10,714.28 8.38
6. Fertilizers
i Straight Kg. 50 6 300 535.71 0.41
ii Mixed Kg. - - - - -
iii Complex Kg. 200 23 4600 8214.28 6.42
iv Water-soluble Kg. - - - - -
v Micronutrient Kg. - - - - -
7. Insecticides
i Pesticides Lit. 2.5 750 1875 3348.21 2.61
ii Fungicide Lit. - - - - -
8. Irrigation Charges Rs. 0 0 11,539.44 20,606.14 16.12
9. Incidental Charges Rs. 0 0 422.41 754.30 0.59
10. Land Revenue & Other cesses Rs. 0 0 14 25 0.01
Depreciation on Implements, 0 0 2,891.84 5164 4.04
11. Rs.
Machinery & Building
12. Miscellaneous expenses Rs. - - - - -
13. Total Working Capital (Total of Rs. 0 0 42,992.69 76,772.62 60.06
1to12)
Interest on Working Capital @ 0 0 2579.56 4606.35 3.60
14. prevailing bank rate for full Crop Rs.
Period
15. Cost A1 (13+14) Rs. 0 0 45,572.25 81,378.97 63.66
16. Rent Paid for Leased in Land 0 0 0 0.00 0.00
17. Cost A 2 (15+16) Rs. 0 0 45,572.25 81,378.97 63.66
Interest on Fixed Capital 0 0 7560.60 13501.07 10.56
18. Rs.
Excluding land(10% on Fixed
Investment)
 Amortization Value in Case of - - - - -
19. Fruit Crops Rs.
20. Cost B1 (15+18+19) Rs. 0 0 53,132.85 94,880.04 74.23
Rental Value of land (1/6th of 0 0 10,986 19,617.85 15.34
21. Rs.
gross Return – Land Revenue)
22. Cost B2 (16+20+21) Rs. 0 0 64,118.85 114,497.89 89.58
23. Imputed Value of Family Labour Rs.
1)Male Rs 2 250 500 - -
2)Female Rs 3 150 450 - -
Total Rs - - 950 1696.42 1.32
24. Cost C1 (20+23) Rs. 0 0 54,082.85 96,576.46 75.56
25. Cost C2 (22+23) Rs. 0 0 65,068.85 116,194.31 90.90
26. Managerial Allowance (10% of cost - - 6,506.88 11,619.43 9.09
C2)
27. Cost C3 (25+26) i.e. Total Cost Rs. 0 0 71,575.73 127,813.74 100

YIELD:

Crop: Red Gram Variety: Nirmal Season: Kharif Area: 0.56 Ha

Sr. Value Value

Item of Yield Unit Quantity Rate/ Unit
No. (Rs./Plot) (Rs./Ha.)
1. Main Product Q 12 5500 66,000 117857.14
2. By Product - - - - -
Gross Income 66,000 117857.14
 PER HECTARE COST OF CULTIVATION

2) Crop:Bajara Variety: Mahyco-204 Season: Kharif Area: 0.74 Ha

Sr. Rate/ Value Value % Share

No. Item of Cost Unit Quantity Unit (Rs./Plot) (Rs./Ha.) in Cost C3
1. Hired Human Labour
a) Male Days 6 250 1500 2027.03 2.45
b)Female Days 24 150 3600 4864.86 5.88
2. I) Hired Bullock labour Days - - - - -
ii) Owned Bullock labour Days - - - - -
3. i) Hired Machinery Used Hour - - - - -
ii) Owned Machinery Used Hour 6 1125 6750 9121.62 11.02
4. Value of Seed (Purchased & Owned) Kg. 9 103.33 929.27 1255.77 1.51
5. Manure (Both owned and hired) Tons/CL - - - - -
6. Fertilizers
i Straight Kg. 100 6 600 810.81 0.98
ii Mixed Kg. - - - - -
iii Complex Kg. 100 23 2300 3108.10 3.75
iv Water-soluble Kg. - - - - -
v Micronutrient Kg. - - - - -
7. Insecticides
i Pesticides Lit. 2 750 1500 2027.02 2.45
ii Fungicide Lit. - - - - -
iii Weedicide Lit. - - - - -
8. Irrigation Charges Rs. 0 0 16203.91 21,897.17 26.46
9. Incidental Charges Rs. 0 0 558.18 754.29 0.91
10. Land Revenue & Other cesses Rs. 0 0 18.5 25 0.03
Depreciation on Implements, 0 0 3,821.36 5164 6.24
11. Machinery & Building Rs.
12. Miscellaneous expenses Rs. - - - - -
13. Total Working Capital (Total of Rs. 0 0 37,781.22 51,055.67 61.71
1to12)
Interest on Working Capital @ 0 0 2,266.87 3,063.34 3.70
14. prevailing bank rate for full Crop Rs.
Period
15. Cost A1 (13+14) Rs. 0 0 40,048.09 54,119.01 65.41
16. Rent Paid for Leased in Land 0 0 0 0.00 0.00
17. Cost A 2 (15+16) Rs. 0 0 40,048.09 54,119.01 65.41
Interest on Fixed Capital 990.79 1138.90 1.37
18. Rs.
Excluding land(10% on Fixed
Investment)
Amortization Value in Case of - - - - -
19. Fruit Crops Rs.
20. Cost B1 (15+18+19) Rs. 0 0 41,038.88 55,457.91 67.03
Rental Value of land (1/6th of 0 0 12,914.83 17,452.47 21.09
21. Rs.
gross Return – Land Revenue)
22. Cost B2 (16+20+21) Rs. 0 0 53,953.71 72,910.38 88.13
23. Imputed Value of Family Labour Rs.
 a)Male Rs. 5 250 1250
b)Feamle Rs. 3 150 450
Total Rs. - - 1700 2297 2.77
24. Cost C1 (20+23) Rs. - - 42,738.88 57,754.91 69.81
25. Cost C2 (22+23) Rs. 0 0 55,653.71 75,207.38 90.90
26. Managerial Allowance (10% of cost 0 0 5565.37 7520.73 9.09
C2)
27. Cost C3 (25+26) i.e. Total Cost Rs. 0 0 61,219.08 82,728.11 100

YIELD:

Crop: Bajara Variety: Mahyco-204 Season: Kharif Area: 0.74 Ha

Sr. Value Value
Item of Yield Unit Quantity Rate/ Unit
No. (Rs./Plot) (Rs./Ha.)
1. Main Product Q 33 2200 72600 98,108.10
2. By Product Bundle 1000 5 5000 6756.75
Gross Income 77600 104864.85
 PER HECTARE COST OF CULTIVATION

3)Crop: Jowar Variety: Advanta-537 Season: Rabi Area: 0.56 Ha

Sr. Rate/ Value Value % Share

No. Item of Unit Quantity Unit (Rs./Plot) (Rs./Ha.) in Cost C3
Cost
1. Hired Human Labour
a) Male Days 32 250 8000 14,285.71 11.02
b)Female Days 4 150 600 1,071.42 0.82
2. I) Hired Bullock labour Days - - - - -
ii) Owned Bullock labour Days - - - - -
3. i) Hired Machinery Used Hour - - - - -
ii) Owned Machinery Used Hour 6 1033.3 6200 11,071.42 8.54
4. Value of Seed (Purchased & Owned) Kg. 7.5 106.6 800 1,428.57 1.10
5. Manure (Both owned and hired) Tons/ - - - - -
CL
6. Fertilizers
i Straight Kg. 100 6 600 1,071.42 0.82
ii Mixed Kg. - - - - -
iii Complex Kg. 100 32 3200 5,714.28 4.40
iv Water-soluble Kg. - - - - -
v Micronutrient Kg. - - - - -
7. Insecticides
i Pesticides Lit. 1 300 300 535.71 0.41
ii Fungicide Lit. - - - - -
iii Weedicide Lit. - - - - -
8. Irrigation Charges Rs. 0 0 12457.17 22,244.94 17.16
9. Incidental Charges Rs. 0 0 422.41 754.30 0.58
10. Land Revenue & Other cesses Rs. 0 0 14 25 0.01
Depreciation on Implements, 0 0 2,891.84 5,164 3.98
11. Rs.
Machinery & Building
12. Miscellaneous expenses Rs. - - - - -
13. Total Working Capital (Total of Rs. 0 0 35,485.42 63,366.77 48.89
1to12)
Interest on Working Capital @ 0 0 2129.12 3802 2.93
14. prevailing bank rate for full Crop Rs.
Period
15. Cost A1 (13+14) Rs. 0 0 37,614.54 67,168.77 51.82
16. Rent Paid for Leased in Land - - - - -
17. Cost A 2 (15+16) Rs. 0 0 37,614.54 67,168.77 51.82
Interest on Fixed Capital 0 0 7560.60 13,501.07 10.41
18. Rs.
Excluding land(10% on Fixed
Investment)
 Amortization Value in Case of - - - - -
19. Fruit Crops Rs.
20. Cost B1 (15+18+19) Rs. 0 0 45,175.14 80,669.84 62.24
Rental Value of land (1/6th of 0 0 20,252.66 36,165.46 27.90
21. Rs.
gross Return – Land Revenue)
22. Cost B2 (16+20+21) Rs. 0 0 65,427.8 1,16,835.3 90.15
23. Imputed Value of Family Labour Rs.
a)Male 1 250 250 - -
b)Female 2 150 300 - -
Total 0 0 550 982.14 0.75
24. Cost C1 (20+23) Rs. 0 0 45,725.14 81,651.98 63.00
25. Cost C2 (22+23) Rs. 0 0 65,977.8 117817.44 90.90
26. Managerial Allowance (10% of cost 0 0 6,597.78 11781.74 9.09
C2)
27. Cost C3 (25+26) i.e. Total Cost Rs. 0 0 72,575.58 1,29,599.18 100

YIELD:

Crop: Jowar Variety: Advanta-537 Season: Rabi Area: 0.56 Ha

Sr. Value Value
Item of Yield Unit Quantity Rate/ Unit
No. (Rs./Plot) (Rs./Ha.)
1. Main Product Q 62 1800 1,11,600 1,99,285.71
2. By Product Bundle 2000 5 10,000 17,857.14
Gross Income 1,21,600 2,17,142.85
 PER HECTARE COST OF CULTIVATION

4) Crop: Coriander Variety: Indori Season: Rabi Area: 0.74 Ha

Sr. Rate/ Value Value % Share

No. Item of Unit Quantity Unit (Rs./Plot) (Rs./Ha.) in Cost C3
Cost
1. Hired Human Labour
a) Male Days 9 250 2250 3040.54 3.03
b)Female Days 55 150 8250 11,148.64 11.13
2. I) Hired Bullock labour Days - - - - -
ii) Owned Bullock labour Days - - - - -
3. i) Hired Machinery Used Hour - - - - -
ii) Owned Machinery Used Hour 3 733.33 2200 2972.97 2.97
4. Value of Seed (Purchased & Owned) Kg. 60 100 6000 8108.10 8.10
5. Manure (Both owned and hired) Tons/CL - - - - -
6. Fertilizers
i Straight Kg. 50 6 300 405.40 0.40
ii Mixed Kg. - - - - -
iii Complex Kg. - - - - -
iv Water-soluble Kg. - - - - -
v Micronutrient Kg. - - - - -
7. Insecticides
i Pesticides Lit. 1 500 500 675.67 0.67
ii Fungicide Lit. - - - - -
iii Weedicide Lit. - - - - -
8. Irrigation Charges Rs. 0 0 18,923.11 25,571.77 25.55
9. Incidental Charges Rs. 0 0 558.18 754.29 0.75
10. Land Revenue & Other cesses Rs. 0 0 18.5 25 0.02
Depreciation on Implements, 0 0 3,821.36 5164 5.15
11. Rs.
Machinery & Building
12. Miscellaneous expenses Rs. - - - - -
13. Total Working Capital (Total of Rs. 0 0 42,821.15 57,866.38 57.81
1to12)
Interest on Working Capital @ 0 0 2,569.26 3,471.98 3.46
14. prevailing bank rate for full Crop Rs.
Period
15. Cost A1 (13+14) Rs. 0 0 45,390.41 61,338.36 61.28
16. Rent Paid for Leased in Land - - - - -
17. Cost A 2 (15+16) Rs. 0 0 45,390.41 61,338.36 61.28
Interest on Fixed Capital 0 0 9990.79 13501.06 13.48
18. Rs.
Excluding land(10% on Fixed
Investment)
Amortization Value in Case of - - - - -
319. Fruit Crops Rs.
20. Cost B1 (15+18+19) Rs. 0 0 55,381.2 74,839.42 74.77
 Rental Value of land (1/6th of 0 0 10,648.16 14,389.40 14.37
21. Rs.
gross Return – Land Revenue)
22. Cost B2 (16+20+21) Rs. 0 0 66,029.36 89,228.82 89.15
23. Imputed Value of Family Labour Rs.
a) Male 4 250 1000 - -
b) Feamle 2 150 300 - -
Total - - 1300 1,756.75 1.75
24. Cost C1 (20+23) Rs. 0 0 56,681.2 76,596.17 76.53
25. Cost C2 (22+23) Rs. 0 0 67,329.36 90,985.57 90.90
26. Managerial Allowance (10% of cost 0 0 6732.93 9098.55 9.09
C2)
27. Cost C3 (25+26) i.e. Total Cost Rs. 0 0 74,062.29 1,00,084.12 100

YIELD:

Crop: Coriander Variety: Indori Season: Rabi Area: 0.74 Ha

Sr. Value Value
Item of Yield Unit Quantity Rate/ Unit
No. (Rs./Plot) (Rs./Ha.)
1. Main Product Q 32 2000 64000 86,486.48
2. By Product - - - - -
Gross Income 64000 86,486.48
 PER HECTARE COST OF CULTIVATION

5) Crop: Groundnut Variety: Vikram Season: Summer Area: 0.74 Ha

Sr. Rate/ Value Value % Share

No. Item of Unit Quantity Unit (Rs./Plot) (Rs./Ha.) in Cost C3
Cost
1. Hired Human Labour
a) Male Days 5 250 1200 1,621.62 1.17
b)Female Days 73 150 10,950 14,797.29 10.75
2. I) Hired Bullock labour Days - - - - -
ii) Owned Bullock labour Days - - - - -
3. i) Hired Machinery Used Hour - - - - -
ii) Owned Machinery Used Hour 6 1100 6600 8,918.91 6.48
4. Value of Seed (Purchased & Owned) Kg. 60 90 5400 7,297.29 5.30
5. Manure (Both owned and hired) Tons/CL - - - - -
6. Fertilizers
i Straight Kg. 50 24 1200 1,621.62 1.17
ii Mixed Kg. - - - - -
iii Complex Kg. 100 50 5000 6,756.75 4.90
iv Water-soluble Kg. - - - - -
v Micronutrient Kg. - - - - -
7. Insecticides
i Pesticides Lit. - - - - -
ii Fungicide Lit. - - - - -
8. Irrigation Charges Rs. 0 0 16,475.83 22,264.63 16.17
9. Incidental Charges Rs. 0 0 558.18 754.29 0.54
10. Land Revenue & Other cesses Rs. 0 0 18.5 25 0.01
Depreciation on Implements, 0 0 3,821.36 5164 3.75
11. Rs.
Machinery & Building
12. Miscellaneous expenses Rs. - - - - -
13. Total Working Capital (Total of Rs. 0 0 51,223.87 69,221.44 50.29
1to12)
Interest on Working Capital @ 0 0 3,073.43 4,153.28 3.01
14. prevailing bank rate for full Crop Rs.
Period
15. Cost A1 (13+14) Rs. 0 0 54,297.3 73,374.72 53.31
16. Rent Paid for Leased in Land - - - - -
17. Cost A 2 (15+16) Rs. 0 0 54,297.3 73,374.72 53.31
Interest on Fixed Capital 0 0 9990.79 13,501.06 9.80
18. Rs.
Excluding land(10% on Fixed
Investment)
Amortization Value in Case of - - - - -
19. Fruit Crops Rs.
20. Cost B1 (15+18+19) Rs. 0 0 64,288.09 86,875.78 63.12
 Rental Value of land (1/6th of 0 0 26,648.16 36,011.02 26.16
21. Rs.
gross Return – Land Revenue)
22. Cost B2 (16+20+21) Rs. 0 0 90,936.25 1,22,886.8 89.28
23. Imputed Value of Family Labour Rs.
a)Male 3 250 750 - -
b)Feamle 6 150 900 - -
Total 1650 2229.72 1.62
24. Cost C1 (20+23) Rs. 0 0 65,938.09 89,105.5 64.74
25. Cost C2 (22+23) Rs. 0 0 92,586.25 1,25,116.52 90.90
26. Managerial Allowance (10% of cost 0 0 9258.62 12,511.65 9.09
C2)
27. Cost C3 (25+26) i.e. Total Cost Rs. 0 0 1,01,844.87 1,37,628.17 100

YIELD:

Crop: Groundnut Variety: Vikram Season: Summer Area: 0.74 Ha

Sr. Value Value
Item of Yield Unit Quantity Rate/ Unit
No. (Rs./Plot) (Rs./Ha.)
1. Main Product Q 30 5000 1,50,000 2,02,702.70
2. By Product Q 4 2500 10,000 13,513.51
Gross Income 1,60,000 2,16,216.21
 PER HECTARE COST OF CULTIVATION

6)Crop: Banana Variety: G-9 Season: Perrenial Area: 0.65 Ha

Sr. Rate/ Value Value % Share

No. Item of Unit Quantity Unit (Rs./Plot) (Rs./Ha.) in Cost C3
Cost
1. Hired Human Labour
a) Male Days 15 250 3750 5769.23 1.61
b)Female Days 29 150 4350 6692.30 1.87
2. I) Hired Bullock labour Days - - - - -
ii) Owned Bullock labour Days - - - - -
3. i) Hired Machinery Used Hour - - - - -
ii) Owned Machinery Used Hour 3.3 900 2970 4569.23 1.27
4. Value of Seed (Purchased & Owned) Sets 2800 5 14,000 21,538.46 6.03
5. Manure (Both owned and hired) Tons/CL - - - - -
6. Fertilizers
i Straight Kg. 900 6.6 5940 9138.46 2.55
ii Mixed Kg. - - - - -
iii Complex Kg. 200 30 6000 9230.76 2.58
iv Water-soluble Kg.
i)Urea Kg. 400 6 2400 3692.30 1.03
ii)DAP Kg. 300 25 7500 11,538.46 3.23
v Micronutrient Kg. 1.5 1000 1500 2307.69 0.64
7. Insecticides
i Pesticides Lit. 2 500 1000 1538.46 0.43
ii Fungicide
i)Bavistin Lit. 0.5 600 300 461.53 0.12
ii)Redomil Lit. 3 600 1800 2769.23 0.77
iii Weedicide Lit. - - - - -
8. Irrigation Charges Rs. 0 0 47,997 73,841.53 20.67
9. Incidental Charges Rs. 0 0 490.3 754.30 0.21
10. Land Revenue & Other cesses Rs. 0 0 117 180 0.05
Depreciation on Implements, 0 0 3,356.60 5164 1.44
11. Rs.
Machinery & Building
12. Miscellaneous expenses Rs. 0 0 16800 25,846.15 7.23
13. Total Working Capital (Total of Rs. 0 0 1,20,270.9 1,85,032.09 51.80
1to12)
Interest on Working Capital @ 0 0 14,432.50 22,203.85 6.21
14. prevailing bank rate for full Crop Rs.
Period
15. Cost A1 (13+14) Rs. 0 0 1,34,703.4 2,07,235.94 58.01
16. Rent Paid for Leased in Land - - - - -
17. Cost A 2 (15+16) Rs. 0 0 1,34,703.4 2,07,235.94 58.01
Interest on Fixed Capital 0 0 8775.70 13,501.07 3.77
18. Rs.
Excluding land(10% on Fixed )
 Amortization Value in Case of - - - - -
19. Fruit Crops Rs.
20. Cost B1 (15+18+19) Rs. 0 0 1,43,479.1 2,20,737.01 61.79
Rental Value of land (1/6th of 0 0 66,133 1,01,743.07 28.48
21. Rs.
gross Return – Land Revenue)
22. Cost B2 (16+20+21) Rs. 0 0 2,09,612.1 3,22,480.08 90.28
23. Imputed Value of Family Labour Rs.
a)Male 4 250 1000 - -
b)Female 3 150 450 - -
Total 1450 2230.76 0.62
24. Cost C1 (20+23) Rs. 0 0 1,44,929.1 2,22,967.77 62.42
25. Cost C2 (22+23) Rs. 0 0 2,11,062.1 3,24,710.84 90.90
26. Managerial Allowance (10% of cost 0 0 21106.21 32471.08 9.09
C2)
27. Cost C3 (25+26) i.e. Total Cost Rs. 0 0 2,32,168.31 3,57,181.92 100

YIELD:

Crop: Banana Variety: G-9 Season: Perennial Area: 0.65 Ha

Sr. Value Value
Item of Yield Unit Quantity Rate/ Unit
No. (Rs./Plot) (Rs./Ha.)
1. Main Product Q 530 750 3,97,500 6,11,538.46
2. By Product - - - - -
Gross Income 3,97,500 6,11,538.46
 PER HECTARE COST OF CULTIVATION

7)Crop: Sugarcane Variety: 265 Season: Perennial Area: 0.65 Ha

Sr. Rate/ Value Value % Share

No. Item of Unit Quantity Unit (Rs./Plot) (Rs./Ha.) in Cost C3
Cost
1. Hired Human Labour
a) Male Days 12 250 3000 4615.38 1.66
b)Female Days 20 150 3000 4615.38 1.66
2. I) Hired Bullock labour Days - - - - -
ii) Owned Bullock labour Days - - - - -
3. i) Hired Machinery Used Hour - - - - -
ii) Owned Machinery Used Hour 8 800 6400 9846.15 3.54
4. Value of Seed (Purchased & Owned) Bundles. 130 90 11,700 18,000 6.47
5. Manure (Both owned and hired) Tons/CL - - - - -
6. Fertilizers
i Straight
i)Urea Kg. 300 6 1800 2769.23 0.99
ii)Potash Kg. 200 16 3200 4923.07 1.77
ii Mixed Kg. - - - - -
iii Complex
i)18:46:46 Kg. 200 25 5000 7692.30 2.76
ii)10:26:26 Kg. 200 25 5000 7692.30 2.76
iv Water-soluble Kg. - - - - -
v Micronutrient
i)Zinc Kg. 10 40 400 615.38 0.22
ii)Ferrous Kg. 10 30 300 461.53 0.16
7. Insecticides
i Pesticides Lit. - - - - -
ii Fungicide Lit. 2 300 600 923.07 0.33
iii Weedicide
i)Sencor Kg. 1.2 1250 1500 2307.69 0.83
ii)2-4-D Lit. 3 330 990 1523.07 0.54
iii)Altrazine Kg. 2 300 600 923.07 0.33
8. Irrigation Charges Rs. 0 0 46,697.4 71,842.15 25.85
9. Incidental Charges Rs. 0 0 490.30 754.30 0.27
10. Land Revenue & Other cesses Rs. 0 0 123.5 190 0.06
Depreciation on Implements, 0 0 3356.60 5164 1.85
11. Rs.
Machinery & Building
12. Miscellaneous expenses Rs. - - - - -
13. Total Working Capital (Total of Rs. 0 0 94,157.8 1,44,858.07 52.13
1to12)
Interest on Working Capital @ 0 0 11,298.93 17,382.96 6.25
14. prevailing bank rate for full Crop Rs.
 Period
15. Cost A1 (13+14) Rs. 0 0 1,05,456.73 1,62,241.03 58.39
16. Rent Paid for Leased in Land - - - - -
17. Cost A 2 (15+16) Rs. 0 0 1,05,456.73 1,62,241.03 58.39
Interest on Fixed Capital 0 0 8775.70 13,501.07 4.85
18. Rs.
Excluding land(10% on Fixed
Investment)
Amortization Value in Case of - - - - -
19. Fruit Crops Rs.
20. Cost B1 (15+18+19) Rs. 0 0 1,14,232.43 1,75,742.1 63.25
Rental Value of land (1/6th of 0 0 47,343.16 72,835.63 26.21
21. Rs.
gross Return – Land Revenue)
22. Cost B2 (16+20+21) Rs. 0 0 1,61,575.59 2,48,577.73 89.46
23. Imputed Value of Family Labour Rs.
a)Male 8 250 2000 - -
b)Feamle 4 150 600 - -
Total - - 2600 4000 1.43
24. Cost C1 (20+23) Rs. 0 0 1,16,832.43 1,79,742.1 64.69
25. Cost C2 (22+23) Rs. 0 0 1,64,175.59 2,52,577.73 90.90
26. Managerial Allowance (10% of cost 0 0 16417.55 25257.77 9.09
C2)
27. Cost C3 (25+26) i.e. Total Cost Rs. 0 0 1,80,593.14 2,77,835.5 100

YIELD:

Crop: Sugarcane Variety: 265 Season: Perrenial Area: 0.65 Ha

Sr. Value Value
Item of Yield Unit Quantity Rate/ Unit
No. (Rs./Plot) (Rs./Ha.)
1. Main Product Ton 109 2612 2,84,800 4,38,153.84
2. By Product - - - - -
Gross Income 2,84,800 4,38,153.84