| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | AA | AB | AC | AD | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | Name | Total Land you own (in bigas) | Total cost of seeds | Total cost of fertiliser | Total cost of machinary | Total cost of misc raw materials | Actual Paid out Cost (A2) | Family members in farming | Minimum wage per year | Family Labour cost | Other Labour Cost | Total FL | Total interest forgone on rent yearly | Total interest forgone on fixed capital | Total Interest forgone | Total Composite Cost (C2) | Minimum expected income (C2 + 50%) | Actual yearly income | Total monthly expenditures | Total miscelleous expenditure yearly | Total yearly expenditure | Total yearly savings | Expected yearly savings - Swaminathan Formula | Expected years to retirement / efficient work | Total savings for old-age | Expected savings for old age - Swaminathan Formula | Income Difference per year (Actual income - Expected income_Swaminathan Formula) | Savings Difference (Actual Savings - Expected Savings) | ||
2 | ||||||||||||||||||||||||||||||
3 | Sh. Test Value | 3 | 5000 | 12000 | 8000 | 10000 | ₹35,000 | 4 | 163104 | 652416 | 60000 | ₹712,416 | 21000 | 8000 | ₹29,000 | ₹776,416 | ₹1,164,624 | ₹600,000 | ₹40,000 | ₹25,000 | ₹505,000 | ₹95,000 | ₹659,624 | 25 | ₹2,375,000 | ₹16,490,600 | -₹564,624 | -₹14,115,600 | ||
4 | Sh. Rupesh Negi | 22 | 0 | 200000 | 43000 | 0 | ₹243,000 | 4 | 163104 | 652416 | 0 | ₹652,416 | 154000 | 0 | ₹154,000 | ₹1,049,416 | ₹1,574,124 | ₹0 | ₹0 | ₹1,574,124 | ₹0 | ₹0 | -₹1,574,124 | ₹0 | ||||||
5 | Sh. Dharam Singh | 15 | 3000 | 35000 | 20000 | 30000 | ₹88,000 | 4 | 163104 | 652416 | 30000 | ₹682,416 | 105000 | 5000 | ₹110,000 | ₹880,416 | ₹1,320,624 | ₹700,000 | ₹20,000 | ₹30,000 | ₹270,000 | ₹430,000 | ₹1,050,624 | 30 | ₹12,900,000 | ₹31,518,720 | -₹620,624 | -₹18,618,720 | ||
6 | Sh. Mohan Singh | 16 | 2000 | 70000 | 9000 | 25000 | ₹106,000 | 2 | 163104 | 326208 | 55000 | ₹381,208 | 112000 | 8500 | ₹120,500 | ₹607,708 | ₹911,562 | ₹700,000 | ₹20,000 | ₹25,000 | ₹265,000 | ₹435,000 | ₹646,562 | 27 | ₹11,745,000 | ₹17,457,174 | -₹211,562 | -₹5,712,174 | ||
7 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
8 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
9 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
10 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
11 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
12 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
13 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
14 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
15 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
16 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
17 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
18 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
19 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
20 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
21 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
22 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
23 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
24 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
25 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
26 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
27 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
28 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
29 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
30 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
31 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
32 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
33 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
34 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
35 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
36 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
37 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
38 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
39 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
40 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
41 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
42 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
43 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
44 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
45 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
46 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
47 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
48 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
49 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
50 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
51 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
52 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
53 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
54 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
55 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
56 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
57 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
58 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
59 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
60 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
61 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
62 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
63 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
64 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
65 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
66 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
67 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
68 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
69 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
70 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
71 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
72 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
73 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
74 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
75 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
76 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
77 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
78 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
79 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
80 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
81 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
82 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
83 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
84 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
85 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
86 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
87 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
88 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
89 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
90 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
91 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
92 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
93 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
94 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
95 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
96 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
97 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
98 | ₹0 | 163104 | 0 | ₹0 | 0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | ₹0 | |||||||||||||||
99 | ||||||||||||||||||||||||||||||
100 |