Cabbage Fabiola Business

Description Cost per unit (US) Total cost (US)

Item(s)
Seeds Cabbage [Fabiola] 18.00
(18*2500seeds)
Total 324.00
Pipes(100m) 100.00
Connecting tapes 5.00
Sprinklers (10) 70.00
Total 705.00
Fertilisers Comp L(600kg) 21.00
AN(150kg) 20.00
Manure(10000kg) 20.00
Total 206.00
Pesticides Oxamil(1L) 17.00
Lambda(1L) 8.00
Acephate(1L) 16.00
Imidchloprid(500ml) 7.00
Total 48.00
Fungicides Copper Oxychloride(1kg) 10.00
DithaneM45(1kg) 11.00
Chlorathonil (1L) 17.00
Tuta trap(1kg) 8.00
Total 46.00
Marketing 200.00 200.00
Total Variable costs 1529.00

EXPECTED IINCOME
INCOME
Number of plants 40 000
Expected yield Heads 40 000
Days to Harvest 65 Days
Harvest Duration 65-80 Days
less 5% post and field losses 0.95 38 000
Market price @ US 0.25/head 0.25
EXPECTED GROSS INCOME 9 500.00
NET INCOME 7971.00
RETAIN PER DOLLAR INVESTED 5.2132112492
BREAK EVEN UNITS 6 116 Heads