Sow Reap Harvested Sizes 8-10cm

Prices per
1000
1st year Cornels Bulblets Cornels bulbs $12
2nd year bulblets bulbs + flowers Cornels

Land Rent/ hectare $4,000

1 ha 0.01 sq km
Flora's land 0.5 ha
Total Land 5 ha
Rented 4.5 ha
Total Rent $18,000 Numbers to be planted

Labour cost $4,000 Bulblet Size / Spacing

Minimum margin 20% 3-4cm 40
3-4cm 55
Objective: To maximize the return on bulblets 5-6cm 40
5-6cm 55
Bulblets (in Bulblets Sown
Circumference 1000) (in 1000) Revenue from bulblets
3-4cm 300 300 Minimum Demand
5-6cm 450 450 Lot size

Row spacing 0.375

Column spacing 40 55 per linear meter

Land
Requireme
nts(ha/100
Column spacing/ meter 0 bulblets) Land Used (ha)
55 0.00068 0.17 0.006818
40 0.00094 0.47 0.009375
0.64
Minimum demand for any size 25000
 10-12cm 12-14cm Exhibit 1

$35 $52
Bulblet Size / Spacing
3-4cm 40
3-4cm 55
5-6cm 40
5-6cm 55

mbers to be planted Total Bulbs harvested

Bulblets planted 8-10cm 10-12cm 12-14cm

200 31400 44800 25000
100 16300 24200 13100
300 43800 83400 55500
150 23550 47700 33450

$1,381 $7,004 $6,607 $14,991

25000 25000 25000
4.602 8.004 5.082
Bulbs harvested per 1000 bulblets planted
8-10cm 10-12cm 12-14cm
157 224 125
163 242 131
146 278 185
157 318 223

Revenue from
Sowing $14,991
Expense $2,560
Opportunity Cost $2,560
Income from rent $17,440
Income $27,311
 Sow Reap Harvested Sizes 8-10cm
Prices per
1000
1st year Cornels Bulblets Cornels bulbs $12
2nd year bulblets bulbs + flowers Cornels

Land Rent/ hectare $4,000

1 ha 0.01 sq km
Flora's land 0.51 ha
Total Land 5 ha
Rented 4.49 ha
Total Rent $17,960 Numbers to be planted

Labour cost $4,000 Bulblet Size / Spacing

Minimum margin 20% 3-4cm 40
3-4cm 55
Objective: To maximize the return on bulblets 5-6cm 40
5-6cm 55
Bulblets (in Bulblets Sown
Circumference 1000) (in 1000) Revenue from bulblets
3-4cm 300 300 Minimum Demand
5-6cm 450 450 Bulbs harvested
Lot size
Row spacing 0.375
Column spacing 40 55 per linear meter

Land
Requireme
nts(ha/100
Column spacing/ meter 0 bulblets) Land Used (ha)
55 0.00068 0.51 0.006818
40 0.00094 0 0.009375
0.51
Minimum demand for any size 25000
 10-12cm 12-14cm Exhibit 1

$35 $52
Bulblet Size / Spacing
3-4cm 40
3-4cm 55
5-6cm 40
5-6cm 55

mbers to be planted Total Bulbs harvested

Bulblets planted 8-10cm 10-12cm 12-14cm

0 0 0 0
300 48900 72600 39300
0 0 0 0
450 70650 143100 100350

$1,435 $7,550 $7,262 $16,246

25000 25000 25000
119550 215700 139650
4.782 8.628 5.586
Bulbs harvested per 1000 bulblets planted
8-10cm 10-12cm 12-14cm
157 224 125
163 242 131
146 278 185
157 318 223

Revenue from
Sowing $16,246
Expense $2,040
Opportunity Cost $2,040
Income from rent $17,960
Income $30,126
 Sow Reap Harvested Sizes 8-10cm
Prices per
1000
1st year Cornels Bulblets Cornels bulbs $12
2nd year bulblets bulbs + flowers Cornels

Land Rent/ hectare $4,000

1 ha 0.01 sq km
Flora's land 0.5 ha
Total Land 5 ha
Rented 4.5 ha
Total Rent $18,000 Numbers to be planted

Labour cost $4,000 Bulblet Size / Spacing

Minimum margin 20% 3-4cm 40
3-4cm 55
Objective: To maximize the return on bulblets 5-6cm 40
5-6cm 55
Bulblets (in Bulblets Sown
Circumference 1000) (in 1000) Revenue from bulblets
3-4cm 300 285 Minimum Demand
5-6cm 450 450 Bulbs harvested
Lot size
Row spacing 0.375
Column spacing Land 40 55 per linear meter
Requireme
nts(ha/100
Column spacing/ meter 0 bulblets) Land Used (ha)
55 0.00068 0.4998 0.006818
40 0.00094 0 0.009375
0.4998
Minimum demand for any size 25000
 10-12cm 12-14cm Exhibit 1

$35 $52
Bulblet Size / Spacing
3-4cm 40
3-4cm 55
5-6cm 40
5-6cm 55

mbers to be planted Total Bulbs harvested

Bulblets planted 8-10cm 10-12cm 12-14cm

0 0 0 0
285 46455 68970 37335
0 0 0 0
450 70650 143100 100350

$1,405 $7,422 $7,160 $15,987

25000 25000 25000
117105 212070 137685
4.6842 8.4828 5.5074
Bulbs harvested per 1000 bulblets planted
8-10cm 10-12cm 12-14cm
157 224 125
163 242 131
146 278 185
157 318 223

Revenue from
Sowing $15,987
Expense $1,999
Opportunity Cost $1,999
Income from rent $18,001
Income $11,989

Profit 10121