Land Available(in acres) 10

Transportation Cost/Kg 9
Irrigation Cost 300000

Cost of Potato in KSh

Seed cost for 50 kg bag 2500
Total bags needed /acre 16
Total Seeds(in Kg) for 1 Acre 800
Total Seeds(in Kg) for 10 Acres 8000
Total Cost of manufacturing 400000
Employee Cost 300000
Total Cost 700000

Yield on Potato Favourable Unfavourable

Chance 65% 35%
Irrigated 80% 10%
Not Irrigated 65% 10%

For 100 % Yield on Potatoes

Harvest(in Kg)/Acre 5000
Harvest(in Kg) for 10 Acres 50000
Price/Kg 60
Total Revenue 3000000

If land for potato is Irrigated If land for potato is not irrigated

Yield 55.50% Yield 45.75%
Revenue 1665000 Revenue 1372500
Total Cost 700000 Total Cost 700000
Irrigation Cost 300000 Irrigation Cost
Transportation Cost 249750 Transportation Cost 205875
Profit 415250 Profit 466625
Cost of Carrot in KSh
Seed Cost/Acre 45000
Seed Cost for 10 Acres 450000
Employee Cost 300000
Total Cost 750000

Yield on Carrots Favourable Unfavourable

Chance 75% 25%
Irrigated 80% 70%
Not Irrigated 40% 20%

For 100 % Yield on Carrots

Harvest(in Kg) for 10 Acres 120000
Price for 150 Kg 3500
Price/Kg 23.333333333
Total Revenue 2800000

If land for potato is Irrigated If land for potato is not irrigated

Yield 77.50% Yield 35.00%
Revenue 2170000 Revenue 980000
Total Cost 750000 Total Cost 750000
Irrigation Cost 300000 Irrigation Cost
Transportation Cost 837000 Transportation Cost 378000
Profit 283000 Profit -148000
Employee Cost in KSh
Total employees needed 10
Wages/Day 250
Total Working Days 120
Employee Cost 300000