Scribd Logo
Upload

Welcome to Scribd!

  • Budget

    Uploaded by

    dasratramrattan
    8 views2 pages
    This document contains a cost analysis for growing and selling Pak-choi. It outlines an expected budget with $11,200 in expected income from selling 140 Pak-choi roots at $80 each, and $5,600 in expected expenditures. This would lead to an expected profit of $6,400. The actual results showed $22,400 in income from selling 140 roots at $160 each. Actual expenditures were $7,320. This led to an actual profit of $15,080, higher than expected.

    Original Description:

    Agriculture science planning

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains a cost analysis for growing and selling Pak-choi. It outlines an expected budget with $11,200 in expected income from selling 140 Pak-choi roots at $80 each, and $5,600 in expected expenditures. This would lead to an expected profit of $6,400. The actual results showed $22,400 in income from selling 140 roots at $160 each. Actual expenditures were $7,320. This led to an actual profit of $15,080, higher than expected.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    8 views2 pages

    Budget

    Uploaded by

    dasratramrattan
    This document contains a cost analysis for growing and selling Pak-choi. It outlines an expected budget with $11,200 in expected income from selling 140 Pak-choi roots at $80 each, and $5,600 in expected expenditures. This would lead to an expected profit of $6,400. The actual results showed $22,400 in income from selling 140 roots at $160 each. Actual expenditures were $7,320. This led to an actual profit of $15,080, higher than expected.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    Cost Analysis

    Complete Budget

    Particulars Unit cost Total cost Final


    Expected Income
    Sale of Pak-choi 140 roots @$ 80 $11,200
    per root5
    Total Expected
    Income

    Expected
    Expenditure
    Purchase of I tray of Pak-choi $1200
    seedlings seedlings @ $1200
    Transportation $300 $300
    Purchase of 1 pk Harvest More $800 $800
    fertilizer @ 400
    1 pk Nurish @ 400
    Labour $ 2,500 $2,500
    Total Expected $5,600
    expenditure

    Total expected Total expected Income - $11,200


    profit Total Expected Expenditure $ 4,800
    $ 6,400
    Complete Budget

    Particulars Unit cost Total cost Final


    Actual Income
    Income
    Sale of pak-choi 140 roots @160per $22,400
    root
    Total Actual
    Income

    Actual Expenditure
    Purchase of I tray of Pak-choi $2000
    seedlings seedlings @ $2000
    Transportation $420 $420
    Purchase of 1 pk Harvest More $2400 $2400
    fertilizer @ 1200
    1 pk Nurish @
    1200
    Labour $ 2,500 $2,500
    Total Actual $ 7,320
    expenditure

    Total Actual Total Actual Income - $22,400


    profit Total Actual Expenditure $ 7,320
    $ 15,080

    You might also like