Scribd
Upload
2K views

Cabbage Business Plan

This document outlines the costs and expected income from a cabbage farming business growing the Fabiola variety. It lists the materials needed like seeds, pipes, fertilizers and their costs totaling $1,529. It estimates producing 40,000 heads over 65-80 days with 5% losses, expecting gross income of $9,500 and net income of $7,971, yielding a return of over 5 dollars for every dollar invested. The break even point is 6,116 heads.

Uploaded by

hondo tinemi d
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
2K views

Cabbage Business Plan

This document outlines the costs and expected income from a cabbage farming business growing the Fabiola variety. It lists the materials needed like seeds, pipes, fertilizers and their costs totaling $1,529. It estimates producing 40,000 heads over 65-80 days with 5% losses, expecting gross income of $9,500 and net income of $7,971, yielding a return of over 5 dollars for every dollar invested. The break even point is 6,116 heads.

Uploaded by

hondo tinemi d
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
You are on page 1/ 3

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

You might also like