|
PROFITABILITY OF FARMING ONE (1) ACRE OF OPV MAIZE AGRIBUSINESS UNIT |
|||||
|
Agroecological zone: |
Northern savanna |
||||
|
Region : |
Upper East |
||||
|
District : |
Builsa South |
||||
|
location: |
Fumbesi |
||||
|
Crop : |
Maize OPV |
||||
|
Date of data collection: |
20/06/2022 |
||||
|
Activity/Iterm |
UNIT OF MEASURE |
QUANTITY |
UNIT COST (GH¢) |
FREQUENCY |
TOTAL (GH¢) |
|
A) LAND RENT |
Acre |
1 |
200 |
1 |
200.00 |
|
C) LAND PREPAPRATION |
|
|
- |
||
|
Chemical |
Acre |
1 |
30 |
1 |
30.00 |
|
ploughing |
Acre |
1 |
30 |
1 |
30.00 |
|
Harrowing |
Acre |
1 |
75 |
1 |
75.00 |
|
E) PLANTING |
|
|
- |
||
|
planting |
Manday |
3 |
30 |
1 |
90.00 |
|
H) WEED CONTROL |
|
|
- |
||
|
• Chemically selective |
Manday |
1 |
30 |
1 |
30.00 |
|
• Manual |
Manday |
4 |
30 |
1 |
120.00 |
|
I) PESTS CONTROL |
|
|
- |
||
|
spraying (fall army worm/stem borrer ) |
Manday |
1 |
30 |
2 |
60.00 |
|
K) FERTILIZER APPLICATION |
|
|
- |
||
|
• NPK |
Manday |
2 |
30 |
1 |
60.00 |
|
• Urea |
Manday |
2 |
30 |
1 |
60.00 |
|
L) HARVESTING |
|
|
- |
||
|
harvest |
Manday |
3 |
30 |
1 |
90.00 |
|
Gather at central point |
Manday |
2 |
30 |
- |
|
|
Shelling |
machine |
1 |
200 |
1 |
200.00 |
|
treating and bagging |
manday |
2 |
30 |
1 |
60.00 |
|
Transportation to storage/loading |
Bag |
12 |
10 |
1 |
120.00 |
|
INPUTS |
|
|
|
|
- |
|
• Seed |
kg |
10 |
8 |
1 |
80.00 |
|
• Hiring of Tarpaulines |
Dailly |
1 |
5 |
3 |
15.00 |
|
• Cutlass |
single |
1 |
30 |
1 |
30.00 |
|
• Wallingboots |
pair |
1 |
60 |
1 |
60.00 |
|
• Weedicides(land clearing) |
liter |
1 |
50 |
1 |
50.00 |
|
• Weedicides selective |
liter |
1 |
60 |
1 |
60.00 |
|
insecticide |
liter |
1 |
50 |
1 |
50.00 |
|
• NPK |
Bag(50Kg) |
2 |
450 |
1 |
900.00 |
|
• UREA |
Bag(50Kg) |
1 |
430.00 |
1 |
430.00 |
|
Total production cost |
2,900.00 |
||||
|
• Contigency (5% of Total production cost) |
145.00 |
||||
|
GRAND TOTAL |
3,045.00 |
||||
|
REVENUE |
|
|
|
|
|
|
Number of bags harvested /acre………...x |
12 |
||||
|
Weight / bag |
100 |
||||
|
Price / bag…………….z |
300 |
||||
|
Total Income = (x* z |
3,600.00 |
||||
|
Profit /Loss |
555.00 |
||||
|
ROI(%) |
18.23 |
||||
