Projected Gross
Revenue
Maize
Soyabean
G/nuts
Wheat
Cotton
Sorghum
Beans
Cassava
Estimated
Hectarage
0
0
0
0
0
0
0
0
Price /Tonne US$
 0
 0
 0
 0
 0
 0
    
Estimated Yield
t/ha
0
0
 
 
 
 
 
 
EXPENDITURE
$/HA
0
0
 
 
 
 
 
 
Land Prep
 
 
 
 
 
 
 
 
Herbicide
0
 
 
 
 
 
 
 
Ploughing
0
 
 
 
 
 
 
 
Labour
0
 
 
 
 
 
 
 
Machinery Hire
0
 
 
 
 
 
 
 
Fuel & Oil
0
 
 
 
 
 
 
 
Subtotal
 
 
 
 
 
 
 
 
Planting Costs
 
 
 
 
 
 
 
 
Seed
 
 
 
 
 
 
 
 
Fertiliser
 
 
 
 
 
 
 
 
Machinery Hire
 
 
 
 
 
 
 
 
Fuel & Oil
 
 
 
 
 
 
 
 
Pesticides
 
 
 
 
 
 
 
 
Herbicides
 
 
 
 
 
 
 
 
Labour
 
 
 
 
 
 
 
 
Subtotal
 
 
 
 
 
 
 
 
Crop Growing
Costs
 
 
 
 
 
 
 
 
Weeding
 
 
 
 
 
 
 
 
Fertiliser
 
 
 
 
 
 
 
 
Insecticide
 
 
 
 
 
 
 
 
Fungicide
 
 
 
 
 
 
 
 
Irrigation
 
 
 
 
 
 
 
 
Electricity
 
 
 
 
 
 
 
 
Fuel & Oil
 
 
 
 
 
 
 
 
Machinery Hire
 
 
 
 
 
 
 
 
Labour
 
 
 
 
 
 
 
 
Subtotal
 
 
 
 
 
 
 
 
Harvesting Costs
 
 
 
 
 
 
 
 
Harvester Hire
 
 
 
 
 
 
 
 
Fuel and Oil
 
 
 
 
 
 
 
 
Labour
 
 
 
 
 
 
 
 
Subtotal
 
 
 
 
 
 
 
 
Miscellaneous
Costs
 
 
 
 
 
 
 
 
Transport
 
 
 
 
 
 
 
 
Storage
 
 
 
 
 
 
 
 
Insurance
 
 
 
 
 
 
 
 
Administration
 
 
 
 
 
 
 
 
Sundry
 
 
 
 
 
 
 
 
Total Cost/HA
 
 
 
 
 
 
 
 
                 
NET PROFIT/ HA
 
 
 
 
 
 
 
 
NET PROFIT FOR
FARM
 
 
 
 
 
 
 
 
All Rights Reserved   I  Copyright AfriCommex 2007
Africa Commodity Exchange
AfriCommex's  agribusiness management  and agricultural extension services unit  afritex  offers comprehensive on-farm and  
online financial planning, budgeting and agronomic advice to farmers. Every African farming region is unique and to that end we
incorporate local conditions to our agribusiness models for better returns
afritex
Crop Budget Planner
afritex
agricultural extension services