Full Agriculture Tomato Production SBA Sample

Complete budget

Projected income

Crop No of plants No. of Fruits Per lb Unit Cost Total Cost
Tomato 15 75 $4.00 per lb $300.00

Projected Expenditure

Item Quantity Unit Cost Total
Seed 25 $0.10c $22.50
Fertilizer(NPK) 18lbs $3.00 $54.00
Insecticides
(Malathion)
½ tsp $5.00 $2.50
Water 20 g $10.00 $10.00
Labour 2 days $10.00 $20.00
Bags ¼ lb $12.00 $3.00
Transportation 3 trips $15.00 $45.00
Herbicide
(Gramoxine)
½ tsp $10.00 $5.00
Total $162.00

Projected income: $300.00

Projected expenditure: $162.00

Projected surplus PI – PE =$138(surplus)

Comments

So empty here ... leave a comment!

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.

Sidebar