Cassava Spread Sheet

Cost EstimatesCassava cultivation Cost per Hectare Cost or 100 Hectares Cost per Acre
Land size 1 100 2.5
Land Lease  ₦         10,000.00  ₦          1,000,000.00  ₦                         4,000.00
Clearing            125,000.00             12,500,000.00                            50,000.00
Parking and Burning              12,500.00                1,250,000.00                              5,000.00
Plowing              25,000.00                2,500,000.00                            10,000.00
Ridge making              15,000.00                1,500,000.00                              6,000.00
Stem Purchase              30,000.00                3,000,000.00                            12,000.00
Planting              17,500.00                1,750,000.00                              7,000.00
Weeding/Weed management (all through the year)            100,000.00             10,000,000.00                            40,000.00
Harvest                8,750.00                   875,000.00                              3,500.00
Security                6,000.00                   600,000.00                              2,400.00
Total            349,750.00             34,975,000.00                         139,900.00
Average Yield Per hectare At 12 months At 15 months average price per truck
10 to 12 Trucks  12 to 15 Trucks                            45,000.00
Estimated Income Per Hectare  At 10 Trucks At 12 Trucks At 15 Trucks
           450,000.00                   540,000.00                         675,000.00
Estimated Income per Acre
           180,000.00                   216,000.00                         270,000.00
Estimated Income at 100 Hectares      45,000,000.00             54,000,000.00                   67,500,000.00
Estimated Gross Profit Per Hectare            100,250.00                   190,250.00                         325,250.00
Estimated Gross Profit Per acre              40,100.00                      76,100.00                         130,100.00
Estimated Gross Profit at 100 Hectares      10,025,000.00             19,025,000.00                   32,525,000.00
Management Charge is 25% of Gross Profit
Estimated Net Profit Per Acre              30,075.00                      57,075.00                            97,575.00
Estimated Net Profit Per Hectare              75,187.50                   142,687.50                         243,937.50
Estimated Net Profit at 100 Hectare        7,518,750.00             14,268,750.00                   24,393,750.00

 

×

Hello!

Click on the representatives below to chat on WhatsApp or send us an email to [email protected]

× How can I help you?
X