MAIZE PRODUCTION BUDGET
Project management
McAGRIC CORPORATE GLOBAL LTD

Close 7 Block 7 flat 2, Elekahia Housing estate, Port Harcourt, Rivers state.
www.facebook.com/coinvestment

Follow this link to join my WhatsApp group: https:///LFGKZ8TpafN9QMJXe0YItF

Project manager:
Mbanefo Chinonyelum Chinaza
Agronomist, Entrepreneur and Agribusiness development and management consultant.

Project Info:
Full time Project management
Location: Umuogba, Etche, Rivers state
Area of land: 20 hectares
Expected output: 80tons
Cropping season: 2
Water source: Rainfall
Price per ton of maize: N140,000
Planting date:
1 season = March (after 7days of rain fall)
2 season = September
Labour mobilization date: 3rd week of Feb.
Land clearing = February.
Investors offer = 25% interest of profit.

Revenue
Sale of dried cost: 20ha = 80tons x 140,000/ton = N11,200,000
Sales of fresh maize: 31250 stands/ha x 20ha
=625000 stands (5stands / N100) = N12,500,000

Marketing cost
Loading & offloading of bags = N50,000
Cost of 4 tons truck (N15,000/trip x 20tons) = N300,000
Logistic to source market = N20,000
Packaging in sack bags (800bags) = N160,000

Productions cost
Aflasafe hybrid seed (500kg) = N200,000
Soil test N25,000
NPK (140bags) = N1,060,000
Urea (40bags)= N208,000
Herbicide atrazin (80unit) = N176,000
Guard force (40 unit) = N100,000
Pesticide (80units) = N160,000
Tractor Clearing and plouging (N35,000/ha x 20ha) = N700,000
Planting (120prs/day) = N180,000
Weeding (herbicide application-80 persons/day)= N96,000
Fertilizer application (x2-120persons/day) = N180,000
Harvesting & bagging (120 persons/day) = N180,000
Head security (N50,000/month x 4months) = N200,000
2 Junior security ( 25,000/month x 4months) = N200,000

Insurance (2.5% of cost of seedling) = N104,850
10% contingency = N458,125


Total: N4,729,835

Equipment:
irrigation system cost and addendum = N2,715,000

Grand total= N7,444,835

Profit:

Revenue N12,500,000
Cost N7,444,835

Net profit N5,055,165

Awaiting pool of investor to explore this opportunity.
Join us!

10th Feb 2018 has been scheduled for site visitation. Opportunity for investors is still open. Join us now!