8 by 5 Harvest Box

Yield Kgs
Market Price / Kg
Annual Income

12 Calendar Months
2016
OAF Farmer with Pump OAF Farmer without Pump
30 Kg
15 Kg
MWK300
MWK300
MWK9,000
MWK4,500

Incremental Income
Against OAF farmer without pump
Against Non OAF farmer
Extrapolation
8 by 5 metres
1 Acre
Yield Kgs/Acre
Annual Income
Input Cost
Labour cost
Pump Cost
Production Cost
Farmer Profit

40.00 Square meters

4046.86 Square meters
3,035 Kg
MWK910,544
MWK84,500
MWK10,000
MWK25,480
MWK119,980
MWK790,564

Incremental Profit
Against OAF farmer without pump
Against Non OAF farmer

119%
300%

Key Metrics
Increased revenue
Increased profit

100%
200%

1,518 Kg
MWK455,272
MWK84,500
10,000
MWK94,500
MWK360,772

hs
Non OAF Farmer
10 Kg
MWK300
MWK3,000

1,012 Kg
MWK303,515
MWK96,000
10,000
MWK106,000
MWK197,515