Variables | Farm-Gate Product ($US/ha) | Collector/ Assembler ($US/Kg) | Wholesaler ($US/Kg) | Retailer ($US/Kg) | Processed Raw Material (Gari) ($US/Kg) |
Yield (Kg/ha) | 1350.18 | − | − | − | − |
Unit price ($US/Kg) | 0.326 | 0.279 | 0.342 | 0.316 | 0.413 |
Gross Revenue | 441.418 | 0.279 | 0.342 | 0.316 | 0.413 |
Production Cost | |||||
Crop Purchase | − | 0.249 | 0.275 | 0.278 | 0.270 |
Other Variable Costs | 179.875 | 0.027 | 0.025 | 0.019 | 0.115 |
Investment Costs (equipment amortization) | 48.636 | 0.002 | 0.003 | 0.003 | 0.008 |
Total Costs | 228.512 | 0.279 | 0.303 | 0.301 | 0.394 |
Gross Margin | 261.543 | 0.002 | 0.042 | 0.018 | 0.028 |
Net Profit | 212.906 | −0.0003 | 0.038 | 0.014 | 0.019 |
Rate of return | |||||
Gross margin/TVC | 1.454 | 0.007 | 0.140 | 0.061 | 0.072 |
Net Profit/TC | 0.932 | −0.001 | 0.128 | 0.047 | 0.049 |