Cost and Return Analysis For Ampalaya Per Hectare
Cost and Return Analysis For Ampalaya Per Hectare
UNIT
Unit Price
Hybrid seeds
14
cans
1780/cans
24,920.00
Seedling tray
260
pcs
85/pcs
22,000.00
Plastic mulch
15
rolls
2,200/roll
33,000.00
0rganic fertilizer
50
bags
250/bag
12,500.00
Chicken manure
50
bags
50/bag
2,500.00
Calcium nitrate
Bags
1500/bag
7,500.00
16-16-16
Bags
1,300/bag
6,500.00
00-00-60
Bags
2,000/bag
10,000.00
Foliar fertilizer
Li
500/li.
2,000.00
Adjuvant
Li
800/li.
800.00
Lannate
Kg
450/kg
1,800.00
Prevathon
Bottle
700/bottle
2,800.00
Bulduck
Li
600/li.
2,400.00
Bitag
20
pcs
700/pcs
14,000.00
Fungicide
Kg
750/kg
2,250.00
Humus plus
20
Sachet
250/sachet
5,000.00
924
Bamboo 50/bamboo
46,200.00
Bamboo beam
858
Bamboo 25/bamboo
21,450.00
Plastic string # 5
210
Rolls
100/roll
21,000.00
Blue string
Sub-total of material cost
30
kg
120/kg
3,600.00
242,220.00
Total Cost
Inorganic fertilizer;
Insecticide;
QTY
UNIT
Unit Price
Total Price
Land preparation;
Flowing
Harrowing
Passing 2,500/passin
g
Passing 1,500/passin
2,500.00
1,500.00
Plot preparation
40
Man
g
200/day
8,000.00
40
Man
200/day
8,000.00
Plastic application
20
Man
200/day
4,000.00
Seed sowing
Man
200/day
8,000.00
Trans planting
10
Man
200/day
2,000.00
Trellis installation
80
Man
200/day
16,000.00
20
Man
200/day
4,000.00
Insecticide application
10
Man
200/day
2,000.00
Fungicide application
10
Man
200/day
2,000.00
Irrigation
40
Man
200/day
8,000.00
Pruning
40
Man
200/day
8,000.00
Weeding
20
Man
200/day
4,000.00
80
Man
200/day
16,000.00
94,000.00