Scribd
Upload
81 views7 pages

Description Unit 10,000 SQ.M. LAND Quantity Unit Cost Labor

The document provides details on a proposed sili farming project on 10,000 square meters of land. It includes a breakdown of labor and material costs for various tasks like plowing, bed making, transplanting, fertilizing, and harvesting. The total estimated cost is 213,030. It then scales down the project to 1,600 square meters, estimating costs would be 16% of the original at 63,694. Potential yields and profits are also calculated assuming a selling price of 100 per kilogram.

Uploaded by

RyanCalleja
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
81 views7 pages

Description Unit 10,000 SQ.M. LAND Quantity Unit Cost Labor

The document provides details on a proposed sili farming project on 10,000 square meters of land. It includes a breakdown of labor and material costs for various tasks like plowing, bed making, transplanting, fertilizing, and harvesting. The total estimated cost is 213,030. It then scales down the project to 1,600 square meters, estimating costs would be 16% of the original at 63,694. Potential yields and profits are also calculated assuming a selling price of 100 per kilogram.

Uploaded by

RyanCalleja
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 7

PROJECT : Sili Farming

10,000 SQ.M. LAND


DESCRIPTION UNIT
QUANTITY UNIT COST
LABOR
Plowing and Harrowing Tractor/Hr 8.00 700.00
Bed Making MD 72.00 250.00
Mulching MD 56.00 250.00
Transplanting MD 54.00 250.00
Fertilizer Application MD 17.00 250.00
Spraying MD 20.00 250.00
Weeding MD 37.00 250.00
Harvesting MD 50.00 250.00
SUB-TOTAL
MATERIALS
Seeds 25g-can 10.00 1,085.00
Seedling Tray each 200.00 65.00
Plastic Mulch 400m-roll 15.00 2,000.00
Poles each 800.00 8.00
Wire roll 4.00 1,560.00
String roll 8.00 150.00
Complete (14-14-14) bag 10.00 1,180.00
Potash (0-0-60) bag 2.00 1,350.00
Urea (46-0-0) bag 6.00 910.00
Ammonium Phosphate (16-20-0) bag 2.00 980.00
Foliar Fertilizers L 16.00 220.00
Organic Fertilizers 50kg-bag 10.00 300.00
Insecticide L 30.00 360.00
Fungicide L 24.00 1,000.00
SUB-TOTAL
TOTAL
Area : 10,000 Area : 1,600
Plants : 20,000 Plants : 3,200
Scale 16%
10,000 SQ.M. LAND 1,600 SQ.M. LAND
TOTAL COST % WT. QUANTITY UNIT COST TOTAL COST % WT.
LABOR
5,600.00 2.63% 2.00 700.00 1,400.00 2.20%
18,000.00 8.45% 12.00 250.00 3,000.00 4.71%
14,000.00 6.57% 9.00 250.00 2,250.00 3.53%
13,500.00 6.34% 9.00 250.00 2,250.00 3.53%
4,250.00 2.00% 24.00 250.00 6,000.00 9.42%
5,000.00 2.35% 24.00 250.00 6,000.00 9.42%
9,250.00 4.34% 36.00 250.00 9,000.00 14.13%
12,500.00 5.87% 32.00 250.00 8,000.00 12.56%
82,100.00 38.54% 37,900.00 59.50%
MATERIALS
10,850.00 5.09% 2.00 1,085.00 2,170.00 3.41%
13,000.00 6.10% 32.00 65.00 2,080.00 3.27%
30,000.00 14.08% 3.00 2,000.00 6,000.00 9.42%
6,400.00 3.00% 128.00 8.00 1,024.00 1.61%
6,240.00 2.93% 1.00 1,560.00 1,560.00 2.45%
1,200.00 0.56% 2.00 150.00 300.00 0.47%
11,800.00 5.54% 2.00 1,180.00 2,360.00 3.71%
2,700.00 1.27% 1.00 1,350.00 1,350.00 2.12%
5,460.00 2.56% 1.00 910.00 910.00 1.43%
1,960.00 0.92% 1.00 980.00 980.00 1.54%
3,520.00 1.65% 3.00 220.00 660.00 1.04%
3,000.00 1.41% 2.00 300.00 600.00 0.94%
10,800.00 5.07% 5.00 360.00 1,800.00 2.83%
24,000.00 11.27% 4.00 1,000.00 4,000.00 6.28%
130,930.00 61.46% 25,794.00 40.50%
213,030.00 100% 63,694.00 100%
Vegetable Produce Selling Price 1 Hectare 1600 sq.m.
Plant Population 20,000.00 3,200.00
Mortality 20% 20%
Adjusted Plant Population 16,000.00 2,560.00
Potential Yeild / Plant, Kg. 0.50 0.50
Potential Total Yeild / Plant, Kg. 8,000.00 1,280.00
Selling Price / Kg. 100.00 100.00
Gross Income 800,000.00 128,000.00
Production Cost 213,030.00 63,694.00
Net Income 586,970.00 64,306.00
PROJECT : Corn Farming

10,000 SQ.M. LAND


DESCRIPTION UNIT
QUANTITY UNIT COST
LABOR
Plowing and Harrowing Tractor/Hr 8.00 700.00
Transplanting MD 27.00 400.00
Trilling MD 4.00 400.00
Fertilizer Application MD 6.00 400.00
Spraying MD 6.00 400.00
Harvesting MD 9.00 400.00
SUB-TOTAL
MATERIALS
Seeds 1kg 6.00 2,850.00
Seedling Tray each 60.00 65.00
Complete (14-14-14) bag 8.00 1,180.00
Potash (0-0-60) bag 1.00 1,350.00
Urea (46-0-0) bag 4.00 910.00
Foliar Fertilizers L 2.00 220.00
Organic Fertilizers 50kg-bag 10.00 300.00
Insecticide L 10.00 360.00
Fungicide L 10.00 1,000.00
SUB-TOTAL
TOTAL
Area : 10,000 Area : 1,600
Plants : 80,000 Plants : 12,800
Scale 16%
10,000 SQ.M. LAND 1,600 SQ.M. LAND
TOTAL COST % WT. QUANTITY UNIT COST TOTAL COST % WT.
LABOR
5,600.00 7.10% 2.00 700.00 1,400.00 7.60%
10,800.00 13.69% 4.00 400.00 1,600.00 8.69%
1,600.00 2.03% 1.00 400.00 400.00 2.17%
2,400.00 3.04% 3.00 400.00 1,200.00 6.51%
2,400.00 3.04% 3.00 400.00 1,200.00 6.51%
3,600.00 4.56% 4.00 400.00 1,600.00 8.69%
26,400.00 33.47% 7,400.00 40.17%
MATERIALS
17,100.00 21.68% 1.00 2,850.00 2,850.00 15.47%
3,900.00 4.94% 10.00 65.00 650.00 3.53%
9,440.00 11.97% 2.00 1,180.00 2,360.00 12.81%
1,350.00 1.71% 1.00 1,350.00 1,350.00 7.33%
3,640.00 4.62% 1.00 910.00 910.00 4.94%
440.00 0.56% 1.00 220.00 220.00 1.19%
3,000.00 3.80% 2.00 300.00 600.00 3.26%
3,600.00 4.56% 3.00 360.00 1,080.00 5.86%
10,000.00 12.68% 1.00 1,000.00 1,000.00 5.43%
52,470.00 66.53% 11,020.00 59.83%
78,870.00 100% 18,420.00 100%
Vegetable Produce Selling Price 1 Hectare 1600 sq.m.
Plant Population 80,000.00 12,800.00
Mortality 20% 20%
Adjusted Plant Population 64,000.00 10,240.00
Potential Yeild / Plant, Kg. 1.00 1.00
Potential Total Yeild / Plant, Kg. 64,000.00 10,240.00
Selling Price / Kg. 12.00 10.00
Gross Income 768,000.00 102,400.00
Production Cost 78,870.00 18,420.00
Net Income 689,130.00 83,980.00
Vegetable Produce selling price 1 Hectare 1600 sq.m.
Plant Population 20,000.00 3,200.00
Mortality 10% 10%
Adjusted Plant Population 18,000.00 2,880.00
Potential Yeild / Plant, Kg. 1.00 1.00
Potential Total Yeild / Plant, Kg. 18,000.00 2,880.00
Selling Price / Kg. 100.00 100.00
Gross Income 1,800,000.00 288,000.00
Production Cost 213,030.00 63,694.00
Net Income 1,586,970.00 224,306.00

You might also like