Scribd Logo
Загрузить

Добро пожаловать в Scribd!

  • Cost and Return Analysis For String Beans Per Hectare

    Загружено:

    elminvaldez
    319 просмотров2 страницы
    The document summarizes the cost and return analysis for string bean production per hectare. It estimates a gross production of PHP 752,400 from a yield of 37,620kg over one cropping season. Total production costs are estimated at PHP 328,647, which includes material costs of PHP 182,280, labor costs of PHP 86,000, irrigation costs of PHP 7,500, and land rental costs of PHP 10,000. This gives a net production of PHP 423,753 and a return on investment of 128.93%.

    Исходное описание:

    teaches how to grow a string beans

    Оригинальное название

    String Beans

    Авторское право

    © © All Rights Reserved

    Доступные форматы

    PDF, TXT или читайте онлайн в Scribd

    Этот документ был вам полезен?

    Это неприемлемый материал?

    Пожаловаться на этот документ
    The document summarizes the cost and return analysis for string bean production per hectare. It estimates a gross production of PHP 752,400 from a yield of 37,620kg over one cropping season. Total production costs are estimated at PHP 328,647, which includes material costs of PHP 182,280, labor costs of PHP 86,000, irrigation costs of PHP 7,500, and land rental costs of PHP 10,000. This gives a net production of PHP 423,753 and a return on investment of 128.93%.

    Авторское право:

    © All Rights Reserved
    Скачайте в формате PDF, TXT или читайте онлайн в Scribd
    Отметить как неприемлемый контент
    319 просмотров2 страницы

    Cost and Return Analysis For String Beans Per Hectare

    Загружено:

    elminvaldez
    The document summarizes the cost and return analysis for string bean production per hectare. It estimates a gross production of PHP 752,400 from a yield of 37,620kg over one cropping season. Total production costs are estimated at PHP 328,647, which includes material costs of PHP 182,280, labor costs of PHP 86,000, irrigation costs of PHP 7,500, and land rental costs of PHP 10,000. This gives a net production of PHP 423,753 and a return on investment of 128.93%.

    Авторское право:

    © All Rights Reserved
    Скачайте в формате PDF, TXT или читайте онлайн в Scribd
    Отметить как неприемлемый контент
    из 2

    COST AND RETURN ANALYSIS FOR STRING BEANS PER HECTARE

    1. ESTIMATE YIELD PRODUCTON/week = 3,135kg


    2. ESTIMATE YIELD PRODUCTION/cropping = 37,620kg
    3. GROSS PRODUCTION (@ Php.20.00/kg) = Php.752,400.00
    4. TOTAL COST PRODUCTION = Php.328,647.00
    5. NET PRODUCTION = Php.423,753.00
    6. RETURNT OF INVESTMENT = 128.93%
    7. BREAK EVEN PRICE (per kg) = 11.26
    String beans Production Cost/ha.
    A. MATERIAL COST
    QTY

    UNIT

    Unit Price

    Total Cost

    Hybrid seeds

    10

    kg

    800/kg

    8,000.00

    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

    Prevthon

    Bottle

    700/bottle

    2,800.00

    Bulduck

    Li

    600/li.

    2,400.00

    Fungicide

    Kg

    750/kg

    2,250.00

    Humus plus

    20

    Sachet

    250/sachet

    5,000.00

    Bamboo 70/bamboo

    80,430.00

    Inorganic fertilizer;

    Insecticide;

    Trellis (bamboo)

    1,149

    Plastic string # 5

    33

    Rolls

    100/roll

    3,300.00

    Plastic string straw


    Sub-total of material cost

    30

    Rolls

    50/roll

    1,500.00
    182,280.00

    String beans Production Cost/ha.


    B. LABOR COST
    QTY

    UNIT

    Unit Price

    Total Price
    2,500.00

    Land preparation;
    Flowing

    Passing

    Harrowing

    Passing

    2,500/passin
    g
    1,500/passin

    Plot preparation

    40

    Man

    g
    200/day

    8,000.00

    Organic fertilizer application

    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

    40

    Man

    200/day

    8,000.00

    Inorganic fertilizer application

    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

    Harvesting/ hauling/ packaging


    Sub-total of labor cost

    80

    Man

    200/day

    16,000.00
    86,000.00

    C. IRRIGATION COST = 15cavans per cropping at Php10 per kilogram


    = Php7,500.00
    D. RENT FOR LAND = 20cavans per cropping at Php10 per kilogram
    = Php.10,000.0
    SUB-TOTAL PRODUCTION COST = Php.285,780.00
    INTEREST RATE OF CAPITAL= 15% per cropping of the cost production.
    = .15 X 285,780.00
    = Php.42,867.00
    TOTAL COST PRODUCTION= Php.328,647.00

    1,500.00

    Вам также может понравиться