|
ITEMS AMOUNT
(P)
I. VARIABLE COSTS P
36,635
A. Labor (P150/MD)
Plowing 1,500
Harrowing 1,000
Bedding 1,500
Manure application (10 MD) 1,500
Planting (10 MD) 1,500
Fertilization (2x) (4MD) 600
Irrigation (16 MD) 2,400
Weeding (2X) (20 MD) 3,000
Spraying (8 MD) 1,200
Harvesting (8 MD) 1,200
Postharvest operations(8MD) 1,200
Sub-total
16,600
Materials
Seeds (3 kg/ha)
675
Animal manure (10 t) 10,000
Fertilizer (46-0-0) (4 bags)
1,860
Fuel & Oil 2,500
Miscellaneous 5,000
Sub-total
20,035
II. FIXED COSTS
5,423
Land rental 3,000
Depreciation
5 pcs. Scythe (1 yr) 38
2 pcs. Hoe ( 3 yrs) 50
2 pcs. Shovel (3 yrs) 85
2 knapsack sprayers (5 yrs)
250
Interest on Loans at 20% int. p.a.
2,000
TOTAL COSTS 42,058
GROSS INCOME a
50 ,000-75,000
NET INCOME 7,942
32,942
a With marketable yield
of 10-15 t/ha at P5/kg
|