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