Scribd Logo
Upload

Welcome to Scribd!

  • Cost and Return Analysis Eggplant Per Hectare

    Uploaded by

    JP Taccad Romero
    79 views2 pages
    The document analyzes the cost and return of eggplant production per hectare. It estimates a yield of 37,620kg per cropping which would result in Php752,400 in gross production. The total cost of production is Php248,986.50 with the largest costs being materials at Php113,010 and labor at Php86,000. This results in a net production of Php503,413.50 and a return on investment of 202.18%.

    Original Description:

    some research

    Original Title

    Eggplant

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document analyzes the cost and return of eggplant production per hectare. It estimates a yield of 37,620kg per cropping which would result in Php752,400 in gross production. The total cost of production is Php248,986.50 with the largest costs being materials at Php113,010 and labor at Php86,000. This results in a net production of Php503,413.50 and a return on investment of 202.18%.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    79 views2 pages

    Cost and Return Analysis Eggplant Per Hectare

    Uploaded by

    JP Taccad Romero
    The document analyzes the cost and return of eggplant production per hectare. It estimates a yield of 37,620kg per cropping which would result in Php752,400 in gross production. The total cost of production is Php248,986.50 with the largest costs being materials at Php113,010 and labor at Php86,000. This results in a net production of Php503,413.50 and a return on investment of 202.18%.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    COST AND RETURN ANALYSIS EGGPLANT 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.248,986.50 5. NET PRODUCTION = Php.503,413.50 6. RETURNT OF INVESTMENT = = 202.18% 7. BREAK EVEN PRICE (per kg) = 13.38
    Eggplant Production Cost/ha. A. MATERIAL COST Hybrid seeds Seedling tray Plastic mulch 0rganic fertilizer Chicken manure Inorganic fertilizer; Calcium nitrate 16-16-16 00-00-60 Foliar fertilizer Adjuvant Insecticide; Lannate Prevthon Solomon Fungicide Humus plus Sub-total of material cost 4 4 4 3 20 Kg Bottle Li Kg Sachet 450/kg 700/bottle 800/li. 750/kg 250/sachet 1,800.00 2,800.00 2,400.00 2,250.00 5,000.00 113,010.00 5 5 5 4 1 Bags Bags Bags Li Li 1500/bag 1,300/bag 2,000/bag 500/li. 800/li. 7,500.00 6,500.00 10,000.00 2,000.00 800.00

    QTY 2 260 15 50 50

    UNIT cans Pcs rolls bags bags

    Unit Price 980/cans 85/pcs 2,200/roll 250/bag 50/bag

    Total Cost 1,960.00 22,000.00 33,000.00 12,500.00 2,500.00

    Eggplant Production Cost/ha. B. LABOR COST Land preparation; Flowing Harrowing Plot preparation Organic fertilizer application Plastic application Seed sowing Trans planting Trellis installation Inorganic fertilizer application Insecticide application Fungicide application Irrigation Pruning Weeding Harvesting/ hauling/ packaging Sub-total of labor cost

    QTY 1 1 40 40 20 4 10 40 20 10 10 40 40 20 80

    UNIT Passing Passing Man Man Man Man Man Man Man Man Man Man Man Man Man

    Unit Price 2,500/passing 1,500/passing 200/day 200/day 200/day 200/day 200/day 200/day 200/day 200/day 200/day 200/day 200/day 200/day 200/day

    Total Price 2,500.00 1,500.00 8,000.00 8,000.00 4,000.00 8,000.00 2,000.00 8,000.00 4,000.00 2,000.00 2,000.00 8,000.00 8,000.00 4,000.00 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.216,510.00 INTEREST RATE OF CAPITAL= 15% per cropping of the cost production. = .15 X 216,510.00 = Php.32,476.50 TOTAL COST PRODUCTION= Php.248,986.50

    You might also like