Scribd Logo
Upload

Welcome to Scribd!

  • Corn - by BAR

    Uploaded by

    Carla Zamora
    5 views1 page
    This document provides a cost and return analysis for one hectare of corn production. It estimates a gross income of P40,670 from a yield of 5,810 kg sold at P7 per kg. Total operating expenses are P14,197 and overhead expenses are P2,430, for total expenses of P16,627. This gives a net income of P24,043 and a return above variable costs of P13,480. The average production cost is P1904 per kg and the breakeven yield is 3,884 kg.

    Original Description:

    Original Title

    Corn_by BAR

    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
    This document provides a cost and return analysis for one hectare of corn production. It estimates a gross income of P40,670 from a yield of 5,810 kg sold at P7 per kg. Total operating expenses are P14,197 and overhead expenses are P2,430, for total expenses of P16,627. This gives a net income of P24,043 and a return above variable costs of P13,480. The average production cost is P1904 per kg and the breakeven yield is 3,884 kg.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    5 views1 page

    Corn - by BAR

    Uploaded by

    Carla Zamora
    This document provides a cost and return analysis for one hectare of corn production. It estimates a gross income of P40,670 from a yield of 5,810 kg sold at P7 per kg. Total operating expenses are P14,197 and overhead expenses are P2,430, for total expenses of P16,627. This gives a net income of P24,043 and a return above variable costs of P13,480. The average production cost is P1904 per kg and the breakeven yield is 3,884 kg.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    Corn

    Page 1 of 1

    COST AND RETURN ANALYSIS OF ONE-HECTARE CORN PRODUCTION


    ITEM I. Estimated Gross Income Yield II. Expenses A. Operating Expenses 1. Labor Land Clearing and Leveling Furrowing Planting/Replanting/thinning Weeding Fertilizer Application Spraying Hilling-up/off-barring Harvesting/Sorting Sub-Total for Labor 2. Material Inputs Seeds Fertilizer Organic Chemicals Sub-Total for material Input 3. Irrigation Expenses Total Operating Expenses B. Overhead Expenses Land Charge P 4140 Interest on Capital P 1421.72 Total Overhead Cost III. Total Expenses IV. Net Income V. Return Above Variable Cost VI. Average Production Cost VII Breakeven Yield (kg) P 4140 P 1421.72 P 5561.72 P 27189.12 P 13480.88 P 19042.6 P 4.68 P 3884.16 P 900 P 3000 P 3000 MAD @ P 180 MD @ P 50 MD @ P 50 MD @ P 50 MD @ P 50 MAD @ P 180 MD @ P / day / day / day / day / day / day / day P 360 P 500 P 500 P 750 P 200 P 720 P 500 P 6530 5810 kg @ P 7.00 P 40670 Rate/Quantity Value

    2 10 10 15 4 4 10

    50

    20

    kg @ P 28

    / kg

    P 560 P 4647.4

    P 4647.40

    20
    P 5990

    bags @ P 150

    / bag

    P 3000 P 5990 P 14197.4 P 900 P 21627.4

    compute

    http://www.bar.gov.ph/Agritech/Cost_Return_Analysis/Corn.htm

    4/15/2011

    You might also like