You are on page 1of 1

corn cost (5 hectares)

seed - 2,161/ha.
fertilizer - 3851/ha.
pesticide - 491/ha.
rental: machine etc. - 155/ha.
Fuel&oil - 271/ha.
Irrigation fee - 12/ha.
Electricity - 11/ha.
repairs - 614/ha.
sacks and tying mats. - 284
land tax - 108
hired labor - 4,214/ha.
food exp. - 564/ha.
other - 21/ha.

feed - 32.8/chick
bird dep. - 8.6/chick
labor - 13.3/chick
elec - 0.7/chick
medication - 1.3/chick
depreciation - 8.6/chick
other- 1.3

operating expense - 17,160


delivery salary - 13,513

Total - P145,435

chicken cost
P100,000 - housing, broiling equipment, chicken feed, operating expense
P22 / chicken x 10,000 = P440,000 for 10,000 day-old chicks
Total - P540,000

Overall Production Cost (Corn & Chicken) - P830,870

5,000,000
72,000

returns
corn - P29,092/ha. x5 = 145,464.9
chicken - 75.91/chicken x20,000 = 1,518,200
egg-P1.50/egg (13/chicken/month)

feb
corn-139,641 (4.8)
poultry-588,240 (7750)

march
corn-3.8
poultry-13,4521716

april
corn-3.78
poultry- 14,872

You might also like