Table of Variables

Study's
Online Price projected yield
277 per Kilogram 120 estimates per
Amount of (Php) year given 112
plants per ha trees (tons/ha)
spaced 6x6
apart (16m^2)

Yield Table

Time Year 3 Year 6 Year 10 Average across

Years

Average Yield of
one tree per 10 50 75 45
designated year
(kg)

Expenses Profits
Plant cost
62,500 Profits
Php 100 x 625

Fertilizer Cost Profits based on

6,250 calculated
Php 10 x 625 results (Php)

Profits based on
Labor + mx 2012 ISHS
charge. 90,000 Study's results
Php in 10 years
(Php)

Profits based on
Other expenses 100,000 2012 DA
statisitics

Initial Expenses 258,750

annual Expense 196,250

 Time Year 1 Year 2 Year 3 year 4

Average Yield of
one tree per
designated year 3 7 10 23
(kg)
Given trees
increase in 3 4 3 13
100 fruits
fruits 333 667 1000 2333
earnings 20 Php 6667 13333 20000 46667
per kilo
Table of Variables

Average yield
Market Price
12 when selling 40 based on 2012 8571
DA statistics
(Php) (kg/ha)

Online Price Market Price

Mathmatically
calculated 1,225,800 408,600
Revenue (Php)

Equation: Yield * Price

Profits

Online Price Market Price

1,029,550 212,350

1,109,830 239,110

832,270 146,590
Year 5 Year 6 year 7 year 8 year 9

37 50 56 63 69

14 13 6 7 6

3667 5000 5625 6250 6875

73333 100000 112500 125000 137500

Annual Harvest
based on From 9 - 20
ISHS's statistics
(tons / ha)

Online Price Market Price online price

Revenue based
off ISHS's 1,306,080 435,360 Revenue 1,028,520
numbers (Php) based off DA's
research
numbers (Php)

Equation: Yield * Price per kilogram

 Average across
Year 10 Years

75 39.25

7500 3925

150000 78500
Market Price

342,840