ACTIVITY 2

FARM PRODUCTION PLAN

RICE-QUIRINO
ACTIVITIES Estimated days of labor Estimated Unit Cost
1.Land Preparation
(Area:1 HECTARE)
 Patubig (low land  1 day P 350.00
irrigated)
 First harrowing  1 day P 2,200.00
(Rotavator)
 Seedbed preparation  1 day P 350.00
 Repairing of levees  1 day P 350.00
 Second Harrowing  1 day P 2,200.00
(Paglilinang at
pagpapatag)
2.Planting P 2,000.00
 Pagbubunot (P 1,000 bundle per
(Sikka/Pakyaw) hectare @ P 2.00 per
bundle)
 Karyada ti bunubun  1 day P 500.00
(AMD)

 1 day (10 MD) P 3,500.00

 Transplanting

 Spraying of pang-kuhol P 700.00

 1 day (2 MD)

 Spraying of Pre- Emergent

 1 day (2 MD) P 700.00
Herbicide

 1 day (2 MD) P 700.00

 Basal Fertilizer
application

 Side dress fertilizer  1 day (2MD) P 700.00

application

 Insecticide and fungicide  1 day (2MD) P 700.00

application
  1 day (2MD) P 700.00
 Top Dress fertilizer
application

 1 day (2MD) P 700.00

 Foliar fertilizer application

P 5,000.00 (18 kilos)

INPUTS
 Seeds
 Fertilizer P 3,600.00 (3 bags T-14
-Basal w/ S @1,200.00 per bag)
(3 bags T-14 w/ S, 1 bag P 1,200 (1 bag 0-0-60 @
0-0-60) 1,200.00 per bag)

P 3, 600.00 (3 bags 46-

- Side dress 0-0 @ 1,200.00 per bag)
(3 bags 46-0-0, 1 bag P 1,200.00 (1 bag T-14
T-14 w/ S) @ 1,200.00 per bag)

P1,200.00 (1 bag 46-0-0

@ 1,200.00 per bag)
- Top Dress P 1,200.00 (1 bag 0-0-
(1 bag 46-0-0, 1 bag 0- 60 @ 1,200.00 per bag)
0-60)

P 800.00 ( 1 bot 500ml

@ 800.00)
Foliar
P 800.00 (1 bot
insecticide @ 800.00 per
 Insecticides and fungicide bot)
P 800.00 ( 1 bot
fungicide @ 800.00 pr
bot)

3. Harvesting P 8,400.00
 Combine Harvester

 Hauling (Pakyaw) P 750.00 (150 sacks @

5.00 per bag)
Other Expenses
P 5,000.00

TOTAL COST P 49.900.00

Note:
Assumption:

Gross Income: 150 bags x 50 bags @ 12.00 per kilo

Gross 90,000.00

Less expenses: 49,900.00

10% Farmer Counterpart 9,000.00

Net Income: 31,100.00

Income Statement of Rice Production in 1 hectare

Rice Production Unit Qty Cost Frequency Total note

Harvested Palay sacks 76

Post Harvest Loss = sacks 32
40%

Net Harvest sacks 48 40 2400 50kg/Sack

Gross Income 96000
Expenses:

1. Seeds balde 8 1500

SBT 1500
2. Land prep

arado araw 4 700 2800

basag araw 3 700 2100

Linis araw 2 700 1400

SBT 6300
3. Growing
Tanim tao 7 500 1 3500 1 day
Gamas tao 15 350 2 10500 2 days
SBT 14000
4. Fertilization
Fertilizer sako 5 1200 6000
SBT 6000
5. Harvesting
harvest tao 20 400 2 16000
SBT 16000
6. Post Harvest

Blower sacks 4 1100 4400

karga sa kabayo 1 way 38 100 3800 100/karga. 2

sacks/karga
Bayad sa bilad sack 76 40 3040
Bayo sack 76 60 4560
SBT 15800
Total Expenses 53600 cost per has
rice
Net Income 42400