Enterprise/Product: Squash (Kalabasa) Target/Expected Yield: 1,000kg

Number of Plants: 1,000 plants

Location: Bukidnon Area Covered: 3,000 m2

Duration: 3.5 months Planting Distance: 1m x 3m

PRODUCTION COST

Particulars Unit of Quantity Unit Cost Amount Rate Per Farmer’s

Measure Plant Counterpart

I. Activity/Labor & Services

a. Land Preparation
● Plowing mad 2.00 300.00 600.00 600.00
● Harrowing mad 1.00 300.00 300.00 300.00
● Furrowing mad 0.50 300.00 150.00 150.00
b. Planting md 2.00 200.00 400.00 400.00
c. Fertilization
● Basal md 1.00 200.00 200.00 200.00
● Side-dress (2 times) md 1.50 200.00 300.00 300.00
d. Spraying (3 times) md 2.50 200.00 500.00 500.00
e. Weeding (2 times) md 3.00 200.00 600.00 600.00
f. Hilling Up mad 0.50 300.00 150.00 150.00
g. Harvesting md 3.00 200.00 600.00
h. Sorting, Packing, and Hauling md 2.00 200.00 400.00

Sub-total 4,200.00 4.20 3,200.00

II. Materials
a. Seed can 0.50 1,650.00 825.00
b. Fertilizers
● Chicken Manure sack 10.00 80.00 800.00
● 16-20-0 sack 0.50 1,100.00 550.00
● Muriate of Potash (0-0-60) bag 0.20 1,300.00 260.00
c. Insecticides and Fungicides
● Insecticide pack 0.20 600.00 120.00
● Fungicide kilogram 0.20 450.00 90.00
● Sticker/Spreader liter 0.10 700.00 70.00
d. Others
● Sacks pieces 100.00 8.00 800.00
Sub-total 3,515.00 3.52
III. Other Costs
a. Transport (farm to buyer) P0.50/kg 0.50 6,000.00 3,000.00
b. Coop-market facilitation fee P0.20/kg 0.20 6,000.00 1,200.00
(5% of sale) 12% (for 4 5,000.00 600.00
c. Loan interest (principal: 5,000) * months)

Sub-total 4,800.00 4.80

TOTAL 12,515.0 12.52 - 3,200.00**
0
Notes:
a. ** – The Farmer’s Counterpart is deducted from the Total Cost.
 Enterprise/Product: Target/Expected Yield:

Location: Area Covered:

Duration: Planting Distance:

PRODUCTION COST

Particulars Unit of Quantity Unit Cost Amount Rate Per Farmer’s

Measure Plant Counterpart

I. Activity/Labor & Services

a. Land Preparation
● Plowing
● Harrowing
● Furrowing
b. Planting
c. Fertilization
d. Spraying
e. Weeding
f. Hilling Up
g. Harvesting
h. Sorting, Packing, and Hauling

Sub-total
II. Materials
a. Seed
b. Fertilizers
c. Insecticides and Fungicides
d. Others
Sub-total
III. Other Costs
a.
b.
c.

Sub-total
TOTAL
Notes:
a. mad – man animal day
b. md – man day