Republic of the Philippines

Province of Romblon
Municipality of San Fernando
Municipal Agriculture

ESTIMATED COST OF ONE (1) HECTARE PAPAYA PRODUCTION

PARTICULAR INDICATORS
A. Labor Cost
1. Land Preparation (plowing & Harrowing) UNITS QUANTITY DAYS SALARY TOTAL COST

 Clearing LABORER 2 5 350 3,500.00

 Tractor LABORER 6 3 1200 21,600.00
 Bed Lay-out & making LABORER 7 5 400 14,000.00
 Plastic mulch installation & holing LABORER 3 2 400 2,100.00
 Seed sowing LABORER 2 1 400 800.00
 Transplanting, Watering LABORER 5 3 400 6,000.00
 Maintenance works ( regular) Irregation, fertilization, spraying, LABORER/T
wo year 1 720 6,000 4,320,000.00
weeding & harvesting
 Sub total: 4,368,000.00
MATERIAL INPUTS COST:
UNITS
QUANTITY UNITS
TOTAL COST
PRICE
 Seeds seeds/kilo 6 2,400 14,400.00
 Fertilizers
Complete (14-14-14) sacks 40 2,700 108,000.00
Calcium bags 15 3,800 57,000.00
Muriate or Potash bags 20 3,500 70,000.00
Chicken manure bags 60 250 15,000.00
Boltrac liters 5 500 2,500.00
Magnesium Kilo 30 100 3,000.00
Sub total: 255,500.00
 Pesticide, Insecticide, Fungicide
Lannate packs 10 830 8,300.00
Dithane packs 10 800 8,000.00
Power- for cogon 1 gallon 1 2,500 2,500.00
 Inputs Sub total: 18,800.00
Fuel lliters 400 100 40,000.00
Plastic mulch roll 10 400 4,000.00
Seeding Trays pcs. 16 120 1920.00
Soil Medium sack 1 1,200 1,200.00
47,120.00

LABOR COST:
Land Preparation 4,368,000.00
MATERIAL INPUTS COST: SEEDS 255,500.00

FERTILIZER 18,800.00
PESTICLES, INSECTICIDE, FUNGICIDE 47,120.00
OTHER INPUTS: 75,000
Grand total: 4,764,420.00

Prepared By;

MANNY M. LADERA Approved By:

J.O MAO

ENGR. DONABRL R. ROMERO

Municipal Agriculturist