SOUTHERN LUZON STATE UNIVERSITY

College of Agriculture
Lucban, Quezon

ACTIVITY NO. 4:
EVALUATION OF THE FACTORS INFLUENCING THE FARMER’S YIELD

Prepared by:
ANGULO, Jayvee H.
CALUSIN, Phoebe Kate M.
FRANCIA, Moanna Aura G.
GLORIOSO, Rachel Ann B.
VILLANUEVA, Irish R.

BSAg – Organic Agriculture – IIIC

 FARMING SYSTEMS (AGR24)
THE FARM HOUSEHOLD SYSTEM

Description of the Farm Household

The farm household is defined as the beneficiary of farm benefits under these criteria. Mr. Ben
Francia 61 years old household will surely qualify. Located in Sitio Padilla Brgy. Ilayang Bukal, Tayabas
Quezon. Ben Francia is the owner of the farm
Mr. and Mrs. Francia are the owners of a two-hectare farm that specializes in mixed vegetables and
tree fruits. The property is about 45 minutes' drive from the town of Lucban. The farm is committed to
providing customers and community members with fresh grown produce in a safe and efficient manner. Only
one hectare of the two-hectare land is used for crop production, which includes bottle gourd, cucumber,
eggplant, mustard, chili, papaya, and okra. But some of their vegetables are food consumption only. Their
main crop product is bottle gourd and mustard.

Expenditures Weekly Monthly Annual

FOOD ₱ 2,500 ₱ 10,000 ₱120,000

PERSONAL
180 600 7200
HYGIENE Kit
CLOTHING 300 3,600
ELECTRICITY 800 9600
FARM Uniform/
400 4800
Cloth
Water Filter 400 4800
LPG 1000 12,000
VITAMINS 300 3600
Wifi 1500 24,000
CELLPHONE LOAD 100 400 4,800
First Aid Kit 200 2,400
PhilHealth/
500 6000
Emergency Fund
GROOMING 200 2,400
Office Supply 250 3000

Gasoline 1100 52,800

₱253, 500
2. Description of the Farm

Habilin farm is an organic farm, Mr Ben Francia, 37 years old, Bachelor of Science in Financial
Management and Mrs. Francia 33 years old. They are former OFW and the money they save is from their
savings when they are working overseas, the thing they produce in those saving is the Habilin Farm which is
the Land that their buy from their parents.. Known as an organic farmer in their locality uses the organic
farming to be able for their consumptions and maintenance of the farm. Meanwhile, with the assistance and
support of his wife she able to establish some off-farm businesses, particularly a vegetarian food delivery,
they also offer the Vege-Fest & Wellness which allow them to earn additional income.
The major income derived from fruit trees and vegetable farming plus the extra income coming from
their off-farm activities are what exactly they utilize to cover up all of their household expenditures from
food. Their total farm household income truly enables them to clear all of expenditures without any single
peso short.
Income Statement for Mustard
Activity No. of Unit Price Labor Total
Units No. of No. of Unit
People Hrs/Days Price
Sales: 3,630
1st Harvest 12.5kg 20/kg 250
2nd Harvest 13kg 20/kg 260
3rd Harvest 12kg 20/kg 240
4th Harvest 15kg 20/kg 300
5th Harvest 25kg 20/kg 500
6th Harvest 25kg 20/kg 500
7th Harvest 25kg 20/kg 500
8th Harvest 20kg 20/kg 400
9th Harvest 18kg 20/kg 360
10th Harvest 16kg 20/kg 320
Expenses:
Labor 12,600
1st Harvest 6 1 Day 300 1,800
2nd Harvest 6 1 Day 300 1,800
3rd Harvest 6 1 Day 300 1,800
4th Harvest 6 1 Day 300 1,800
5th Harvest 6 1 Day 300 1,800
6th Harvest 3 1 Day 300 900
7th Harvest 3 1 Day 300 900
8th Harvest 2 1 Day 300 600
9th Harvest 2 1 Day 300 600
10th Harvest 2 1 Day 300 600
Land
Preparatio 11,200
n
Land Clearing 2 6 Days 350 4,200
Harrowing 1 4 Days 350 1,400
Machines 1 4 Days 350 1,400
Plowing 2 3 Days 350 2,100
Animal Labor 2 3 Days 350 2,100
Planting 2,750
Lega C F1 50g 1,250 1,250
Replant Labor 5 7 hours in 300 1,500
1 day
Trellising 2,750
Labor in 2 1 Day 350 700
Income Statement for Bottle Gourd

Activity No. of Unit Price Labor Total

Units No. of No. of Unit
People Hrs/Days Price
Sales: 313,900
1 Harvest
st
250kg 60/kg 10,000
2nd Harvest 420kg 60/kg 25,200
3rd Harvest 500kg 60/kg 30,000
4th Harvest 800kg 60/kg 48,000
5th Harvest 850kg 60/kg 51,000
6th Harvest 1,200kg 60/kg 72,000
7th Harvest 600kg 60/kg 36,000
8th Harvest 500kg 60/kg 30,000
9th Harvest 150kg 60/kg 9,000
10th Harvest 45kg 60/kg 2,700
Expenses:
Labor 14,700
1 Harvest
st
5 1 Day 350 1,750
2nd Harvest 5 1 Day 350 1,750
3rd Harvest 5 1 Day 350 1,750
4th Harvest 7 1 Day 350 2,450
5th Harvest 6 1 Day 350 2,100
6th Harvest 3 1 Day 350 1,050
7th Harvest 3 1 Day 350 1,050
8th Harvest 3 1 Day 350 1,050
9th Harvest 3 1 Day 350 1,050
10th Harvest 2 1 Day 350 700
Land
Preparation 15,300
Land Clearing 3 5 Days 450 4,500
Harrowing 1 5 Days 450 2,250
Machines 1 5 Days 450 2,250
Plowing Animal 2 3 Days 450 2,700
Labor 2 3 Days 600 3,600
Planting 2 4 450 3,600
Replant Labor 4 4 hours in 300 4,800
1 day
Seeds 3 Can 4,575

Trellising 2,950
 Labor in 2 1 Day 450 900
Bamboo
Tali/Straw 600m 450 450
Labor 4 1 Day 400 1,600
Fertilizer 8,476
(1st Application) 3 Liter 640 640
Labor
2 1 Day 450 900
Calcium Nitrate 3kg 216 216
(2nd Application
Labor
2 1 Day 450 900
Nitrogen 30kg 900 2 6 Days 350 4,200
Phosphorus 4kg 120 120
Chicken Manure 10 sacks 70 700
Vermicompost 10 sacks 80 800
Expenses 54,401
PROFIT 259, 499
Bamboo
Tali/Straw 600m 450 450
Labor 4 1 Day 400 1,600
Fertilizer 2,259
Peter (1st 2 Liter 640 640
Application)
Labor 2 1 Day 350 700
Calcium 3kg 219 219
Nitrate (2nd
Application 700
Labor 2 1 Day 350
Nitrogen 30kg 900 2 6 Days 350 4,200
Phosphorus 5kg 150
Potassium 40kg 1,006
Expenses 68,619
Profit 314,581

OFF FARM ACTIVITIES (Monthly)

Activity No. of Unit Price Labor Total

Units No. of No. of Unit
People Hrs/Days Price
Sales: 15,050
1st week 3,500
2nd week 4,200
3rd week 3,850
4th week 3,500
Expenses: 11,442
Orange 2 boxes 697/box 1,394
Apple 2 boxes 699/box 1,398
Banana 30kg 60 1,800
(Lakatan)
Grapes 10kg 300 3,000
Mango 15kg 90 1,350
Rent in place 2,500 2,500
Profit 3,608

OFF FARM ACTIVITIES (Monthly)

Capital for the Food Delivery – Vegetarian Restaurant (Monthly)
PARTICULARS NO. OF UNITS EXPENSES
Vegemeat 28 kl ₱ 2,000
Condiments ₱ 1,200
Special Ingredients 8 packs ₱ 1,400
LPG 2 pcs ₱ 1,680
Gasoline ₱ 800
EXPENSES FOR THE FOOD DELIVERY – VEGETARIAN
₱ 7,080
RESTAURANT

Expenses, Capital, and Income Analysis for the Food Delivery – Vegetarian Restaurant
EXPENSES ₱ 7,080
CAPITAL ₱ 12,000
INCOME ₱ 4,920

Summarize Income Statement of all the Off-farm Activities

PARTICULARS MONTHLY ANNUALLY

Food Delivery – Vegetarian
₱ 4,920 ₱ 59,040
Restaurant
TOTAL OFF – FARM INCOME

Particulars Weekly Monthly Annually

Fruit Vendor 3,608 43,296

Total income off- 43,296

farm
Particulars Amount
Household income: PhP 652,400
Tomato Cycle PhP 269,200
Cucumber Cycle PhP 383,200

Off Farm Income: PhP 43,296

Fruit Vendor PhP 43,296
Less:
Household Expenditures Php, 320,400
EXCESS INCOME: Php 332,000