Table 14.

Cost producing Oyster mushroom fruiting bags per

preparation
Unit Total
Items Quantity Unit Price Price
(Php) (Php)
I. Material Inputs
Substrate
Grain
85 bottle/s 75 6375
spawn
Sawdust 10 sack/s 20 200
Woodchi
6 sack/s 20 120
ps
Wood
Shaving 6 sack/s 20 120
s
Wood
6 sack/s 20 120
Chunks
Rice
84 sack/s 16 1344
bran
Molasse
17 Kg 20 340
s
Agrilime 17 Kg 45 765
Pp bag 10 Pack/s 27 270
Rubber
1 Kg 90 90
band
Alcohol 1 bottle/s 50 50
Hanger materials
Straw
2 roll/s 90 180
Twine
G.I. wire 1 Kg 90 90

Labor
Bagging 900 pc/s 2 1800
Pasteuri
10 load/s 50 500
zation
Inoculati
900 pc/s 2 1800
on

Total 14164
Table 12. Production Income (Php) Factor A (5 minutes soaking duration), Factor B (Woodcraft waste
substrate)
Items A1B1 A1B2 A1B3 A1B4
I. GROSS INCOME
Total weight of harvest 0.939 1.126 0.458 3.284
Total sale @
Php350.00 per kg
328.65 394.1 160.3 1149.4
II. EXPENSES
Operating Expenses
1 Labor
Collectio
n,
preparat
ion of
substrat 20 20 20 20
e and
pre-
decomp
osition
Bagging 20 20 20 20
Pasteuri
10 10 10 10
zation
Inoculati
20 20 20 20
on
Waterin
N/A N/A N/A N/A
g
Harvesti
ng and
postharv 2 2 2 2
est
handling
2 Material Inputs
Grain
75 75 75 75
spawn
Woodcr
aft 5 5 5 5
wastes
Rice
16 16 16 16
bran
Molasse
4 4 4 4
s
Agrilime 9 9 9 9
Pp bag 2.7 2.7 2.7 2.7
Rubber
1 1 1 1
band
III. TOTAL EXPENSES 184.7 184.7 184.7 184.7
IV. NET INCOME 143.95 209.4 -24.4 964.7
), Factor B (Woodcraft waste based
A1B5 A1B6 A1B7

2.439 0.657 0.284

853.65 229.95 99.4 3215.45

20 20 20

20 20 20
10 10 10

20 20 20

N/A N/A N/A

2 2 2

75 75 75

5 5 5

16 16 16

4 4 4
9 9 9
2.7 2.7 2.7
1 1 1
184.7 184.7 184.7
668.95 45.25 -85.3
Table 12. Production Income (Php) Factor A (3 hours soaking duration), Factor B (Woodcraft waste ba
substrate)
Items A2B1 A2B2 A2B3 A2B4 A2B5
I. GROSS INCOME
Total weight of harvest 0.549 2.052 0.905 0.89 2.638
Total sale @
Php350.00 per kg
192.15 718.2 316.75 311.5 923.3
II. EXPENSES
Operating Expenses
1 Labor
Collecti
on,
preparat
ion of
substrat 20 20 20 20 20
e and
pre-
decomp
osition
Bagging 20 20 20 20 20
Pasteuri
10 10 10 10 10
zation
Inoculati
20 20 20 20 20
on
Waterin
N/A N/A N/A N/A N/A
g
Harvesti
ng and
postharv 2 2 2 2 2
est
handling
2 Material Inputs
Grain
75 75 75 75 75
spawn
Woodcr
aft 5 5 5 5 5
wastes
Rice
16 16 16 16 16
bran
Molasse
4 4 4 4 4
s
Agrilime 9 9 9 9 9
Pp bag 2.7 2.7 2.7 2.7 2.7
Rubber
1 1 1 1 1
band
III. TOTAL EXPENSES 184.7 184.7 184.7 184.7 184.7
IV. NET INCOME 7.45 533.5 132.05 126.8 738.6
B (Woodcraft waste based
A2B6 A2B7

0.814 0.378
284.9 132.3 2879.1

20 20

20 20
10 10

20 20

N/A N/A

2 2

75 75

5 5

16 16

4 4
9 9
2.7 2.7
1 1
184.7 184.7
100.2 -52.4
Table 12. Production Income (Php) Factor A (5 hours soaking duration), Factor B (Woodcraft waste base
substrate)
Items A3B1 A3B2 A3B3 A3B4 A3B5
I. GROSS INCOME
Total weight of harvest 0.647 2.143 0.904 2.953 1.489
Total sale @
Php350.00 per kg
226.45 750.05 316.4 1033.55 521.15
II. EXPENSES
Operating Expenses
1 Labor
Collecti
on,
preparat
ion of
substrat 20 20 20 20 20
e and
pre-
decomp
osition
Bagging 20 20 20 20 20
Pasteuri
10 10 10 10 10
zation
Inoculati
20 20 20 20 20
on
Waterin
N/A N/A N/A N/A N/A
g
Harvesti
ng and
postharv 2 2 2 2 2
est
handling
2 Material Inputs
Grain
75 75 75 75 75
spawn
Woodcr
aft 5 5 5 5 5
wastes
Rice
16 16 16 16 16
bran
Molasse
4 4 4 4 4
s
Agrilime 9 9 9 9 9
Pp bag 2.7 2.7 2.7 2.7 2.7
Rubber
1 1 1 1 1
band
III. TOTAL EXPENSES 184.7 184.7 184.7 184.7 184.7
IV. NET INCOME 41.75 565.35 131.7 848.85 336.45
B (Woodcraft waste based
A3B6 A3B7

1.489 0.642
521.15 224.7 3593.45

20 20

20 20
10 10

20 20

N/A N/A

2 2

75 75

5 5

16 16

4 4
9 9
2.7 2.7
1 1
184.7 184.7
336.45 40
Table 12. Production Income (Php) Factor A (5 minutes soaking duration), Factor B (Woodcraft waste
based substrate)
Items A1B1 A1B2 A1B3 A1B4 A1B5
I. GROSS INCOME
Total weight of harvest 0.939 1.126 0.458 3.284 2.439
Total sale @
Php350.00 per kg
328.65 394.1 160.3 1149.4 853.65
II. EXPENSES
Operating Expenses
1 Labor
Collecti
on,
preparat
ion of
substrat 20 20 20 20 20
e and
pre-
decomp
osition
Bagging 20 20 20 20 20
Pasteuri
10 10 10 10 10
zation
Inoculati
20 20 20 20 20
on
Waterin
N/A N/A N/A N/A N/A
g
Harvesti
ng and
postharv 2 2 2 2 2
est
handling
2 Material Inputs
Grain
75 75 75 75 75
spawn
Woodcr
aft 5 5 5 5 5
wastes
Rice
16 16 16 16 16
bran
Molasse
4 4 4 4 4
s
Agrilime 9 9 9 9 9
Pp bag 2.7 2.7 2.7 2.7 2.7
Rubber
1 1 1 1 1
band
III. TOTAL EXPENSES 184.7 184.7 184.7 184.7 184.7
IV. NET INCOME 143.95 209.4 -24.4 964.7 668.95
ctor B (Woodcraft waste
A1B6 A1B7

0.657 0.284
229.95 99.4

20 20

20 20
10 10

20 20

N/A N/A

2 2

75 75

5 5

16 16

4 4
9 9
2.7 2.7
1 1
184.7 184.7
45.25 -85.3