VEGETABLE PRICING SCALE

Created by MCBregildo
VEGETABLE *BE BUYING PRICE *COMPETITO *SELLIN MARK-UP
COMMODITY PRICE MIN MAX RS' PRICE G PRICE 1.0
SNAPBEANS 7 13 36 45 39 2.0
STRINGBEANS 11 18 28 35 31 TECHNICAL NOTES
SQUASH 4 8 8 10 11 *Competitor's Price-Based on Davao's Price or other wholesale sellers

PECHAY 7 13 56 70 59 *BE Price-Breakeven No Profit

TOMATO 9 15 40 50 43 *Selling Price is the Wholesale Price of Sure Market

EGGPLANT 15 25 24 30 27 *Retailers Price +5/kg

SWEET PEPPER 12 44 56 70 59
AMPALAYA 18 50 40 50 43
OKRA 9 15 20 25 23
UPO 9 15 20 25 23
SIKWA 10 17 16 20 19
ROOTCROPS 6 10 16 20 19
SPRING ONION 16 28 20 25 23

MCBREGILDO
LE

3.0/Kg
Rollover Capital
Marketing Expense
TECHNICAL NOTES
*Competitor's Price-Based on Davao's Price or other wholesale sellers

*BE Price-Breakeven No Profit

*Selling Price is the Wholesale Price of Sure Market

*Retailers Price +5/kg

 SNAPBEANS COST AND RETURN ANALYSIS
Production Yield Details MCBREGILDO
0.25 Hectare Sales Revenue
No. of Beds 83 Sale of Snapbeans 8000 13 100385
Planting Distance (0.7mx0.7m) 0.25 Less: Cost of Production
Plant Pop./Bed 120 Variable Costs
Total Plant Pop. 10000 Seeds 1 Kg 1200
Average Fruit per Plant 40 Fertilizers
Average Weight in Kg 0.025 Urea (46-0-0) 0.25 Bag 725.0
Total Kgs. Produced (Kg) 8000 Complete (14-14-14) 0.75 Bag 2175
MOP (0-0-16) 0.5 Bag 1450
PRICE DETAILS Pest Controls
BE Price 7 Insecticides/Fungicides etc 0.25 L 500
BE Volume 4706 Attractant 0.5 bottle 200
Farm Gate Price 13 Labor/Services
1st Plowing 5 MAD 2100
DIVIDENDS 1st Harrowing 5 MAD 2100
Association 11951 2nd Harrowing 5 MAD 2100
Members 27884.5 Seedling 5 MAD 2100
Overriding Benefits (Payment of Labor) 33600.0 Bed making 5 MAD 2100
Total Dividends 61484.5 Manure Application 5 MAD 2100
No. of Members Involved 7 Fertilizer Application 5 MAD 2100
Share per member 8783.5 Laying out of Mulch 5 MAD 2100
Transplanting 5 MAD 2100
TECHNICAL NOTES Trellising Preparation 5 MAD 2100
Irrigation 5 MAD 2100
Prunning etc 5 MAD 2100
Drenching Fertilizers 5 MAD 2100
Pest Control Mgmt 5 MAD 2100
Harvesting 5 MAD 2100
Post Harvest 5 MAD 2100
Transportation 16000
Marketing (Plastic Bags etc) 3200
Total Variable Cost 59050
Fixed Costs
Utilities (water) 1500
Total Fixed Cost 1500
Total Production Cost 60550
NET INCOME BEFORE TAX 39835
RETURN ON INVESTMENT (ROI) 1.52
 STRINGBEANS COST AND RETURN ANALYSIS
Production Yield Details MCBREGILDO
0.2 Hectare Sales Revenue
No. of Beds 67 Sale of Stringbeans 3918 18 70183
Planting Distance (0.7mx0.7m) 0.49 Less: Cost of Production
Plant Pop./Bed 61 Variable Costs
Total Plant Pop. 4082 Seeds 0.8 Kg 960
Average Fruit per Plant 60 Fertilizers
Average Weight in Kg 0.02 Urea (46-0-0) 0.2 Bag 580.0
Total Kgs. Produced (Kg) 3918 Complete (14-14-14) 0.6 Bag 1740
MOP (0-0-16) 0.4 Bag 1160
PRICE DETAILS Pest Controls
BE Price 11 Insecticides/Fungicides etc 0.2 L 400
BE Volume 2305 Attractant 0.4 bottle 160
Farm Gate Price 18 Labor/Services
1st Plowing 4 MAD 1680
DIVIDENDS 1st Harrowing 4 MAD 1680
Association 8220 2nd Harrowing 4 MAD 1680
Members 19179.2 Seedling 4 MAD 1680
Overriding Benefits (Payment of Labor) 26880.0 Bed making 4 MAD 1680
Total Dividends 46059.2 Manure Application 4 MAD 1680
No. of Members Involved 7 Fertilizer Application 4 MAD 1680
Share per member 6579.9 Laying out of Mulch 4 MAD 1680
Transplanting 4 MAD 1680
TECHNICAL NOTES Trellising Preparation 4 MAD 1680
Irrigation 4 MAD 1680
Prunning etc 4 MAD 1680
Drenching Fertilizers 4 MAD 1680
Pest Control Mgmt 4 MAD 1680
Harvesting 4 MAD 1680
Post Harvest 4 MAD 1680
Transportation 7837
Marketing (Plastic Bags etc) 1567
Total Variable Cost 41284
Fixed Costs
Utilities (water) 1500
Total Fixed Cost 1500
Total Production Cost 42784
NET INCOME BEFORE TAX 27399
RETURN ON INVESTMENT (ROI) 1.56
 SQUASH COST AND RETURN ANALYSIS
Production Yield Details MCBREGILDO
0.1 Hectare Sales Revenue
No. of Beds 33 Sale of Squash 8960 8 68105
Planting Distance (1mx3m) 3 Less: Cost of Production
Plant Pop./Bed 10 Variable Costs
Total Plant Pop. 333 Seeds 0.025 Kg 30
Average Fruit per Plant 10 Fertilizers
Average Weight in Kg 4.2 Urea (46-0-0) 0.1 Bag 290.0
Total Kgs. Produced (Kg) 11200 Complete (14-14-14) 0.3 Bag 870
MOP (0-0-16)
PRICE DETAILS Pest Controls
BE Price 4 Insecticides/Fungicides etc 0.1 L 200
BE Volume 5271 Attractant 0.2 bottle 80
Farm Gate Price 8 Labor/Services
1st Plowing 4 MAD 1400
DIVIDENDS 1st Harrowing 4 MAD 1400
Association 12619 2nd Harrowing 4 MAD 1400
Members 29443.4 Seedling 4 MAD 1400
Overriding Benefits (Payment of Labor) 20160.0 Bed making
Total Dividends 49603.4 Manure Application 4 MAD 1400
No. of Members Involved 4 Fertilizer Application 4 MAD 1400
Share per member 12400.9 Laying out of Mulch
Transplanting 2 MAD 840
TECHNICAL NOTES Trellising Preparation
Irrigation 2 MAD 840
Prunning etc 2 MAD 840
Drenching Fertilizers 17 MAD 6720
Pest Control Mgmt 2 MAD 840
Harvesting 2 MAD 840
Post Harvest 2 MAD 840
Transportation 17920
Marketing (Plastic Bags etc) 512
Total Variable Cost 40062
Fixed Costs
Utilities (water) 2000
Total Fixed Cost 2000
Total Production Cost 42062
NET INCOME BEFORE TAX 26043
RETURN ON INVESTMENT (ROI) 1.62
 PECHAY COST AND RETURN ANALYSIS
Production Yield Details MCBREGILDO
0.02 Hectare Sales Revenue
No. of Beds 7 Sale of Pechay 640 13 8134
Planting Distance (0.15*0.20) 0.03 Less: Cost of Production
Plant Pop./Bed 1000 Variable Costs
Total Plant Pop. 6667 Seeds 0.005 Kg 6
Average Fruit per Plant 1 Fertilizers
Average Weight in Kg 0.2 Urea (46-0-0) 0.06 Bag 174.0
Total Kgs. Produced (Kg) 1067 Complete (14-14-14)
MOP (0-0-16)
PRICE DETAILS Pest Controls
BE Price 7 Insecticides/Fungicides etc 0.04 L 80
BE Volume 376 Attractant 0.04 bottle 16
Farm Gate Price 13 Labor/Services
1st Plowing 1 MAD 280
DIVIDENDS 1st Harrowing 1 MAD 280
Association 255 2nd Harrowing 1 sw 280
Members 594.4 Seedling 1 MAD 280
Overriding Benefits (Payment of Labor) 3192.0 Bed making 1 MAD 280
Total Dividends 3786.4 Manure Application 0 MAD 168
No. of Members Involved 4 Fertilizer Application 0 MAD 168
Share per member 946.6 Laying out of Mulch 0 MAD 168
Transplanting 0 MAD 168
TECHNICAL NOTES Trellising Preparation
Irrigation 0 MAD 168
Prunning etc
Drenching Fertilizers 1 MAD 448
Pest Control Mgmt 0 MAD 168
Harvesting 0 MAD 168
Post Harvest 0 MAD 168
Transportation 1280
Marketing (Plastic Bags etc) 37
Total Variable Cost 4785
Fixed Costs
Utilities (water) 2500
Total Fixed Cost 2500
Total Production Cost 7285
NET INCOME BEFORE TAX 849
RETURN ON INVESTMENT (ROI) 8.58
 TOMATOE COST AND RETURN ANALYSIS
Production Yield Details MCBREGILDO
0.05 Hectare Sales Revenue
No. of Beds 17 Sale of Tomatoes 1429 15 21851
Planting Distance (0.6mx0.7m) 0.42 Less: Cost of Production
Plant Pop./Bed 71 Variable Costs
Total Plant Pop. 1190 Seeds 0.0125 Kg 15
Average Fruit per Plant 25 Fertilizers
Average Weight in Kg 0.1 Urea (46-0-0) 0.05 Bag 145.0
Total Kgs. Produced (Kg) 2381 Complete (14-14-14) 0.15 Bag 435
MOP (0-0-16) 0.1 Bag 290
PRICE DETAILS Pest Controls
BE Price 9 Insecticides/Fungicides etc 0.05 L 100
BE Volume 840 Attractant 0.1 bottle 40
Farm Gate Price 15 Labor/Services
1st Plowing 2 MAD 700
DIVIDENDS 1st Harrowing 2 MAD 700
Association 2249 2nd Harrowing 2 MAD 700
Members 5248.3 Seedling 2 MAD 700
Overriding Benefits (Payment of Labor) 8400.0 Bed making 2 MAD 700
Total Dividends 13648.3 Manure Application 1 MAD 420
No. of Members Involved 7 Fertilizer Application 1 MAD 420
Share per member 1949.8 Laying out of Mulch 1 MAD 420
Transplanting 1 MAD 420
TECHNICAL NOTES Trellising Preparation 2 MAD 700
Irrigation 1 MAD 420
Prunning etc 1 MAD 420
Drenching Fertilizers 1 MAD 420
Pest Control Mgmt 1 MAD 420
Harvesting 1 MAD 420
Post Harvest 1 MAD 420
Transportation 2857
Marketing (Plastic Bags etc) 571
Total Variable Cost 12854
Fixed Costs
Utilities (water) 1500
Total Fixed Cost 1500
Total Production Cost 14354
NET INCOME BEFORE TAX 7498
RETURN ON INVESTMENT (ROI) 1.91
 EGGPLANT COST AND RETURN ANALYSIS
Production Yield Details MCBREGILDO
0.02 Hectare Sales Revenue
No. of Beds 7 Sale of Eggplant 588 25 14900
Planting Distance (0.7mx0.7m) 0.49 Less: Cost of Production
Plant Pop./Bed 61 Variable Costs
Total Plant Pop. 408 Seeds 0.005 Kg 6
Average Fruit per Plant 15 Fertilizers
Average Weight in Kg 0.2 Urea (46-0-0) 0.02 Bag 58.0
Total Kgs. Produced (Kg) 980 Complete (14-14-14) 0.06 Bag 174
MOP (0-0-16) 0.04 Bag 116
PRICE DETAILS Pest Controls
BE Price 15 Insecticides/Fungicides etc 0.02 L 40
BE Volume 346 Attractant 0.04 bottle 16
Farm Gate Price 25 Labor/Services
1st Plowing 1 MAD 280
DIVIDENDS 1st Harrowing 1 MAD 280
Association 1391 2nd Harrowing 1 MAD 280
Members 3244.7 Seedling 1 MAD 280
Overriding Benefits (Payment of Labor) 6944.0 Bed making 1 MAD 280
Total Dividends 10188.7 Manure Application 0 MAD 168
No. of Members Involved 7 Fertilizer Application 0 MAD 168
Share per member 1455.5 Laying out of Mulch 0 MAD 168
Transplanting 0 MAD 168
TECHNICAL NOTES Trellising Preparation
Irrigation 0 MAD 168
Prunning etc 0 MAD 168
Drenching Fertilizers 10 MAD 4032
Pest Control Mgmt 0 MAD 168
Harvesting 0 MAD 168
Post Harvest 0 MAD 168
Transportation 1176
Marketing (Plastic Bags etc) 235
Total Variable Cost 8765
Fixed Costs
Utilities (water) 1500
Total Fixed Cost 1500
Total Production Cost 10265
NET INCOME BEFORE TAX 4635
RETURN ON INVESTMENT (ROI) 2.21
 SWEET PEPPER COST AND RETURN ANALYSIS
Production Yield Details MCBREGILDO
0.25 Hectare Sales Revenue
No. of Beds 83 Sale of Sweet Pepper 2743 44 121181
Planting Distance (0.7mx0.7m) 0.49 Less: Cost of Production
Plant Pop./Bed 61 Variable Costs
Total Plant Pop. 5102 Seeds 0.0625 Kg 125
Average Fruit per Plant 12 Fertilizers
Average Weight in Kg 0.08 Urea (46-0-0) 0.5 Bag 1450.0
Total Kgs. Produced (Kg) 3918 Complete (14-14-14) 0.75 Bag 2175
MOP (0-0-16) 0.5 Bag 1450
PRICE DETAILS Pest Controls
BE Price 26 Insecticides/Fungicides etc 0.25 L 500
BE Volume 1613 Attractant 0.5 bottle 200
Farm Gate Price 44 Labor/Services
1st Plowing 9 MAD 3500
DIVIDENDS 1st Harrowing 9 MAD 3500
Association 14519 2nd Harrowing 9 MAD 3500
Members 33878.6 Seedling 9 MAD 3500
Overriding Benefits (Payment of Labor) 58800.0 Bed making 9 MAD 3500
Total Dividends 92678.6 Manure Application 5 MAD 2100
No. of Members Involved 7 Fertilizer Application 5 MAD 2100
Share per member 13239.8 Laying out of Mulch 5 MAD 2100
Transplanting 5 MAD 2100
TECHNICAL NOTES Trellising Preparation
Irrigation 5 MAD 2100
Prunning etc 5 MAD 2100
Drenching Fertilizers 56 MAD 22400
Pest Control Mgmt 5 MAD 2100
Harvesting 5 MAD 2100
Post Harvest 5 MAD 2100
Transportation 5486
Marketing (Plastic Bags etc) 1097
Total Variable Cost 71283
Fixed Costs
Utilities (water) 1500
Total Fixed Cost 1500
Total Production Cost 72783
NET INCOME BEFORE TAX 48398
RETURN ON INVESTMENT (ROI) 1.50
 BITTERGOURD COST AND RETURN ANALYSIS
Production Yield Details MCBREGILDO
0.1 Hectare Sales Revenue
No. of Beds 33 Sale of Bittergourd 1707 50 85333
Planting Distance (1.5mx1.5m) 2.25 Less: Cost of Production
Plant Pop./Bed 13 Variable Costs
Total Plant Pop. 444 Seeds 0.35 Kg 420
Average Fruit per Plant 15 Fertilizers
Average Weight in Kg 0.4 Urea (46-0-0) 0.1 Bag 290
Total Kgs. Produced (Kg) 2133 Complete (14-14-14) 0.3 Bag 870
MOP (0-0-16) 0.1 Bag 290
PRICE DETAILS Pest Controls
BE Price 18 Insecticides/Fungicides etc 0.1 L 200
BE Volume 600 Attractant 0.2 bottle 80
Farm Gate Price 50 Labor/Services
1st Plowing 4 MAD 1400
DIVIDENDS 1st Harrowing 4 MAD 1400
Association 15994 2nd Harrowing 4 MAD 1400
Members 37318.7 Seedling 4 MAD 1400
Overriding Benefits (Payment of Labor) 24360.0 Bed making 4 MAD 1400
Total Dividends 61678.7 Manure Application 4 MAD 1400
No. of Members Involved 7 Fertilizer Application 4 MAD 1400
Share per member 8811.2 Laying out of Mulch 4 MAD 1400
Transplanting 2 MAD 840
TECHNICAL NOTES Trellising Preparation 4 MAD 1400
Irrigation 2 MAD 840
Prunning etc 2 MAD 840
Drenching Fertilizers 17 MAD 6720
Pest Control Mgmt 2 MAD 840
Harvesting 2 MAD 840
Post Harvest 2 MAD 840
Transportation 3413
Marketing (Plastic Bags etc) 98
Total Variable Cost 30021
Fixed Costs
Utilities (water) 2000
Total Fixed Cost 2000
Total Production Cost 32021
NET INCOME BEFORE TAX 53312
RETURN ON INVESTMENT (ROI) 0.60
 LADY FINGER COST AND RETURN ANALYSIS
Production Yield Details MCBREGILDO
0.1 Hectare Sales Revenue
No. of Beds 33 Sale of Lady Finger/Okra 1829 15 27171
Planting Distance (.5mx.7m) 0.35 Less: Cost of Production
Plant Pop./Bed 86 Variable Costs
Total Plant Pop. 2857 Seeds 0.15 Kg 180
Average Fruit per Plant 100 Fertilizers
Average Weight in Kg 0.01 Urea (46-0-0) 0.1 Bag 290
Total Kgs. Produced (Kg) 2286 Complete (14-14-14) 0.1 Bag 290
MOP (0-0-16)
PRICE DETAILS Pest Controls
BE Price 9 Insecticides/Fungicides etc 0.1 L 200
BE Volume 1076 Attractant 0.2 bottle 80
Farm Gate Price 15 Labor/Services
1st Plowing 2 MAD 840
DIVIDENDS 1st Harrowing 2 MAD 840
Association 2906 2nd Harrowing 2 MAD 840
Members 6781.6 Seedling 2 MAD 840
Overriding Benefits (Payment of Labor) 10920.0 Bed making 2 MAD 840
Total Dividends 17701.6 Manure Application 2 MAD 840
No. of Members Involved 7 Fertilizer Application 2 MAD 840
Share per member 2528.8 Laying out of Mulch 2 MAD 840
Transplanting 2 MAD 840
TECHNICAL NOTES Trellising Preparation
Irrigation
Prunning etc
Drenching Fertilizers 2 MAD 840
Pest Control Mgmt 2 MAD 840
Harvesting 2 MAD 840
Post Harvest 2 MAD 840
Transportation 3657
Marketing (Plastic Bags etc) 366
Total Variable Cost 15983
Fixed Costs 31966
Utilities (water) 1500
Total Fixed Cost 1500
Total Production Cost 17483
NET INCOME BEFORE TAX 9688
RETURN ON INVESTMENT (ROI) 1.80
 BOTLLEGOURD COST AND RETURN ANALYSIS
Production Yield Details MCBREGILDO
0.1 Hectare Sales Revenue
No. of Beds 33 Sale of Bottlegourd 4267 15 62980
Planting Distance (1.5mx1.5m) 2.25 Less: Cost of Production
Plant Pop./Bed 13 Variable Costs
Total Plant Pop. 444 Seeds 0.15 Kg 180
Average Fruit per Plant 10 Fertilizers
Average Weight in Kg 1.5 Urea (46-0-0) 0.1 Bag 290
Total Kgs. Produced (Kg) 5333 Complete (14-14-14) 0.3 Bag 870
MOP (0-0-16) 0.1 Bag 290
PRICE DETAILS Pest Controls
BE Price 9 Insecticides/Fungicides etc 0.1 L 200
BE Volume 2510 Attractant 0.2 bottle 80
Farm Gate Price 15 Labor/Services
1st Plowing 4 MAD 1400
DIVIDENDS 1st Harrowing 4 MAD 1400
Association 7780 2nd Harrowing 4 MAD 1400
Members 18153.1 Seedling 4 MAD 1400
Overriding Benefits (Payment of Labor) 24360.0 Bed making 4 MAD 1400
Total Dividends 42513.1 Manure Application 4 MAD 1400
No. of Members Involved 7 Fertilizer Application 4 MAD 1400
Share per member 6073.3 Laying out of Mulch 4 MAD 1400
Transplanting 2 MAD 840
TECHNICAL NOTES Trellising Preparation 4 MAD 1400
Irrigation 2 MAD 840
Prunning etc 2 MAD 840
Drenching Fertilizers 17 MAD 6720
Pest Control Mgmt 2 MAD 840
Harvesting 2 MAD 840
Post Harvest 2 MAD 840
Transportation 8533
Marketing (Plastic Bags etc) 244
Fixed Costs
Utilities (water) 2000
Total Production Cost 37047
NET INCOME BEFORE TAX 25933
 SPONGEGOURD COST AND RETURN ANALYSIS
Production Yield Details MCBREGILDO
0.1 Hectare Sales Revenue
No. of Beds 33 Sale of Spongegourd 3413 17 56596
Planting Distance (1.5mx1.5m) 2.25 Less: Cost of Production
Plant Pop./Bed 13 Variable Costs
Total Plant Pop. 444 Seeds 0.15 Kg 180
Average Fruit per Plant 30 Fertilizers
Average Weight in Kg 0.4 Urea (46-0-0) 0.1 Bag 290
Total Kgs. Produced (Kg) 4267 Complete (14-14-14) 0.3 Bag 870
MOP (0-0-16) 0.1 Bag 290
PRICE DETAILS Pest Controls
BE Price 10 Insecticides/Fungicides etc 0.1 L 200
BE Volume 2008 Attractant 0.2 bottle 80
Farm Gate Price 17 Labor/Services
1st Plowing 4 MAD 1400
DIVIDENDS 1st Harrowing 4 MAD 1400
Association 450 2nd Harrowing 4 MAD 1400
Members 1050.0 Seedling 4 MAD 1400
Overriding Benefits (Payment of Labor) 24360.0 Bed making 4 MAD 1400
Total Dividends 25410.0 Manure Application 4 MAD 1400
No. of Members Involved 7 Fertilizer Application 4 MAD 1400
Share per member 3630.0 Laying out of Mulch 4 MAD 1400
Transplanting 2 MAD 840
TECHNICAL NOTES Trellising Preparation 4 MAD 1400
Irrigation 2 MAD 840
Prunning etc 2 MAD 840
Drenching Fertilizers 17 MAD 6720
Pest Control Mgmt 2 MAD 840
Harvesting 2 MAD 840
Post Harvest 2 MAD 840
Transportation 6827
Marketing (Plastic Bags etc) 195
Total Variable Cost 33292
Fixed Costs 66583
Utilities (water) 1500
Total Fixed Cost 1500
Total Production Cost 34792
NET INCOME BEFORE TAX 21804
RETURN ON INVESTMENT (ROI) 1.60
 ROOTCROPS COST AND RETURN ANALYSIS
Production Yield Details MCBREGILDO
0.1 Hectare Sales Revenue
No. of Beds 33 Sale of Rootcrops 2276 10 22123
Planting Distance (1.5mx1.5m) 2.25 Less: Cost of Production
Plant Pop./Bed 13 Variable Costs
Total Plant Pop. 444 Seeds 444 Pc 2222
Average Fruit per Plant 20 Fertilizers
Average Weight in Kg 0.4 Urea (46-0-0)
Total Kgs. Produced (Kg) 2844 Complete (14-14-14) 0.3 Bag 870
MOP (0-0-16)
PRICE DETAILS Pest Controls
BE Price 6 Insecticides/Fungicides etc 0.1 L 200
BE Volume 1339 Attractant
Farm Gate Price 10 Labor/Services
1st Plowing
DIVIDENDS 1st Harrowing
Association 450 2nd Harrowing
Members 1050.0 Seedling
Overriding Benefits (Payment of Labor) 5040.0 Bed making
Total Dividends 6090.0 Manure Application
No. of Members Involved 7 Fertilizer Application 4 MAD 1400
Share per member 870.0 Laying out of Mulch
Transplanting 4 MAD 1400
TECHNICAL NOTES Trellising Preparation
Irrigation
Prunning etc
Drenching Fertilizers
Pest Control Mgmt
Harvesting 4 MAD 1400
Post Harvest 2 MAD 840
Transportation 4551
Marketing (Plastic Bags etc) 130
Total Variable Cost 13013
Fixed Costs 26027
Utilities (water) 1500
Total Fixed Cost 1500
Total Production Cost 14513
NET INCOME BEFORE TAX 7609
RETURN ON INVESTMENT (ROI) 1.91
 SPRINGONION COST AND RETURN ANALYSIS
Production Yield Details MCBREGILDO
0.01 Hectare Sales Revenue
No. of Beds 3 Sale of Spring Onion 480 28 13255
Planting Distance (0.2mx0.2m) 0.04 Less: Cost of Production
Plant Pop./Bed 750 Variable Costs
Total Plant Pop. 2500 Seeds 2500 Kg 5000
Average Fruit per Plant 1 Fertilizers
Average Weight in Kg 0.4 Urea (46-0-0) 0.01 Bag 29.0
Total Kgs. Produced (Kg) 800 Complete (14-14-14)
MOP (0-0-16)
PRICE DETAILS Pest Controls
BE Price 16 Insecticides/Fungicides etc 0.01 L 20
BE Volume 282 Attractant
Farm Gate Price 28 Labor/Services
1st Plowing 0 MAD 140
DIVIDENDS 1st Harrowing 0 MAD 140
Association 450 2nd Harrowing 0 MAD 140
Members 1050.0 Seedling 0 MAD 140
Overriding Benefits (Payment of Labor) 1596.0 Bed making 0 MAD 140
Total Dividends 2646.0 Manure Application 0 MAD 84
No. of Members Involved 7 Fertilizer Application 0 MAD 84
Share per member 378.0 Laying out of Mulch 0 MAD 84
Transplanting 0 MAD 84
TECHNICAL NOTES Trellising Preparation 0 MAD 140
Irrigation 0 MAD 84
Prunning etc
Drenching Fertilizers 0 MAD 84
Pest Control Mgmt 0 MAD 84
Harvesting 0 MAD 84
Post Harvest 0 MAD 84
Transportation 960
Marketing (Plastic Bags etc) 192
Total Variable Cost 7797
Fixed Costs 15594
Utilities (water) 1500
Total Fixed Cost 1500
Total Production Cost 9297
NET INCOME BEFORE TAX 3958
RETURN ON INVESTMENT (ROI) 2.35
 Municipal Vegetable Production P

Market Result

Seed Plant Estimated Yield

Maturity
Commodity/ Crop Distance of Planting Requirement/ Population (kilogram) BPI
(DAS)/(DAT)
Hectare (ha) data

Hills/cm Rows/cm

90 days
1 Tomato 50 100 ¼ kg 20,000 20,000-30,000
(DAT)
90-100 days
2 Eggplant 40 75 ¼ kg 33,333 9,000- 11,000
(DAS)
80- 90 days
3 Sweet Pepper 30 75 ¼ kg 44,444 10,000- 20,000
(DAT)
70 days
4 Ampalaya 50 100 2.5 -3.5 kg 20,000 8,000- 12,000
(DAT)
80- 90 days
5 Squash 1 ½-2 m 1 ½ -3 m ¼ kg 5,000 10,000-12,000
(DAS)
25-27 days
6 Pechay 15 20 ¼ kg 333,333 6,000-10,000
(DAT)
Snap Beans 60 days
7 40 75 3.5 -4 kg 33,333 8,000- 12,000
(Baguio Beans) (DAS)
45-60 days 6,000-12,000
8 Pole Sitao 30 100 10 -14 kg 20,833
(DAS) green pods
45-60 days
9 Okra 30 60 1 -1.5 kg 55,556 6,000- 11,000
(DAS)
Bottle Gourd 65 days
10 100 200 1 -1.5 kg 3,333 5,000- 10,000
(Upo) (DAS)
Sponge 45 days
11 1m 6m 1.5 -2 kg 5,000 6,000- 11,000
Gourd(Patola) (DAS)

12 Yautia (takudo) 5,000 12 mos 11,700

13 Spring Onion 15cm 15cm 2 mos 8,000

egetable Production Project

Market Result

Required
Yield/sq. Meter
Volume/mo. Assumptions
(kg/sg.m) Space No. of Plots
(kg)
Requirement (1x10
(sq. Meter) meters)
Required No. of
Municipal Yield per Hill
Hills per month

2 1,915.63 2.50 766.00 957.82 96

0.9 1,392.24 3.00 464.00 1,546.93 155

1 1,025.38 2.00 513.00 1,025.38 103

0.8 634.60 7.20 88.00 793.25 79

1 1,404.00 15.00 94.00 1,404.00 140

0.6 1,780.44 0.20 8,540.00 2,967.40 297

0.8 491.25 5.00 99.00 614.06 61

0.6 231.97 1.00 231.00 386.62 39

0.6 176.69 0.80 220.00 294.48 29

0.5 509.96 20.00 26.00 1,019.92 102

0.6 113.76 12.00 15.00 189.6 19

1.17 936.37 10.00 94.00 800.32 80

0.8 462.92 0.40 1,155.00 578.65 58

11,075.21 12,578.43 square meter

1.26 hectare
 Assumptions:

quare meter