Scribd Logo
Upload

Welcome to Scribd!

  • 68 views

    Pinatubo F1 Prod'n Plan - King

    Uploaded by

    Joey Hade
    This fertilization guide provides a fertilization schedule for hot pepper transplanting on May 1st. Key fertilizers include a basal application of 14-14-14, and foliar sprays of 46-0-0, 21-0-0, and 0-0-60 at various intervals after transplanting. The total estimated cost of fertilizer bags is 41,000 pesos.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    Pinatubo F1 Prod'n Plan - King

    Uploaded by

    Joey Hade
    68 views8 pages
    This fertilization guide provides a fertilization schedule for hot pepper transplanting on May 1st. Key fertilizers include a basal application of 14-14-14, and foliar sprays of 46-0-0, 21-0-0, and 0-0-60 at various intervals after transplanting. The total estimated cost of fertilizer bags is 41,000 pesos.

    Original Title

    Pinatubo F1 Prod'n Plan_King

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This fertilization guide provides a fertilization schedule for hot pepper transplanting on May 1st. Key fertilizers include a basal application of 14-14-14, and foliar sprays of 46-0-0, 21-0-0, and 0-0-60 at various intervals after transplanting. The total estimated cost of fertilizer bags is 41,000 pesos.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    68 views8 pages

    Pinatubo F1 Prod'n Plan - King

    Uploaded by

    Joey Hade
    This fertilization guide provides a fertilization schedule for hot pepper transplanting on May 1st. Key fertilizers include a basal application of 14-14-14, and foliar sprays of 46-0-0, 21-0-0, and 0-0-60 at various intervals after transplanting. The total estimated cost of fertilizer bags is 41,000 pesos.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    You are on page 1of 8

    FERTILIZATION GUIDE

    Transplanting Date 1-May-22


    Org. Fert
    Actual
    Days (Basal- 14-14-14 46-0-0 21-0-0 0-0-60 Foliar Spray Amount
    Date
    11g/plant)
    -1 1-May-22 60
    0
    1
    3
    5
    7
    9
    12
    14 15-May-22 2 1
    21
    28 29-May-22 1 1
    35
    42 12-Jun-22 1 1 x
    49
    56 26-Jun-22 1 1 x
    63
    70 10-Jul-22 1 x
    77
    84 24-Jul-22 x
    91
    98
    BAGS (50kg) 60 4 2 2 2 4
    COST/BAG 250 1900 2300 1800 2100 1500
    TOTAL 15,000.00 7,600.00 4,600.00 3,600.00 4,200.00 6,000.00 41,000.00
    AREA: 10,000 SQUARE METER
    CROP PRODUCTION INFOS. Cost of production
    Variety distance area per
    Crop Group Crop dist. Bet. Plant
    name bet. hill plant Per Hectare Per Plant
    rows (m) Pop'n/ha.
    (m) (sqm)

    Hot Pinatubo
    Solanaceous 0.50 0.75 0.38 26,667 51,728.00 1.94
    Pepper F1
    10,000 SQUARE METER
    EXPECTED YIELD Gross Income from Area
    Per Selling Net Income (P) Return on Investment (ROI) %
    Per Plant
    Hectare Price Total Sales (P)
    (kgs.)
    (kgs.) (P/kg.)

    13,333 0.5 8 106,666.67 54,938.67 106


    HOT PEPPER
    AREA 1,000 SQM
    Dimension 20m x 50m
    Linear Meter of Bed 650 m
    No. of Bed 13
    Size of Bed 1m x 5in x 50m
    Planting Distance 50cm x 70cm
    Plant Pop'n/Bed 142
    Total Population 1846
    SEEDS 12,130.00
    Quantity 2 pks x 5g
    No. of Seed/Pack 750
    Seed Rate 20g
    Germination Rate 85%
    Price per Pack 850 1,700.00
    Seedling Tray 20pcs 900.00
    Size (No. of Hole) 104
    Growell Medium 20liters 130.00
    Mulching Film 2 rolls 9,000.00
    Insecticide/Fungicide
    Fruitfly Attractant 1 400.00
    INPUTS 13,140.00
    Chicken Manure 20 bags 3,000.00
    Complete (14-14-14) 2bags 6,000.00
    Urea (46-0-0) 1bag 3,000.00
    Boron 2kg 180.00
    Magnesium 2kg 180.00
    Calcium Nitrate 2kg 80.00
    Foliar fert 1kg 700.00
    LABOR 17,450.00
    Clearing 3 1,050.00
    Plowing 3 1,050.00
    1st Horrowing 3 1,050.00
    2nd Horrowing 3 1,050.00
    Seeding 1 500.00
    Bed Making 6 2,100.00
    Manure Application 2 700.00
    Fertilizer Application 5 1,900.00
    Laying-out Mulch 3 1,050.00
    Transplanting 2 700.00
    Drenching Fert. 6 2,100.00
    Pest Control 2 700.00
    Harvesting 10 3,500.00
    YIELD 166,000.00
    Plant Pop'n 1846 plants
    10% Mortality 1661 plants
    ANALYSIS
    Ave. Fruit/Plant 100 pcs
    Ave.Weight in Kg. 25 g
    Yield/Plant 2.5 kgs
    Yield/1000SQM 4150 kgs
    80% Harvestable 3320 kgs
    20% Reject 830 kgs
    FARM GATE PRICE 50.00/kg
    GROSS SALES IN PESO 166,000.00
    INPUTS IN PESO 42,720.00
    NET INCOME IN PESO 123,280.00
    El Silvestre Farm
    San Pedro, Goa, Camarines Sur

    COST AND RETURN ANALYSIS


    5000 Sq. METER ORGANIC PEPPER PRODUCTION (Tinghala)
    Off-Season (July to December, 2017)

    PARTICULARS ITEMS AMOUNT


    SALES
    Cash In P 100.00/kilo X 560 kilos 56,000.00
    Consumption P 100.00/kilo X 3 kilos 300.00
    GROSS SALES 56,300.00
    Less:
    Seeds 100 Grams - Hot Pepper 4,500.000
    Organic Fertilizers:
    Compost 10 Bags @ 250.00/Bag 2,500.00
    Natural Liquid Fertilizers
    IMO 1 Liters@ 150.00/Liter 150.00
    Foliars 3.8L @ 150.00/Liter 570.00

    LABOR
    Sowing in Sedbed 1 MD @ 125.00/Day 125.00
    Plowing (Tiller Cultivator) 1 MD @ 400.00/MD 300.00
    Plot making (120.00/1x20m)/4croppings 3,000.00
    Application of Org. Fertilizer 1 MD @ 125.00/Day 125.00
    Planting/Transplanting Rabus (GAPPA Members) -

    Spraying-Natural Liquid Fert.

    (1 MD @ 150.00/Dayx1/2)x
    Day(12) 900.00
    Weeding 2 MD @ 250.00/Day (3) 500.00
    Harvesting 2 MD @ 150.00/Day 300.00
    Transportation 100.00
    Miscellaneous Expenses 100.00
    Total Expenses 13,170.00
    Net Income 43,130.00
    Return on Investment (ROI) - % 2.27
    Net Income-Expenses/Expenses

    JOEY C. HADE
    Farm Owner
    ACTUAL PLANTING COST (1,000 SQM)

    LAND PREPARATION & PLANTING 8,050.00


    Qnty Rate Amount
    Clearing (Weeds, Part of Bamboo, Trimming of 3,500.00
    Shades, Others) 10 350

    Hill Making 5 350 1,750.00


    Fert. Application 1 350 350.00
    Weed Mat (mulching) 3 350 1,050.00
    Planting 4 350 1,400.00

    FENCING (2 line only, wood post & bambo) 6,790.00

    Barbwire 3 2100 6,300.00


    Tie Wire 5 98 490.00

    SEEDLINGS & FERTILIZER 20,700.00

    Seedlings (104 pcs/tray-1846plants) 17 300 5,100.00


    Chicken Manure (Dry) 20 150 3,000.00
    Complete 14-14-14 (1bag) *Optional-depending 2,900.00
    1 2900
    on crop standing
    Foliar 1 700 700.00
    Mulch (2rolls) 2 4500 9,000.00

    Total 35,540.00

    *Based on actual site status and prevailing value costing.

    You might also like