Scribd
Upload
2K views3 pages

Coco Cost of Production1

This document provides cost and income estimates for coconut production over a hectare of land for 5-6 years. It details expenses for materials, land preparation, care and maintenance, and harvest costs. At year 5, production costs total ₱56,868 while income from copra and charcoal is ₱51,724.5, resulting in a net loss. By year 6, as production stabilizes, income matches costs and the net income is ₱35,146.5, yielding a return on investment of 212%. Considering copra income alone, the return on investment at year 6 is 192%.

Uploaded by

Cristobal Macapala Jr.
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
2K views3 pages

Coco Cost of Production1

This document provides cost and income estimates for coconut production over a hectare of land for 5-6 years. It details expenses for materials, land preparation, care and maintenance, and harvest costs. At year 5, production costs total ₱56,868 while income from copra and charcoal is ₱51,724.5, resulting in a net loss. By year 6, as production stabilizes, income matches costs and the net income is ₱35,146.5, yielding a return on investment of 212%. Considering copra income alone, the return on investment at year 6 is 192%.

Uploaded by

Cristobal Macapala Jr.
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
You are on page 1/ 3

COCONUT

Production Cost & Income Estimates Per Hectare


Production Costing Production Income
Commodity Cost/Unit Total Price/ Gross Pest and Disease Intervention
Particular Qty. Particular Kg. (₱)
(₱) Cost(₱) Income(₱)
Materials
Coconut Seedling 123 pcs. 30 3,690
Organic Fertilizer 5 bags 600 3,000
Pesticide: Fungicide 1kg. 600 600
Insecticide 1L 1,200 1,200
Knapsack sprayer 1 unit 2,500 2,500
Sub-total 10,990

Land preparation
Plowing (tractor) 2 times 500 1,000
Fuel 40 L 31 1,240
Lay-out & staking 3MD 200 600
Holing, basal
application & 123 holes 15 1,845
planting
Sub-total 4,685

Care & maintenance Insect pest Insecticide & fungicide


Fertilizer application (Brontispa,Coco application;bio-control
(Salt) 123 hills 5 615 lisap,Rhinoceros (black earwig,green
beetle, Leaf mascardine
Pesticide application
24MD 200 4,800 eater) & fungi fungus);light traps; salt
(1 year)
(bud rot,leaf spot) subsidy
Weeding (5 years) 120MD 200 24,000
Sub-total 29,415
Harvest &
postharvest (Annual)
Harvesting & 0.5₡
5,289 nuts 2,644.5
Hauling (cents)
Copra processing:
Copra-
dehusking, splitting,
5,289 nuts 1.5 7,933.5 1,322.25 34 44,956.5
drying, deshelling &
kgs
bagging)
Sub-total 10,578 44,956.5
Charcoal making
Charcoal-
4MD 200 800 16 6,768
423 kgs
8 Drums rented 50 400
Sub-total 1,200 6,768
Total 56,868 51,724.5

Cost and Return Analysis (Depending on price fluctuation)


For Copra & Charcoal
Year after planting
Particular
5 6
Gross Income(₱) 51,724.5 51,724.5
Production Cost(₱) 56,868.0 16,578.0
Net Income(₱) -5,143.5 35,146.5

6 years & onwards (towards stable production):


Return of Investment ( ROI) = Net Income x 100 =35,146.5 x 100 = 2.12 x 100 = 212%
Production Cost 16,578
For Copra only
Year after planting
Particular
5 6
Gross Income(₱) 44,956.5 44,956.5
Production Cost(₱) 55,668.0 15,378.0
Net Income(₱) -10,711.5 29,578.5

6 years & onwards (towards stable production):


Return of Investment ( ROI) = Net Income x 100 =29,578.5 x 100 = 1.92 x 100 = 192%
Production Cost 15,378

Notation:
 Production starts at 5 years after planting.
 123 hills at 9m x 9m of planting distance
 Average number of nuts/tree/year - 43 (Ranges 15 - 70 nuts per tree)
Annual average:
a. Number of nuts - 5, 289
b. Copra - 1,322.25 kgs
c. Charcoal – 423 kgs.

You might also like