Scribd
Upload
2K views13 pages

Copra Farming Calculator

The document provides financial details of coconut farming over a year, including revenue, expenses, profits and returns. It shows the numbers for a 1 hectare farm with 2400 coconut trees, including costs for labor, maintenance and transport. The yearly net profit is PHP 94,000 with a return of 522%.

Uploaded by

erik francis laurente
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
2K views13 pages

Copra Farming Calculator

The document provides financial details of coconut farming over a year, including revenue, expenses, profits and returns. It shows the numbers for a 1 hectare farm with 2400 coconut trees, including costs for labor, maintenance and transport. The yearly net profit is PHP 94,000 with a return of 522%.

Uploaded by

erik francis laurente
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 13

Coconut Farming Copra Calculator +- 3%

Financial Statement
Revenue:
Net Sales PHP 112,000.00

# Nuts Php
Expenses:
Labor Cost : Number of Coconuts per Service 9600 1 PHP 9,600
(1. Harvesting, 2. Piling, 3. Hauling 3. Dehusking)
4. Copra Making (Optional) 9600 0.25 PHP 2,400
Maintenance Cost: Circle-weeding (4x Year) Service Php 7.5 / Tree PHP 3,000

Salt Fertilization 2 kg/Year/Tree Php 20 / Tree PHP 2,000

Transport/Handling PHP 500


Other Expense or Miscellenous (food /gasoline / etch) PHP 500
Total Costs and Expenses PHP 18,000
Yearly Net Profit PHP 94,000
Yearly Return of Investment % 522.22%
Monthly Net Profit PHP 7,833
Monthly Return of Investment % 43.5%

Youtube Channel Facebook Page


or +- 3% 1 ha Coconut Production Yield
Number of Mature
Total Number of Harvest
1 year Duration Trees/ha (10m
Coconut per
Coconuts Frequency
x 10m)
Year/Harvest/Tr
ee

9600
1 3 Months (91 Days) 24
Total Yield (Copra in kg)

3200.00 2 6 Months (91 Days) 24

Price per kg
100
PHP 35 3 9 Months (91 Days) 24

Net Sales
4 12 Months (91 Days) 24

PHP 112,000 Total


Coconut per
Approximate Value Tree
PHP 112,000 Total
Coconut per
Approximate Value Tree
96
E-Mail
Agood annual yield
of at least 2,000 kg copra per h
ion Yield
Total Mature Coconut

2400

2400

2400

2400

Total Mature Coconut


Total Mature Coconut
9600

h
Coconut Farming - Copra Calculator +- 3%
Financial Statement
Revenue:
Net Sales PHP 28,000.00

# Nuts Php
Expenses:
Labor Cost : Number of Coconuts per Service 2400 1 PHP 2,400
(1.Harvesting 2.Piling 3.Dehusking)
4. Copra Making (Optional) 2400 0.25 PHP 600
Maintenance Cost: Circle-weeding (4x Year) Service Php 7.5 / Tree PHP 750

Salt Fertilization .5 kg/3 Months/Tree Php 5 / Tree PHP 500

Transport/Handling PHP 125


Other Expense or Miscellenous (food /gasoline / etch) PHP 125
Total Costs and Expenses PHP 4,500
Net Profit PHP 23,500
Quarterly Return of Investment % 131%
Youtube Channel Facebook Page
ator +- 3% 1 ha Coconut Production Yield
Number of Mature
Total Number of Harvest
1 year Duration Trees/ha (10m
Coconut per
Coconuts Frequency
x 10m)
Year/Harvest/Tr
ee

2400
1 3 Months (91 Days) 24
Total Yield (Copra in kg)

800.00 2 6 Months (91 Days) 0

Price per kg
100
PHP 35 3 9 Months (91 Days) 0

Net Sales
4 12 Months (91 Days) 0
PHP 28,000
Approximate Value 24
E-Mail
Total
Number of
Coconuts

3000

Total Weight in kg
461.538
Price per kg
35

Net Sales
#REF!
ion Yield
Total Mature Coconut

2400

0
2400

You might also like