Here's the updated and detailed project proposal for your 1-hectare guyabano (soursop)
cultivation, now including greenhouse setup, netting, and fencing with barbed and hog wire for
security.
Project Title
1-Hectare Guyabano (Soursop) Cultivation Project
Project Location
Barangay Tabunan, Panglima Sugala, Tawi-Tawi, BARMM Region
Project Duration
3-4 years (from preparation to first major harvest)
I. Project Objectives
1. Establish a sustainable and secure 1-hectare guyabano farm.
2. Produce high-quality guyabano fruits for local and potential export
markets.
3. Generate profit and provide employment in the local community.
II. Project Phases, Workforce, and Cost Estimates
1. Land Preparation (Month 1-2)
Activities: Manual clearing, plowing, harrowing, layout marking.
Workforce: 5 workers for 2 months.
Cost Estimate:
o Labor (PHP 500/day x 5 workers x 20 days) = PHP 50,000
o Light machinery rental (if needed) = PHP 10,000
o Tools (bolos, shovels, rakes) = PHP 5,000
o Miscellaneous (transport, food allowance) = PHP 5,000
Total Cost: PHP 70,000
2. Nursery Establishment with Greenhouse (Month 2-4)
Activities: Seed selection, seedling bed preparation, greenhouse
setup, watering, fertilizing.
Workforce: 2 workers for 2 months.
Cost Estimate:
Seeds/Seedlings (300 @ PHP 100 each) = PHP 30,000
Greenhouse Setup (10m x 20m for seedling protection) = PHP
100,000
o Materials (steel frame, plastic sheets) = PHP 70,000
o Labor for construction = PHP 30,000
Nursery Materials (plastic bags, compost, soil) = PHP 5,000
Watering Tools (sprayers, hoses) = PHP 3,000
Protective Netting (around nursery for pest control) = PHP 15,000
Labor for nursery maintenance (PHP 500/day x 2 workers x 20
days) = PHP 20,000
Total Cost: PHP 173,000
3. Fencing Installation (Month 2-3)
Purpose: Secure the farm to protect from livestock and unauthorized
entry.
Specifications:
o Perimeter: 400 meters (assuming a square layout).
o Hog wire + barbed wire fencing.
Cost Estimate:
o Hog wire (400m @ PHP 150/m) = PHP 60,000
o Barbed wire (400m @ PHP 30/m) = PHP 12,000
o Fence posts (80 posts @ PHP 300 each) = PHP 24,000
o Labor for installation (5 workers x PHP 500/day x 5 days) = PHP
12,500
o Gate construction and installation = PHP 10,000
o Miscellaneous (nails, ties, cement) = PHP 5,000
Total Cost: PHP 123,500
4. Planting (Month 4-5)
Activities: Hole digging, transplanting, initial watering, mulching.
Workforce: 5 workers for 2 weeks.
Cost Estimate:
o Labor (PHP 500/day x 5 workers x 10 days) = PHP 25,000
o Mulching materials = PHP 5,000
o Miscellaneous (watering, setup) = PHP 3,000
Total Cost: PHP 33,000
5. Fertilizer Application (Monthly & Annually)
Activities: Apply compost and inorganic fertilizers (NPK).
Workforce: 2 workers for 3 days quarterly.
Monthly Cost:
Compost (distributed monthly) = PHP 833
Inorganic fertilizer (quarterly, divided monthly) = PHP 1,250
Labor (PHP 500/day x 2 workers x 3 days / 3 months) = PHP 1,000
Total Monthly Cost: PHP 3,083
Annual Cost: PHP 37,000
6. Watering System (Monthly & Annually)
Activities: Manual watering twice a week.
Workforce: 2 workers for 6 months annually (during dry season).
Monthly Cost (during dry months):
Labor (PHP 500/day x 2 workers x 8 days) = PHP 8,000
Water system maintenance = PHP 500
Total Monthly Cost (dry months): PHP 8,500
Annual Cost: PHP 51,000
7. Pest and Disease Control (Monthly & Annually)
Activities: Regular spraying and pest control.
Workforce: 2 workers for 1 day monthly.
Monthly Cost:
Pesticides = PHP 1,000
Labor (PHP 500/day x 2 workers) = PHP 1,000
Total Monthly Cost: PHP 2,000
Annual Cost: PHP 24,000
8. Weeding and Maintenance (Monthly & Annually)
Activities: Regular weeding, pruning, and maintenance.
Workforce: 3 workers, every two months (6 cycles annually).
Monthly Cost (averaged):
Labor (PHP 500/day x 3 workers x 5 days / 2 months) = PHP 3,750
Annual Cost: PHP 45,000
9. Harvesting (Starting Year 3-4)
Activities: Harvesting, collection, transport to storage/market.
Workforce: 5 workers for 1 month.
Cost Estimate:
Harvest tools and sacks = PHP 5,000
Labor (PHP 500/day x 5 workers x 20 days) = PHP 50,000
Total Harvest Cost: PHP 55,000 annually (from Year 3 onward)
III. Summary of Costs
IV. Expected Yield and Income
Annual Yield Estimate:
o Conservative: 12,000 kg = PHP 600,000/year
o Optimal: 18,000 kg = PHP 900,000/year
Annual Operational Cost (from Year 3 onward): PHP 212,000
Net Profit (Conservative): PHP 600,000 - PHP 212,000 = PHP 388,000/year
Net Profit (Optimal): PHP 900,000 - PHP 212,000 = PHP 688,000/year
Would you like to modify any details, like the greenhouse specifications or fencing materials, or
add financing and market strategies?
