Scribd
Upload
1K views2 pages

Cost and Return Analysis For Sweet Pepper Per Hectare

This document provides a cost and return analysis for sweet pepper production per hectare. It estimates a yield of 28,215kg per hectare and gross revenue of PHP 1,269,675 from sales at PHP 45 per kg. Total production costs are PHP 233,024.50 including material, labor, irrigation, and land rental costs. This results in a net profit of PHP 1,036,650.50 and an extremely high return on investment of 444.87%. It also lists the break even price as PHP 36.74 per kg. Cost details are provided for materials, labor, irrigation, land rental, and interest on capital.

Uploaded by

Qamar Ali
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
1K views2 pages

Cost and Return Analysis For Sweet Pepper Per Hectare

This document provides a cost and return analysis for sweet pepper production per hectare. It estimates a yield of 28,215kg per hectare and gross revenue of PHP 1,269,675 from sales at PHP 45 per kg. Total production costs are PHP 233,024.50 including material, labor, irrigation, and land rental costs. This results in a net profit of PHP 1,036,650.50 and an extremely high return on investment of 444.87%. It also lists the break even price as PHP 36.74 per kg. Cost details are provided for materials, labor, irrigation, land rental, and interest on capital.

Uploaded by

Qamar Ali
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 2

COST AND RETURN ANALYSIS FOR SWEET PEPPER PER HECTARE

1. ESTIMATE YIELD PRODUCTON/week = 1,763kg


2. ESTIMATE YIELD PRODUCTION/cropping = 28,215kg/ha
3. GROSS PRODUCTION (@ Php.45.00/kg) = Php.1,269675.00
4. TOTAL COST PRODUCTION = Php.233,024.50
5. NET PRODUCTION = Php.1,036,650.50
6. RETURNT OF INVESTMENT = 444.87%
7. BREAK EVEN PRICE (per kg) = 36.74
Sweet Pepper Production Cost/ha.
A. MATERIAL COST

QTY

UNIT

Unit Price

Total Cost

Hybrid seeds

cans

1020/cans

4,080.00

Seedling tray

260

Pcs

85/pcs

22,000.00

Plastic mulch

15

rolls

2,200/roll

33,000.00

0rganic fertilizer

50

bags

250/bag

12,500.00

Chicken manure

50

bags

50/bag

2,500.00

Calcium nitrate

Bags

1500/bag

7,500.00

16-16-16

Bags

1,300/bag

6,500.00

00-00-60

Bags

2,000/bag

10,000.00

Foliar fertilizer

Li

500/li.

2,000.00

Adjuvant

Li

800/li.

800.00

Lannate

Kg

450/kg

1,800.00

Prevthon

Bottle

700/bottle

2,800.00

Bulduck

Li

600/li.

2,400.00

Fungicide

Kg

750/kg

2,250.00

Humus plus
Sub-total of material cost

20

Sachet

250/sachet

Inorganic fertilizer;

Insecticide;

5,000.00
115,130.00

Sweet Pepper Production Cost/ha.


B. LABOR COST

QTY

UNIT

Unit Price

Total Price

Flowing

Passing

2,500.00

Harrowing

Passing

2,500/passin
g
1,500/passin

Plot preparation

40

Man

g
200/day

8,000.00

Organic fertilizer application

40

Man

200/day

8,000.00

Plastic application

20

Man

200/day

4,000.00

Seed sowing

Man

200/day

8,000.00

Trans planting

10

Man

200/day

2,000.00

Inorganic fertilizer application

20

Man

200/day

4,000.00

Insecticide application

10

Man

200/day

2,000.00

Fungicide application

10

Man

200/day

2,000.00

Irrigation

40

Man

200/day

8,000.00

Weeding

20

Man

200/day

4,000.00

Harvesting/ hauling/ packaging


Sub-total of labor cost

80

Man

200/day

16,000.00
70,000.00

Land preparation;

C. IRRIGATION COST = 15cavans per cropping at Php10 per kilogram


= Php7,500.00
D. RENT FOR LAND = 20cavans per cropping at Php10 per kilogram
= Php.10,000.0
SUB-TOTAL PRODUCTION COST = Php.202,630.00
INTEREST RATE OF CAPITAL = 15% per cropping of the cost production.
= .15 X 202,630.00
= Php.30,394.50
TOTAL COST PRODUCTION= Php.233,024.50

1,500.00

You might also like