Documente Academic
Documente Profesional
Documente Cultură
1st YEAR
MATERIALS LABOR
ACTIVITY QTY UNIT TOTAL COST
COST/UNIT COST/UNIT
Land Rental 15,000.00
Bonuses
Meetings/Representation
I. Climatic data
Rainfall Distribution
Soil Analysis
Plantation Layout
Topographic survey
V. Planting
Materials:
Plantlets 2,100 pc 12.00 25,200.00
Spades or shovels 4 pc 350.00 1,400.00
calibrated containers 5 pc 75.00 375.00
bucket (37.8L) 5 pc 160.00 800.00
Fertilizers:
Farm manure 4 t 2,400.00 9,600.00 9,600.00
Ammonium Sulfate (20-0-0) 4.40 bag 470.00 2,068.00 2,068.00
Super phosphate (0-20-0) 1.76 bag 460.00 809.60 809.60
Muriate of Potash (0-0-60) 2.20 bag 420.00 924.00 924.00
Complete 2.00 bag 880.00 1,760.00 1,760.00
Zinc Sulphate 2.00 bag 800.00 1,600.00 1,600.00
Ameliorants:
Calcic lime (35% Ca) 8.80 bag 50.00 440.00 440.00
Dolomitic limestone 4.40 bag 95.00 418.00 418.00
Labor:
Hauling, holing, fertilizing and mixing w/ soil 10 MD 255.00 2,550.00 2,550.00
Distribution of plantlets in staked pots 4 MD 255.00 1,020.00 1,020.00
Planting 8 MD 255.00 2,040.00 2,040.00
Replanting 2 MD 255.00 510.00 510.00
Fertilization
Materials:
Plastic pail containers 4 pc 50.00 200.00
Calibrated tin (sardine) cans 4 pc - -
Spades or shovels 2 pc 350.00 700.00
Fertilizer:
Ammonium sulfate (20-0-0) 23 bag 470.00 10,810.00 10,810.00
Urea (45-0-0) 10 bag 880.00 8,800.00 8,800.00
Ammonium phosphate (18-46-0) 1 bag 470.00 470.00 470.00
Muriate of Potash (0-0-60) 18 bag 420.00 7,560.00 7,560.00
Compost or organic fertilizer 80 bag 120.00 9,600.00 9,600.00
Zinc 4 bag 800.00 3,200.00 3,200.00
Ameliorants:
Calcic lime 40 bag 40.00 1,600.00 1,600.00
Dolomitic limestone 80 bag 60.00 4,800.00 4,800.00
Equipment:
Weighing Scale 1 pc 8,000.00 8,000.00
Labor:
Hauling, Mixing, applying and returning 44.0 MD 255.00 11,220.00 11,220.00
of sacks
Bunch Spraying
Materials:
Basudin at 0.16 cu.cm/bud 320 ml 462(/L) 148.00 148.00
Myco SF 202 at 0.0378 g 75.60 g 1,137(/kg) 86.00 86.00
Topsin 85.80 g 928.00 796.22 796.22
Decis 61.30 g 1,100.00 674.30 674.30
Equipment:
Knapsack sprayer w/ TX-3 nozzle 1 pc 6,000.00 6,000.00
and extended lancer
Labor: (72 sprayings for year 1) 7.20 MD 255.00 1,836.00 1,836.00
Fruit Bagging
Materials:
Color strips 3.44 kg 300.00 1,032.00 1,032.00
Lorsban impregnated polybag 84.50 kg 125.00 10,562.50 10,562.50
Bamboo ladder 1 pc 30.00 30.00 30.00
Selector or Pruning knife 1 pc 150.00 150.00 150.00
Coding tool 1 pc 5.00 5.00 5.00
Tally sheets and pencils 1 pair 50.00 50.00 50.00
Labor: (24 wks for Y1 and 48 wks for Y2++) 22.000 MD 255.00 5,610.00 5,610.00
Bud Injection
Materials:
Bamboo Pole 1 pc 12.00 12.00 12.00
Insecticides:
Agrimek (for 975 buds) 175.50 cu.cm 8.11 1,423.31 1,423.31
Ascend (for 195 buds) 66.30 cu.cm 1.38 91.49 91.49
Success (for 780 buds) 46.80 cu.cm 5.81 271.91 271.91
Confidor (for 780 buds) 93.60 cu.cm 7.93 742.25 742.25
Equipment:
Bud Injector 1 pc 500.00 500.00
Labor: 31.40 MD 255.00 8,007.00 8,007.00
IX. Harvesting
Materials:
Bolo 2 pc 180.00 360.00
Shoulder Pad 15 pc 550.00 8,250.00
Fixed aluminum calipers 2 pc 200.00 400.00
Labor: 60 md 255.00 15,300.00 15,300.00