Professional Documents
Culture Documents
(CS) TRANSPLANTED-irrigated
ITEM
I. Production (MT)
Yield per hectare (mt./ha.) 5.00
Wastage/ Losses 1.00
Net Production of Palay 4.00
Rice Production 2.40
Gross Income 38,400.00
B. Material Inputs
Seeds
Hybrid
Certified Seed Inbred 40 kgs. 1,200.00
Fertilizer
Organic Fertilizer 30 bags 4,200.00
Inorganic Fertilizer 1 bags 1,050.00
Soil Ameliorants 3 packs 360.00
Pesticides
Herbicide 1 li.
Molluscide I kg.
Insecticide 0.5 li. 450.00
Sacks 120 1,440.00
Drying/ Handling/ Hauling 30/ sack produced 1,530.00
SUB-TOTAL 10,230.00
Assumptions:
(P) Man Day+meals 200
(P) Man Animal Day+meals 350
(P) Selling price per kilo of palay-ready to mill 16 P11-fresh
Allowance for shrinkage, waste or spoilage of the total yield 20%
Milling Recovery 60%
51 Sacks palay
RICE COST STRUCTURE - Guimaras CURRENT
COST/ha COST
(P/kg)
Yield per hectare (kgs./ha) 4,000.00
Farm Gate Price (P/kg)- Palay 16.00
Wholesale Price (P/kg) - Rice 28.00
Retail Price (P/kg)- Rice 32.00