Scribd Logo
Upload

Welcome to Scribd!

  • 7 views

    Untitled

    Uploaded by

    Irish Valderrama
    The document compares the costs and profits of coconut farming using two different fertilization methods over 5 years. It provides assumptions around tree density, fertilizer application rates, prices of raw materials, and coconut yields. For each year, it calculates the costs of fertilizers, production inputs, and gross and net revenues based on copra prices. The net present value of the farming operation using the two fertilization methods are ₱87,907.05 and ₱26,045.04 respectively, indicating higher profits with the first method.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Untitled

    Uploaded by

    Irish Valderrama
    7 views1 page
    The document compares the costs and profits of coconut farming using two different fertilization methods over 5 years. It provides assumptions around tree density, fertilizer application rates, prices of raw materials, and coconut yields. For each year, it calculates the costs of fertilizers, production inputs, and gross and net revenues based on copra prices. The net present value of the farming operation using the two fertilization methods are ₱87,907.05 and ₱26,045.04 respectively, indicating higher profits with the first method.

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document compares the costs and profits of coconut farming using two different fertilization methods over 5 years. It provides assumptions around tree density, fertilizer application rates, prices of raw materials, and coconut yields. For each year, it calculates the costs of fertilizers, production inputs, and gross and net revenues based on copra prices. The net present value of the farming operation using the two fertilization methods are ₱87,907.05 and ₱26,045.04 respectively, indicating higher profits with the first method.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    7 views1 page

    Untitled

    Uploaded by

    Irish Valderrama
    The document compares the costs and profits of coconut farming using two different fertilization methods over 5 years. It provides assumptions around tree density, fertilizer application rates, prices of raw materials, and coconut yields. For each year, it calculates the costs of fertilizers, production inputs, and gross and net revenues based on copra prices. The net present value of the farming operation using the two fertilization methods are ₱87,907.05 and ₱26,045.04 respectively, indicating higher profits with the first method.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 1

    Assumptions:

    100 trees per ha @ 10m x 10m


    2 kg of NaCl per tree/year P7.00 per kg
    10 kg of coir dust per tree/year P1.88 per kg
    5 kg of c-manure per tree/year P.43 per kg

    Rate per tree (kg)


    Sodium Chloride Coir Dust Chicken Manure
    Year 1 2 10 5
    Year 2 2 8 3
    Year 3 1 6 2
    Year 4 1 4 1
    Year 5 1 2 1

    Annual Application
    Sodium Chloride Coir Dust Chicken Manure
    Year 1 200 1,000 500
    Year 2 200 800 300
    Year 3 100 600 200
    Year 4 100 400 100
    Year 5 100 200 100

    Prices of Raw Materials


    YEAR Sodium Chloride Coir Dust Chicken Manure
    (P7.00/kg) (P1.88/kg) (P0.43/kg)
    1 1,400 1,880 215 0.43 7
    2 1,457 1,568 134 1.957 0.44763 7.29
    3 759 1,224 93 2.0372 0.46598283 7.59
    4 790 848 49 2.1207 0.485088126 7.90
    5 822 441 50 2.2076 0.504976739 8.22

    Cost of Fertilization and other production inputs as influenced by two fertilization


    YEAR PESTICIDE PESTICIDE APPLN* FERTILIZER FERTILIZER APPLN* HARVESTING**PILING** DEHUSKING**
    COPRA MAKING** TOTAL
    NaCl Coir Dust Chicken Manure
    1 1100 367 1,400 1,880 215 367 1,980 1,200 120 180 8,809
    2 1100 367 1,457 1,568 134 367 1,980 1,200 160 240 8,574
    3 1100 367 759 1,224 93 367 1,980 1,200 200 300 7,590
    4 1100 367 790 848 49 367 1,980 1,200 200 300 7,200
    5 1100 367 822 441 50 367 1,980 1,200 200 300 6,828
    *minimum wage rate as of June 2010, DOLE-NWPC
    **sourced from Magat and Canja, 2009;

    Yield Assumption: Y1 - 15kg/tree


    Y2 - 20kg/tree
    Y3-Y5 - 25kg/tree

    YEAR COPRA PRICE (P/kg) Copra


    @ 10%Production
    increase Gross Income (P) Net Returns (P)
    1 16.06 1,500 24,090 15,281
    2 17.67 2,000 35,332 26,758
    3 19.43 2,500 48,582 40,992
    4 21.38 2,500 53,440 46,239
    5 23.51 2,500 58,784 51,956

    *average price of resecada, 2000-2010

    1 2 3 4 5
    Gross Revenue 24,090.00 32,120.00 40,150.00 40,150.00 40,150.00
    Production Cost 8,809 8,574 7,590 7,200 6,828
    Net Returns 15,281.00 23,546.31 32,560.23 32,949.53 33,322.05

    NPV ₱ 87,907.05

    Cost of Fertilization and other production inputs as influenced by two fertilization


    YEAR RW PESTICIDE PESTICIDE APPLN* FERTILIZER APPLN* HARVESTING** PILING** DEHUSKING**
    COPRA MAKING**
    TOTAL
    NaCl
    1 2700 1100 367 1,722 367 1,980 1,200 120 180 9,736
    2 2700 1100 367 1,793 367 1,980 1,200 160 240 9,907
    3 2700 1100 367 1,866 367 1,980 1,200 200 300 10,080
    4 2700 1100 367 971 367 1,980 1,200 200 300 9,185
    5 2700 1100 367 1,011 367 1,980 1,200 200 300 9,225

    Yield Assumptions

    YEAR COPRA PRICE (P/kg) Copra


    @ 10%Production
    increase Gross Income (P) Net Returns (P)
    1 16.06 1250 20,075.00 10,339.00 9,627
    2 17.67 1500 26,499.00 16,592.40
    3 19.43 1500 29,148.90 19,068.80
    4 21.38 1500 32,063.79 22,878.49
    5 23.51 1500 35,270.17 26,045.04

    You might also like