SUMMARY OF COST OF PRODUCTION FOR ECO PRO YEAR II

Branch Office: ________________________________

Research Assistance: ________________________________________

AREA BUYING
NO NAME OF FC VARIETY ADDRESS
(HA) FIRM

14 Jesus Ancheta Baliw, San Juan 0.25 TMI

19 Mameriano Ramos TN90 Dardarat, San Juan 0.25 TMI
20 Rey Ramos TN90 Dardarat, San Juan 0.25 TMI
26 Juriel Valle TN90 Labnig, San Juan 0.25 TMI

1 Cathleen Sajor Catucdaan, Cabugao 0.50 ULPI

2 Harry Joseph Sajor Catucdaan, Cabugao 0.50 ULPI
3 Columbia Emely Suetos Catucdaan, Cabugao 0.50 ULPI
4 Jonathan Pascua HB 4155-P Busiing Norte, San Ildefonso 0.50 TMI
5 Robert Riego HB 4155-P Busiing Norte, San Ildefonso 0.50 TMI
7 Antonio Jr Rivera TN90 Gongogong, San Ildefonso 0.50 TMI
10 Christopher Amistad HB 4155-P Pob. East, San Ildefonso 0.50 TMI
15 Cesar Ryan Labuguen TN90 Baliw, San Juan 0.50 TMI
18 Jose Ramos TN90 Dardarat, San Juan 0.50 TMI
21 Dominador Sejalvo TN90 Dardarat, San Juan 0.50 TMI
27 Carl Owen Ramos TN90 Labnig , San Juan 0.50 TMI
29 Lousver Taloza TN90 Saoang, San Juan 0.50 TMI
30 Precious Mae Kathleen RafanaTN90 Sunggiam, San Juan 0.50 TMI
31 Edgar Valle TN90 Sunggiam, San Juan 0.50 TMI

6 Ardie Piano TN90 Gongogong, San Ildefonso 1.00 TMI

8 Fernando Tabula TN90 Iboy, San Ildefonso 1.00 TMI
9 Joel Tira HB 4155-P Otol-Patac, San Ildefonso 1.00 TMI
12 Edilberto Pita TN90 Pob. East, San Ildefonso 1.00 TMI
13 Samuel Atanacio TN90 Bacsil, San Juan 1.00 TMI
16 Mark Firen Angelo Vaquilar TN90 Bannuar , San Juan 1.00 TMI
17 Larry Jacob TN90 Caronoan, San Juan 1.00 TMI
22 Wilfredo Vite TN90 Dardarat, San Juan 1.00 TMI
24 Elpidio Jr Rodriguez TN90 Guimod Sur, San Juan 1.00 TMI
25 Andres Pepe Urbina TN90 Guimod Sur, San Juan 1.00 TMI
32 Eduardo Vivit TN90 Surngit, San Juan 1.00 TMI

11 Benedicto Pita TN90 Pob. East, San Ildefonso 1.50 TMI

23 Ronald Nolasco TN90 Guimod Sur, San Juan 1.50 TMI
28 Vilma Rodriguez TN90 Nagsabaran, San Juan 1.50 TMI

32 23.50
 Land Prep Seedbedding cost of labor

Remarks
MD Noncash MD Cash Tractor (Snacks, etc) MD Noncash MD Cash

Hindi ko pa po sila nabisita maam ang hirap pong maglagay kung hindi mismo galing sa kanila maam kac nong pumunta po ako hindi ko po n

- - - - - - - -
- - - - - - - -
 Pulling/Transporting of seedlings Transplant
of labor
NON CASH CASH Seedlings Cost (if bought) NON-CASH
Remarks Remarks
(Snacks, etc) MD AMT MD AMT qty amt total MD
(Snacks)
0.5 175.00 0.5
0.50 175.00 0.56
0.50 200.00 1.25
1 300.00 1

1 350.00 100.00 3
1 400.00 75.00 3
1 350.00 150.00 4
1.50 600.00 150.00 3
1 400.00 100.00
0.50 200.00 1 400.00 200.00 1
1.50 600.00 150.00 2
1 350.00 1
3.8 1,330.00 5.6
2.50 875.00 2
1 400.00 1
1 350.00 1.50
2.50 1,000.00 50.00 1
2.50 1,000.00 1

pumunta po ako hindi ko po natanong about sa la 1 400.00 100.00 1

0.50 200.00 0.50 200.00 70.00 1
1.50 600.00 100.00 1
1.50 600.00 90.00 1
2 700.00 2
2 800.00 2 800.00
3 1,200.00 4
5.50 1,925.00 2
1 400.00 9 3,600.00 2
10 4,000.00 12.50
5.50 2,200.00 250.00 2

1.50 600.00 120.00 1

18 7,200.00
5 2,000.00 400.00 4

62.30 ### 32.50 ### - - 2,105.00 65.91

2.65 1,016.17 1.38 553.19 - - 89.57 2.80
 Transplanting/First watering Basal Application
NON-CASH CASH NON CASH CASH FERTI
Remarks
AMT MD AMT MD AMT MD AMT QTY
(Snacks)
175.00 4.5 1,575.00 250.00 0.5 175.00 3
196.00 4 1,400.00 450.00 0.50 175.00 3
500.00 8 2,800.00 300.00 0.50 200.00 1
300.00 2 600.00 200.00 0.5 150.00 3

1,050.00 4 1,400.00 300.00 2 700.00 1

1,200.00 4 1,600.00 250.00 0.5 200.00 1
1,400.00 8 2,800.00 N/A
1,200.00 9 3,600.00 460.00 1 400.00 6
16 6,400.00 360.00
400.00 16 6,400.00 500.00 1 400.00 6
800.00 9 3,600.00 450.00 1 400.00 6
350.00 18.00 6,300.00 900.00 1 350.00 6
1,960.00 11 3,850.00 1,000.00 2 700.00 6
700.00 14 4,900.00 450.00 2 700.00 6
400.00 9 3,600.00 200.00 3 1,200.00 6
525.00 200.00 1 350.00 6
400.00 18 7,200.00 400.00 1.50 600.00 6
400.00 14 5,600.00 450.00 1.50 600.00 6

400.00 36 14,400.00 1,200.00 1 400.00 12

400.00 25 10,000.00 500.00 1 400.00 12
400.00 25 10,000.00 620.00 1 400.00 12
400.00 36 14,400.00 2,000.00 1 400.00 12
700.00 300.00 3 1,050.00 12
64 25,600.00 630.00 4.5 1,800.00 12
1,600.00 24 9,600.00 1,300.00 1 400.00 12
700.00 52 18,200.00 5,360.00 3.75 1,312.50 12
800.00 42.50 17,000.00 2,600.00 0.60 250.00 3 1,200.00 12
5,000.00 53 21,200.00 3,000.00 3.75 1,500.00 12
800.00 62.5 25,000.00 4,400.00 0.75 300.00 3 1,200.00 12

400.00 36 14,400.00 2,000.00 1 400.00 18

89 35,600.00 6,000.00 13.50 5,400.00 18
1,600.00 37 14,800.00 1,500.00 0.50 200.00 1.00 400.00 9

### 750.50 ### 37.85 ### 25.00 ### 249.00

1,070.47 31.94 1,639.57 1.61 609.04 1.06 425.53 10.60
Basal Application Watering(2n
FERTILIZERS Remarks NON CASH CASH
(LGU/NTA
amt 10-18-24 QTY amt 46-0-0 subsidy MD AMT MD

6,960.00 6,960.00 0.75 262.50

6,960.00 6,960.00 0.75 262.50 0.75
2,084.00 2,084.00 1.50 600.00
6,960.00 6,960.00 3 900.00

4,265.00 4,265.00 3 1,050.00

4,265.00 4,265.00 4 1,600.00
4 1,400.00
35,340.00 35,340.00 2 800.00
1
35,340.00 35,340.00 1 400.00
35,340.00 35,340.00 1 400.00
13,920.00 13,920.00 3 1,050.00
13,920.00 13,920.00 4 1,400.00
13,920.00 13,920.00 8 700.00
13,920.00 2,400.00 6 2,400.00
13,920.00 13,920.00 4 1,400.00
13,920.00 13,920.00 2.10 840.00
13,920.00 13,920.00 2 800.00

70,680.00 70,680.00 1 400.00

70,680.00 70,680.00 2 800.00
70,680.00 70,680.00 4 1,600.00
70,680.00 70,680.00 2 800.00
70,680.00 70,680.00 4 1,600.00
27,840.00 27,840.00 6 2,400.00
27,840.00 27,840.00 6 2,400.00
27,840.00 27,840.00 5.87 2,056.25
27,840.00 27,840.00 5.75 2,300.00
27,840.00 27,840.00 5.30 2,150.00
27,840.00 27,840.00 5.30 2,120.00

1 400.00 2
41,760.00 41,760.00 16
20,880.00 20,880.00 4 1,600.00 4

818,034.00 ### - - - 102.32 ### 23.75

34,809.96 ### - - - 4.35 1,569.84 1.01
 Watering(2nd&3rd) Replanting
CASH Gas/Electricity NON CASH CASH
Remarks
AMT qty, li amt total oil (Snack) MD AMT MD AMT

6 liters 360.00 360.00 130.00

262.50 4 liters 280.00 280.00 200.00
4 liters 280.00 280.00 200.00
8 liters 480.00 480.00

14 liters 868.00 868.00 200.00

14 liters 868.00 868.00 240.00
14 liters 868.00 868.00 300.00
6 liters 360.00 360.00 200.00
400.00 6 liters 360.00 360.00 100.00
6 liters 360.00 360.00 150.00
6 liters 360.00 360.00 100.00
14 liters 840.00 840.00 200.00
10 liters 600.00 600.00 250.00
10 liters 600.00 600.00 100.00
59KWH 590.59 590.59 350.00
10 liters 600.00 600.00 220.00
16 liters 960.00 960.00 200.00
10 liters 600.00 600.00 100.00

10 liters 600.00 600.00 120.00

12 liters 720.00 720.00 100.00
10liters 600.00 600.00 200.00
10 liters 600.00 600.00 200.00
10 liters 600.00 600.00 250.00
18KWH 1,080.00 1,080.00 330.00
100 KWH 1,001.00 1,001.00 400.00
23 liters 1,380.00 1,380.00 300.00
10 liters 600.00 600.00 250.00
17 liters 1,020.00 1,020.00 300.00
14 liters 840.00 840.00 300.00

800.00 15 liters 900.00 900.00 100.00

6,400.00 18 liters 960.00 960.00 800.00
1,600.00 32 liters 1,920.00 1,920.00 1,120.00

9,462.50 - ### ### 8,010.00 - - - -

402.66 - 981.09 981.09 340.85 - - - -
anting SIDEDRESS A
No. of NON CASH CASH
Remarks
replanted
seedlings (Snack) MD AMT MD AMT QTY amt 21-0-0 QTY

0.75 262.50 4 2,272.00 2,272.00 1

1.25 437.50 4 2,272.00 2,272.00 1
1.25 500.00 1 568.00 568.00 1
0.5 150.00 4 2,272.00 2,272.00 1

2 700.00 2 1,740.00 1,740.00

4 1,600.00 1 400.00 4 3,480.00 3,480.00
2 700.00 2 1,740.00 1,740.00
1 400.00 8 6,960.00 6,960.00
1 400.00 8 6,960.00 6,960.00
1 400.00 8 6,960.00 6,960.00
1 400.00 8 6,960.00 6,960.00
1.5 525.00 8 4,544.00 4,544.00 1
2 875.00 8 4,544.00 4,544.00 1
2 700.00 8 4,544.00 4,544.00 1
1.5 600.00 8 4,544.00 4,544.00 1
2 700.00 8 4,544.00 4,544.00
2 800.00 8 4,544.00 4,544.00 1
2.50 1,000.00 8 4,544.00 4,544.00

1 400.00 16 13,920.00 13,920.00

1 400.00 16 13,920.00 13,920.00
1 400.00 16 13,920.00 13,920.00
1 400.00 24 20,880.00 20,880.00
2 700.00 24 20,880.00 20,880.00
2 800.00 16 9,088.00 9,088.00 2
2 800.00 16 9,088.00 9,088.00 2
4 1,400.00 1 350.00 16 9,088.00 9,088.00 2
5 2,000.00 16 9,088.00 9,088.00 2
5 2,000.00 16 9,088.00 9,088.00 2
4 1,600.00 16 9,088.00 9,088.00 2

1 400.00 4 1,600.00 24 20,880.00 20,880.00

16 6,400.00 24 13,632.00 13,632.00 3
1 400.00 1 400.00 24 13,632.00 13,632.00 3

58.25 ### 24.00 9,550.00 373.00 260,184.00 ### 27.00

2.48 955.32 1.02 406.38 15.87 11,071.66 ### 1.15
SIDEDRESS APPLICATION
FERTILIZERS

amt 0-0-50 QTY amt 16-20-0 QTY amt 0-0-50

2,250.00 1 bag
2,250.00 1 bag
2,250.00 1 bag
2,250.00 1 bag

2,250.00 1 bag
2,250.00 1 bag
2,250.00 1bag
2,250.00 1 bag

2,250.00 1 bagg

4,500.00 4,500.00
4,500.00 4,500.00
4,500.00 4,500.00
4,500.00 4,500.00
4,500.00 4,500.00
4,500.00 4,500.00

6,750.00 6,750.00
6,750.00 6,750.00

60,750.00 ### - - - - - -
2,585.11 1,723.40 - - - - - -
 Off-Barring/Hilling Up/ Cultivation Furrow Irrig
Remarks NON CASH CASH NON CASH CASH
Remarks
(LGU/NTA
MD AMT MD AMT (Snacks) MD AMT MD
subsidy
0.50 350.00 70.00 3.75 1,312.50
0.25 87.50 50.00 2.10 735.00
0.50 400.00 0.25 200.00 150.00 4.25
1 300.00 1 300.00

0.5 350.00 100.00 2 700.00

0.5 400.00 1 400.00
0.50 350.00 2 700.00
2 800.00 180.00 3 1,200.00
4 1,600.00 200.00 3
2 800.00 180.00 3 1,200.00
2 800.00 200.00 3 1,200.00
1 700.00 100.00 3 1,050.00
0.60 218.00 3.30 1,155.00
1 350.00 70.00 3.12 1,092.00
1 400.00 120.00 4.5 1,800.00
1 350.00 100.00 4 1,400.00
0.60 250.00 50.00 4.50 1,620.00
0.60 240.00 50.00 3.10 1,250.00

4 1,600.00 200.00 3 1,200.00

2 800.00 100.00 3 1,200.00
2 800.00 200.00 3 1,200.00
2 800.00 100.00 3 1,200.00
2 700.00 120.00 6 2,100.00
4 1,600.00 120.00 9 3,600.00
4 1,600.00 100.00 7.5 3,000.00
1.50 525.00 200.00 3.60 1,260.00
1.25 500.00 250.00 3.30 1,350.00
1 400.00 100.00 3.60 1,440.00
1.25 500.00 60.00 3.60 1,475.00

2 800.00 200.00 4 1,600.00

2 800.00 400.00 18
2 800.00 100.00 4 1,600.00 1

26.80 ### 24.00 3,870.00 104.22 ### 1,072.00

1.14 491.30 1.02 164.68 4.43 1,629.47 45.62
 Furrow Irrigation
CASH Gas/Electricity NON CASH CASH
Remarks
AMT qty, li amt total oil (snacks) MD AMT MD AMT

33 liters 2,310.00 2,310.00 1liter 300.00 1.3 455.00

11 liters 660.00 660.00 1 liter 160.00 0.50 175.00
14 liters 980.00 980.00 1 liter 300.00 0.35 140.00
17KWH 171.70 171.70 0.75 225.00

14 liters 840.00 840.00 100.00 0.5 175.00 0.5 175.00

7 liters 434.00 434.00 100.00 1 400.00
14 liters 840.00 840.00 150.00 0.25 87.00
18 liters 1,080.00 1,080.00 300.00 2.25 900.00
1,200.00 18 liters 1,080.00 1,080.00 200.00 2.25 900.00
18 liters 1,080.00 1,080.00 180.00 2.25 900.00
18 liters 1,080.00 1,080.00 200.00 2.25 900.00
27 liters 1,890.00 1,890.00 270.00 2.25 787.50
24 liters 1,440.00 1,440.00 2 bottle 150.00 0.80 280.00
22 liters 1,320.00 1,320.00 2 bottle 170.00 1.40 490.00
70KWH 700.70 700.70 200.00 1.5 600.00
18 liters 1,080.00 1,080.00 200.00 1 350.00
18 liters 1,080.00 1,080.00 2 bottle 400.00 1.10 440.00
28 liters 1,680.00 1,680.00 2 bottle 150.00 1.40 575.00

36 liters 2,160.00 2,160.00 200.00 2.25 900.00

36 liters 2,160.00 2,160.00 120.00 2.25 900.00
36 liters 2,160.00 2,160.00 150.00 2.25 900.00
36 liters 2,160.00 2,160.00 200.00 2.25 900.00
32 liters 1,920.00 1,920.00 180.00 3 1,050.00
22KWH 1,320.00 1,320.00 450.00 3 1,200.00
135KWH 1,350.00 1,350.00 320.00 3 1,200.00 3 1,200.00
32 liters 1,920.00 1,920.00 4 bottle 150.00 2.50 875.00
24 liters 1,440.00 1,440.00 4 bottle 200.00 1.30 520.00
21 liters 1,260.00 1,260.00 3 bottle 250.00 1.25 500.00
32 liters 1,920.00 1,920.00 4 bottle 300.00 1.25 500.00

54 liters 3,240.00 3,240.00 400.00 2.25 900.00

7,200.00 41liters 2,460.00 2,460.00 4 bottle 630.00 6.75 2,700.00
400.00 44 liters 2,640.00 2,640.00 2 liters 450.00 3 1,200.00

8,800.00 - ### ### - 41.90 ### 21.00 8,250.00

374.47 - 2,036.44 2,036.44 - 1.78 687.21 0.89 351.06
 Spraying
Insecticides Remarks
(LGU/NTA
steward,
QTY amt QTY amt Elicor, ml QTY amt AMO g subsidy
sch/g
10 660.00 10 sachet 180ml 673.20 673.20
4 264.00 4 scahet
5 330.00 5 sachet
4 264.00 4 sachet 120ml 448.80 448.80

4 348.00 4 sachet
4 348.00 4 sachet
4 348.00 4 sachet
12 1,044.00 12 sachet
12 1,044.00 12 sachet
12 1,044.00 12 sachet
12 1,044.00 12 sachet
16 1,056.00 16 sachet 240ml 897.60 897.60
12 792.00 12 sachet
17 1,122.00 17 sachet
9 594.00 9 sachet 150 ml 561.00 561.00
9 594.00 9 sachet
17 1,122.00 17 sachet
17 1,122.00 17 sachet

24 2,088.00 24 sachet
24 2,088.00 24 sachet
24 2,088.00 24 sachet
24 2,088.00 24 sachet
20 1,320.00 20 sachet
20 1,320.00 20 sachet 200ml 748.00 748.00
20 1,320.00 20 sachet 22oml 822.80 822.80
25 1,650.00 25 sachet
25 1,650.00 25 sachet
25 1,650.00 25 sachet
25 1,650.00 25 sachet

36 3,132.00 36 sachet
25 1,650.00 25sachet
20 1,320.00 20 sachet 250ml 935.00 935.00

517.00 38,154.00 - - 5,086.40 5,086.40 - - -

22.00 1,623.57 - - 216.44 216.44 - - -
 Topping Suckercide Application
NON CASH CASH Remarks NON CASH CASH Desuckercide
(Snacks,
MD AMT MD AMT etc) MD AMT MD AMT QTY

0.3 131.25 100.00 0.5 175.00 2

0.60 210.00 40.00 0.75 262.50 2
2 800.00 100.00 1 400.00 2

2 700.00 200.00 2 700.00

1 400.00 100.00 1.5 600.00 4
1.25 437.00 250.00 1.5 525.00
1 400.00 50.00 1 400.00 4
2 800.00 100.00 2 800.00 4
1 400.00 1 400.00 90.00 1 400.00 1 400.00 4
1 400.00 100.00 1 400.00 4
1.5 525.00 120.00 1 350.00 4
1.25 437.50 100.00 2 700.00 4
1.50 525.00 150.00 2 700.00 4
2 800.00 120.00
2 700.00 200.00 2 700.00 4
1.25 500.00 90.00 2 800.00 4
1.50 600.00 150.00 2 800.00 4

1 400.00 1 400.00 120.00 1 400.00 1 400.00 8

1 400.00 1 400.00 150.00 1 400.00 1 400.00 8
1 400.00 1 400.00 170.00 1 400.00 1 400.00 8
1 400.00 1 400.00 100.00 1 400.00 1 400.00 8
2 700.00 200.00 2 700.00 8
2 800.00 1 400.00 250.00

9 3,150.00 450.00 4 1,400.00 8

3.10 1,240.00 200.00 5 2,000.00 8
3 1,200.00 80.00 2.50 1,000.00 8
0.80 350.00 0.80 350.00 100.00 1 400.00 1 400.00 12

2 800.00 100.00 2 800.00 12

18 7,200.00 1,200.00 18 7,200.00 12
2 800.00 200.00 2 800.00 12

36.05 ### 39.80 ### 37.75 ### 32.00 ### 162.00

1.53 589.61 1.69 659.57 1.61 613.30 1.36 536.17 6.89
de Application Curing Barn/Shed Repair
Desuckercide NON CASH CASH
Remarks
(Snacks,etc)
Barn Materials
amt Flupro MD AMT MD AMT

1,300.00 120.00 1 350.00 9 3,150.00 GIsheet/drum

1,300.00 2 bottles 50.00 1 350.00 9 3,150.00 GI sheets/drum
1,300.00 2 bottles 100.00 1 400.00 9 3,600.00 GIsheets/drum

4,120.00 4 bottles 100.00

4,120.00 4 bottles 100.00

4,120.00 4 bottles 120.00
4,120.00 4 bottles 100.00
4,120.00 4 bottles 70.00
2,600.00 4 bottles 80.00 1 350.00 9 3,150.00 GIsheets/drum
2,600.00 4 bottles 120.00 1 350.00 9 3,150.00 GIsheets/drum
2,600.00 4 bottles 90.00 1 350.00 9 3,150.00 GI sheets/drum

2,600.00 4 bottles
2,600.00 4 bottles 200.00 1 400.00 8 3,200.00 GI sheets/drum
2,600.00 4 bottles

8,240.00 8 bottles 100.00

8,240.00 8 bottles 120.00
8,240.00 8 bottles 100.00
8,240.00 8 bottles
8,240.00 8 bottles

5,200.00 8 bottles 200.00 1 350.00 9 3,150.00 GI sheets/drum

5,200.00 8 bottles 250.00 1 400.00 9 3,600.00 GI sheets/drum
5,200.00 8 botlles 150.00 1 400.00 9 3,600.00 GI sheets/drum
5,600.00 12 bottles 100.00 9 3,600.00 GI sheets/drum

7,800.00 12 bottles 200.00

7,800.00 12 bottles 1,200.00
7,800.00 12 bottles 1,500.00

125,900.00 -
5,357.45 -
Repair Priming/ Hauling Sticking/Poling
NON CASH CASH Remarks NON CASH
Remarks
Amount (Snacks,
(snacks, etc) MD AMT MD AMT MD AMT
etc)
2,550.00 400.00
2,550.00 320.00
2,550.00

2,550.00 360.00
2,550.00 300.00
2,550.00 300.00

2,550.00

I sheets/drum
2,550.00 300.00
2,550.00 320.00
2,550.00

2,300.00 - - - - - -
97.87 - - - - - -
Sticking/Poling Stalk cutting Loading & unloading
CASH Remarks NON CASH CASH Remarks NON CASH
(Snacks, (Snacks,
MD AMT etc) MD AMT MD AMT etc) MD AMT

- - - - - - - -
- - - - - - - -
Loading & unloading Curing
CASH Remarks NON CASH CASH Remarks NON CASH
(Snacks, Fuelwood (Snacks,
MD AMT etc) MD AMT MD AMT etc) MD

- - - - - - -
- - - - - - -
 Stripping Bulking/Conditioning Classifica
NON CASH CASH Remarks NON CASH CASH Remarks NON CASH
(Snacks, (Snacks,
AMT MD AMT etc) MD AMT MD AMT etc) MD

- - - - - - - -
- - - - - - - -
 Classification/Bundling Baling
NON CASH CASH Remarks NON CASH CASH Remarks AA
(Snacks, (Snacks,
AMT MD AMT etc) MD AMT MD AMT etc) Qty

- - - - - - -
- - - - - - -
 MARKETING/SALES
AA A B C D E

Value Qty Value Qty Value Qty Value Qty Value Qty
NG/SALES
E F1 F2 R TOTAL

Value Qty Value Qty Value Qty Value Qty Value

SUMMARY OF COST OF PRODUCTION FOR ECO PRO YEAR II
Branch Office: ________________________________
Research Assistance: ________________________________________

AREA
NO NAME OF FC VARIETY ADDRESS
(HA)

8 Erick Rafanan NC 2326 Caronoan, San Juan 0.25

9 Charito Barrios NC 2326 Malamin, San Juan 0.25
10 Dominador Vitalis NC 2326 Malamin, San Juan 0.25

1 William Calamayan NC2326 Barbar, San Juan 0.50

2 Mercedes Vallejo NC 2326 Cacandongan, San Juan 0.50
3 Narciso Villacillo NC 2326 Cacandongan, San Juan 0.50
4 Sheffield Klein Viloria NC 2326 Cacandongan, San Juan 0.50
5 Bonifacio Capistrano NC 2326 Camanggaan, San Juan 0.50
6 Reymark Tabil NC 2326 Camanggaan, San Juan 0.50

7 Perlita Jimenez NC2326 Caronoan, San Juan 0.75

12 Erwin Visoria NC2326 Nagsupotan, San Juan 0.75

11 Elmer Briones NC 2326 Nagsabaran, San Juan 1.00

12 6.25
 Land Prep Seedbedding cost of labor
BUYING
FIRM
Remarks
MD Noncash MD Cash Tractor (Snacks, etc) MD Noncash MD

TMI
TMI
TMI

TMI 0.80 240 2 600.00 4,000.00 200.00 2 600.00

TMI
TMI
TMI
TMI 2 700.00 1 350.00 3,700.00 150.00 1 350.00 2
TMI 1 350.00 1 350.00 3,700.00 200.00 1 350.00 2

TMI
TMI

TMI

3.80 1,290.00 4.00 1,300.00 4.00 1,300.00 4.00

0.61 206.40 0.64 208.00 0.64 208.00 0.64
 Pulling/Transporting of seedlings
edding cost of labor
NON CASH CASH Seedlings Cost (if bought)
Remarks Remarks
Cash (Snacks, etc) MD AMT MD AMT qty amt total
(Snacks)
0.5 150.00
0.50 175.00 80.00
1.55 542.50 125.00

200.00 1.8 562.50 180.00

1.50 525.00 120.00
1 350.00 100.00
1 350.00 80.00
700.00 200.00 0.75 262.50 75.00
700.00 200.00 0.75 262.50 100.00

2.5 750.00 230.00

4.5 1,350.00 180.00

4.25 1,700.00 200.00

1,400.00 20.60 6,980.00 - - - - 1,470.00

224.00 3.30 1,116.80 - - - - 235.20
 Transplanting/first watering Basal Applicat
NON-CASH CASH NON CASH CASH
Remarks
MD AMT MD AMT MD AMT MD AMT QTY
(Snacks)
5 1,500.00 230.00 0.5 150.00 0.5 150.00 1
3 1,050.00 4.50 1,575.00 250.00 1 350.00 1
1.50 525.00 4.50 1,575.00 550.00 0.50 175.00 1

4 1,200.00 8.75 2,625.00 500.00 1 300.00 2 600.00 2

2.50 875.00 15.65 5,460.00 2,250.00 0.80 280.00 2
4 1,400.00 4.50 1,575.00 250.00 1.50 525.00 2
6.50 2,275.00 2 700.00 450.00 1.25 437.50 2
1 350.00 18.30 6,405.00 1,050.00 1.5 525.00 2
1 350.00 12.5 4,375.00 250.00 1.5 525.00 2

4 1,200.00 40 12,000.00 200.00 4 1,200.00 3

6.25 1,875.00 2.50 750.00 300.00 10.50 3,150.00 3

2.5 1,000.00 300.00 1 400.00 4

36.25 ### 118.20 6,580.00 25.05 8,017.50 2.50 750.00 25.00

5.80 1,936.00 18.91 1,052.80 4.01 1,282.80 0.40 120.00 4.00
Basal Application Watering(2n
FERTILIZERS Remarks NON CASH CASH
(LGU/NTA
amt 18-46-0 QTY amt 46-0-0 subsidy MD AMT MD

2,084.00 2,084.00 LGU 3 900.00

2,084.00 2,084.00 LGU 2.10 735.00
2,084.00 2,084.00 LGU 1.80 630.00

4,168.00 4,168.00 LGU 3 900.00

4,168.00 4,168.00 LGU 3 1,050.00
4,168.00 4,168.00 LGU 4.50 1,575.00
4,168.00 4,168.00 LGU 2.90 1,015.00
4,168.00 4,168.00 LGU 2.5 875.00
4,168.00 4,168.00 LGU 2 700.00

6,252.00 6,252.00 LGU 15 4,500.00

6,252.00 6,252.00 LGU 2.25 675.00

8,336.00 8,336.00 LGU 10 4,000.00

52,100.00 ### - - - 52.05 ### -

8,336.00 8,336.00 - - - 8.33 2,808.80 -
 Watering(2nd&3rd) Replanting
CASH Gas/Electricity NON CASH CASH
Remarks
AMT qty, li amt total oil (Snack) MD AMT MD AMT

12KWH 121.20 121.20

9 liters 540.00 540.00 200.00
10.5 liters 630.00 630.00 170.00

11 liters 660.00 600.00 180.00

12 liters 720.00 720.00 200.00
11 liters 660.00 660.00 250.00
11 liters 660.00 660.00 170.00
10.5 liters 630.00 630.00 260.00
10 liters 600.00 600.00 200.00

30 liters 1,800.00 1,800.00 500.00

15 liters 900.00 900.00 200.00

20 liters 1,200.00 1,200.00 500.00

- - 9,121.20 9,061.20 2,830.00 - - - -

- - 1,459.39 1,449.79 452.80 - - - -
anting SIDEDRESS A
No. of NON CASH CASH
Remarks
replanted
seedlings (Snack) MD AMT MD AMT QTY amt 21-0-0 QTY

1 300.00 1 568.00 568.00 1

1.25 437.50 1 568.00 568.00 1
1.25 437.50 1 568.00 568.00 1

3.75 1,125.00 3 1,704.00 1,704.00 3

1 350.00 3 1,704.00 1,704.00 3
2.25 787.50 3 1,704.00 1,704.00 3
2.50 875.00 3 1,704.00 1,704.00 3
3.37 1,179.50 3 1,704.00 1,704.00 3
3.10 1,085.00 3 1,704.00 1,704.00 3

2 600.00 4 2,272.00 2,272.00 4

5 1,500.00 4 2,272.00 2,272.00 4

1.50 600.00 5 2,840.00 2,840.00 6

27.97 9,277.00 - - 34.00 19,312.00 ### 35.00

4.48 1,484.32 - - 5.44 3,089.92 3,089.92 5.60
SIDEDRESS APPLICATION
FERTILIZERS

amt 0-0-50 QTY amt 16-20-0 QTY amt 0-0-50

2,250.00 2,250.00
2,250.00 2,250.00
2,250.00 2,250.00

6,750.00 6,750.00
6,750.00 6,750.00
6,750.00 6,750.00
6,750.00 6,750.00
6,750.00 6,750.00
6,750.00 6,750.00

9,000.00 9,000.00
9,000.00 9,000.00

13,500.00 13,500.00

78,750.00 ### - - - - - -
12,600.00 ### - - - - - -
 Off-Barring/Hilling Up/ Cultivation Furrow Irrig
Remarks NON CASH CASH NON CASH CASH
Remarks
(LGU/NTA
MD AMT MD AMT (Snacks) MD AMT MD
subsidy
LGU 0.5 150.00 2 600.00
LGU 1 350.00 100.00 2.30 805.00
LGU 1.10 385.00 2.80 980.00

LGU 1.50 900.00 150.00 5.75 1,725.00

LGU 1.75 612.50 100.00 2.60 910.00
LGU 0.80 612.00 70.00 5.75 2,012.50
LGU 0.90 315.00 100.00 2.80 980.00
LGU 0.8 560.00 2.80 980.00
LGU 1 350.00 100.00 1.87 633.50

LGU 2 600.00 200.00 6

LGU 5 1,500.00 220.00 9.30 2,790.00

LGU 2 800.00 120.00 5 2,000.00

14.85 6,034.50 3.50 1,160.00 42.97 ### 6.00

2.38 965.52 0.56 185.60 6.88 2,306.56 0.96
 Furrow Irrigation
CASH Gas/Electricity NON CASH CASH
Remarks
AMT qty, li amt total oil (snacks) MD AMT MD AMT

25KWH 250.25 250.25 1 300.00

19 liters 1,140.00 1,140.00 1 liter 250.00 0.80 306.25
20 liters 1,200.00 1,200.00 1 liter 150.00 1.25 437.50

16liters 960.00 960.00 2 bottle 300.00 2.80 862.50

24 liters 1,440.00 1,440.00 2 botlle 150.00 1.60 560.00
23 liters 1,610.00 1,610.00 2 liter 400.00 1.30 455.00
23 liters 1,610.00 1,610.00 2 liter 400.00 1.60 560.00
free flowing 1.5 525.00
free flowing 1.25 437.50

1,800.00 38 liters 2,280.00 2,280.00 500.00 3 900.00

free flowing 9 2,700.00

36 liters 2,160.00 2,160.00 2 liter 400.00 3 1,200.00

1,800.00 - ### ### - 24.10 8,043.75 4.00 1,200.00

288.00 - 2,024.04 2,024.04 - 3.86 1,287.00 0.64 192.00
 Spraying
Insecticides Remarks
(LGU/NTA
steward,
QTY amt QTY amt Elicor, ml QTY amt AMO g subsidy
sch/g
3 198.00 3 sachet 85ml 317.90 317.90 NTA
10 660.00 10 sachets NTA
10 660.00 10 sachets NTA

10 660.00 10 sachets 125ml 467.50 467.50 NTA

15 990.00 15 sachets NTA
15 990.00 15 sachets NTA
15 990.00 15 sachets NTA
10 660.00 10 sachets 180ml 673.20 673.20 NTA
10 660.00 10 sachets 180ml 673.20 673.20 NTA

14 924.00 14 sachets 230ml 960.20 960.00 NTA

15 990.00 15 sachets 187ml 701.25 701.25 NTA

20 1,320.00 20 sachets 250ml 935.00 935.00 NTA

147.00 9,702.00 - - 4,728.25 4,728.05 - - -

23.52 1,552.32 - - 756.52 756.49 - - -
 Topping Suckercide Application
NON CASH CASH Remarks NON CASH CASH Desuckercide
(Snacks,
MD AMT MD AMT etc) MD AMT MD AMT QTY

1 350.00 70.00 1 350.00 2

4.50 1,575.00 450.00 1 350.00 2

1.25 375.00 0.60 187.50 120.00 1.25 375.00 0.60 187.50

2.50 875.00 150.00 1 350.00 4
3.30 1,155.00 100.00 2.80 980.00 4
0.30 105.00 3.30 1,155.00 180.00 2.50 875.00 2
1 350.00 50.00 3.6 1,260.00 4
1 350.00 70.00 2.60 910.00 4

3 900.00 500.00 3 1,050.00 8

3.75 1,125.00 250.00 3.75 1,125.00 8

1.50 600.00 100.00 1.50 600.00 8

15.60 5,285.00 11.40 3,817.50 24.00 8,225.00 0.60 187.50 46.00

2.50 845.60 1.82 610.80 3.84 1,316.00 0.10 30.00 7.36
 8.00

de Application Curing Barn/Shed Repair

Desuckercide NON CASH CASH
Remarks
(Snacks,etc)
Barn Materials
amt Flupro MD AMT MD AMT

1,300.00 1,300.00 100.00 1 350.00 9 3,150.00 GIsheets/drum

1,300.00 1,300.00 100.00 1 350.00 9 3,150.00 GIsheets/drum

2,600.00 2,600.00 90.00 1 350.00 9 3,150.00 GIsheets/drum

2,600.00 2,600.00 150.00 1 350.00 9 3,150.00 GIsheets/drum
2,600.00 2,600.00 80.00 1 350.00 9 3,150.00
2,600.00 2,600.00 200.00 1 350.00 9 3,150.00 GIsheets/drum
2,600.00 2,600.00 150.00 1 350.00 9 3,150.00 GIsheets/drum

5,200.00 5,200.00 250.00

5,200.00 5,200.00 220.00 3 900.00 6 1,800.00 Stelel Drum

8,240.00 8,240.00 100.00

34,240.00 34,240.00
5,478.40 5,478.40
Repair Priming/ Hauling Sticking/Poling
NON CASH CASH Remarks NON CASH
Remarks
Amount (Snacks,
(snacks, etc) MD AMT MD AMT MD AMT
etc)

2,550.00 500.00
2,550.00 450.00

2,550.00 650.00
2,550.00

2,550.00 500.00
2,550.00 500.00

1,350.00 600.00
5.00

3,205.00 - - - - - -
512.80 - - - - - -
Sticking/Poling Stalk cutting Loading & unloading
CASH Remarks NON CASH CASH Remarks NON CASH
(Snacks, (Snacks,
MD AMT etc) MD AMT MD AMT etc) MD AMT

- - - - - - - -
- - - - - - - -
Loading & unloading Curing
CASH Remarks NON CASH CASH Remarks NON CASH
(Snacks, Fuelwood (Snacks,
MD AMT etc) MD AMT MD AMT etc) MD

- - - - - - -
- - - - - - -
 Stripping Bulking/Conditioning Classifica
NON CASH CASH Remarks NON CASH CASH Remarks NON CASH
(Snacks, (Snacks,
AMT MD AMT etc) MD AMT MD AMT etc) MD

- - - - - - - -
- - - - - - - -
 Classification/Bundling Baling
NON CASH CASH Remarks NON CASH CASH Remarks AA
(Snacks, (Snacks,
AMT MD AMT etc) MD AMT MD AMT etc) Qty

- - - - - - -
- - - - - - -
 MARKETING/SALES
AA A B C D E

Value Qty Value Qty Value Qty Value Qty Value Qty
NG/SALES
E F1 F2 R TOTAL

Value Qty Value Qty Value Qty Value Qty Value

SUMMARY OF COST OF PRODUCTION FOR ECO PRO YEAR II
Branch Office: ________ Vigan
Research Assistance: Jaysa
__ Mei V. Siriban

Land Prep
AREA BUYING
NO NAME OF FC VARIETY ADDRESS
(HA) FIRM
MD Noncash

11 Rickson Villegas Nagsantaan, Cabugao 0.25 ULPI 0.50 200.00

16 Felicidad Ceria Golden HarvMaratudo, Magsingal 0.25 TMI 0.50 200.00
24 Nelson Villa Golden HarvCabarambanan, Sinait 0.25 ULPI 0.50 175.00
25 Maria Theresa Vite Golden HarvCabarambanan, Sinait 0.25 ULPI 0.50 175.00
26 Pedro Icari Golden HarvCabulalaan, Sinait 0.25 ULPI
32 Jennifer Ilustrisimo Golden HarvQuibit-quibit, Sinait 0.25

1 Demetrio Balangatan Aragan, Cabugao 0.50

2 Shirley Sajor Aragan, Cabugao 0.50
5 Felipa Gaspar Bato, Cabugao 0.50 ULPI 1 500.00
6 Jane Sardeng Caellayan, Cabugao 0.50 ULPI 1 400.00
7 Bello Agabao Cuantacla, Cabugao 0.50
8 Lorna Jara Golden HarvCuantacla, Cabugao 0.50
9 Felicisima Surtido Golden HarvCuantacla, Cabugao 0.50
10 Winnie Gaspar Maradodon, Cabugao 0.50 ULPI
12 Mark Teson Jay ArconaGolden HarvMaas-asin, Magsingal 0.50
17 Efren Jr. Tara Golden HarvMaratudo, Magsingal 0.50 TMI
22 Gabriel Rabanal Golden HarvPatong, Magsingal 0.50 TMI
23 Richard Rapadas Golden HarvBaracbac, Sinait 0.50 ULPI 1 350.00
27 Nelson Corpuz Golden HarvCadanglaan, Sinait 0.50
28 Bong II Agdeppa Golden HarvCalingayan, Sinait 0.50
29 Fernando Realgo Golden HarvCurtin, Sinait 0.50
30 Mishary Ancheta Golden HarvMasadag, Sinait 0.50
31 Danny Peralta Golden HarvNagongburan, Sinait 0.50
33 Ronel Yoro Golden HarvSallacapo, Sinait 0.50

3 Marissa Seguban Aragan, Cabugao 0.75 ULPI 4 1,600.00

4 Rowel Serna Aragan, Cabugao 1.00 ULPI 2 600.00

13 Ramil Tagayuna Golden HarvMaas-asin, Magsingal 1.00 TMI
14 Mariano Ullero Golden HarvMaas-asin, Magsingal 1.00 TMI
15 Felino Pio Golden HarvMacatcatud, Magsingal 1.00
18 Cirilo Urayani Golden HarvMaratudo, Magsingal 1.00 TMI 1 400.00
19 Wilborn Arellano Golden HarvPatong, Magsingal 1.00 TMI
20 Deo Vincent Cuaresma Golden HarvPatong, Magsingal 1.00 TMI
21 Emmanuel Pudiquet Golden HarvPatong, Magsingal 1.00 TMI

33 19.25 12.00 4,600.00

0.62 238.96
 Land Prep Seedbedding cost of labor
NON CASH
Remarks Remarks
MD Cash Tractor (Snacks, etc) MD Noncash MD Cash (Snacks, etc) MD

1 400.00 2,000.00 100.00 0.5

1 400.00 2,000.00 120.00 0.5
1 350.00 1,850.00 100.00 0.12
1.00 350.00 1,850.00 100.00 0.5
1
0.25

1
1
1 500.00 3,700.00 100.00 1
1 400.00 3,700.00 150.00 0.5
1
0.50
0.50
2 800.00 3,700.00 250.00 1
1.50
2 800.00 4,000.00 90.00 2 800.00 100.00 1
1
1 350.00 3,700.00 100.00 1 350.00 1.00 350.00 1.75
0.37
0.50
0.25
0.3
0.75
1.25

1 400.00 5,500.00 180.00 2.00 800.00 1.00 400.00 100.00 3

2 600.00 7,400.00 400.00 6.00 1,800.00 300.00 3.75

1
1.50
1
2 800.00 7,500.00 200.00 2 800 2 800.00 1
1.50
1.50
1.50

16.00 6,150.00 13.00 4,550.00 4.00 1,550.00 33.79

0.83 319.48 0.68 236.36 0.21 80.52 1.76
 Pulling/Transporting of seedlings Transplanting/First Watering
NON CASH CASH Seedlings Cost (if bought) NON CASH CASH
Remarks
AMT MD AMT qty(plants) amt total MD AMT MD
(Snacks)
200.00 5,000.00 2,000.00 2,000.00 1 400.00 8
200.00 5,000.00 2,000.00 2,000.00 1 400.00 4
42.00 4,800.00 1,960.00 1,960.00 1.75 612.50 4
175.00 5,000.00 2,000.00 2,000.00 1.25 437.50 4
350.00 1.5 525.00 4
87.50 2 700.00 1.50

350.00 2 700.00
350.00 2.50 875.00
500.00 10,000.00 4,000.00 4,000.00 7.75 3,875.00 4.5
200.00 9,800.00 3,960.00 3,960.00 2 800.00 12
350.00 3 1,050.00
200.00 1 400.00 8.87
200.00 19.50 7,800.00
400.00 12,000.00 4,800.00 4,800.00 32 12,800.00 8
525.00 1 350.00 25
400.00 1 400.00 9
350.00 1 350.00 9
612.00 2 700.00 2
131.25 3 1,050.00
175.00 1.5 525.00 9
87.50 2 700.00 13
105.00 0.25 87.50 2 700.00 13
262.00 0.75 262.00 2 700.00 3.3
437.00 4 1,400.00

1,200.00 15 6,000.00 4.5

1,125.00 6 1,800.00 9
350.00 26
525.00 2 700.00 25
350.00 26
400.00 1 400.00 2 800.00 32
525.00 4 1,400.00 16
525.00 1 350.00 30
525.00 4 1,400.00 16

### 2.00 749.50 ### ### - 131.75 ### 326.67

634.51 0.10 38.94 2,680.52 1,076.36 - 6.84 2,633.77 16.97
anting/First Watering Basal Application
CASH NON CASH CASH FERTILIZERS
Remarks
AMT MD AMT MD AMT QTY amt 10-18-24
(Snacks)
3,200.00 300.00 N/A
1,600.00 200.00 1 400.00 1 5,890.00 5,890.00
1,400.00 350.00 0.5 175.00 1 5,890.00 5,890.00
1,400.00 350.00 0.37 131.50 1 5,890.00 5,890.00
1,400.00 300.00 0.25 87.50 1 5,890.00 5,890.00
525.00 350.00 0.5 175.00 1 5,890.00 5,890.00

300.00
250.00
2,250.00 250.00
4,800.00 250.00 N/A
300.00
3,548.00 250.00
1,800.00
3,200.00 600.00
8,750.00 500.00 1 350.00 4 23,560.00 23,560.00
3,600.00 150.00 1 400.00 2 11,780.00 11,780.00
3,150.00 200.00 1 350.00 2 11,780.00 11,780.00
700.00 200.00 1.5 525.00 2 11,780.00 11,780.00
150.00 1 350.00 2 11,780.00 11,780.00
3,150.00 500.00 0.5 175.00 2 11,780.00 11,780.00
4,550.00 600.00 0.37 129.50 1 5,890.00 5,890.00
4,550.00 630.00 0.25 87.50 0.5 175.00 2 11,780.00 11,780.00
1,155.00 150.00 1 350.00 2 11,780.00 11,780.00
350.00 0.3 105.00 2 11,780.00 11,780.00

1,800.00 600.00 N/A N/A

2,700.00 650.00 N/A

9,100.00 1,000.00 1 350.00 4 23,560.00 23,560.00
8,750.00 500.00 1 350.00 4 23,560.00 23,560.00
9,100.00 1,250.00 1 350.00 2 11,780.00 11,780.00
12,800.00 400.00 1 400.00 2 800.00 4 1,600.00 1,600.00
5,600.00 690.00 2 700.00 4 23,560.00 23,569.00
10,500.00 1,200.00 1 350.00 4 23,560.00 23,560.00
5,600.00 1,000.00 2 700.00 4 23,560.00 23,560.00

### 17.54 6,291.00 4.50 1,675.00 52.00 284,320.00 ###

860.78 0.91 326.81 0.23 87.01 2.70 14,769.87 ###
on WATERING 2nd&3rd
FERTILIZERS Remarks NON CASH CASH Gas/Electricity
(LGU/NTA
QTY amt 46-0-0 subsidy MD AMT MD AMT qty, li

3 1,200.00 2 800.00 14 liters

3 1,200.00 8 liters
3.25 1,137.50 15 liters
2 700.00 15 liters
2 700.00 15 liters
3 1,050.00 22 liters

2 700.00 10 liters
2.5 875.00 11 liters
2 1,000.00 11 liters
1 400.00 10 liters
3 1,050.00 13 liters
2.50 1,000.00 10 liters
2.50 1,000.00 11 liters
4 1,600.00 2 800.00 14 liters
1 350.00 5 liters
4 1,600.00
4 1,400.00
4.5 1,575.00 24 liters
3 1,050.00 24 liters
8 2,800.00 20 liters
LGU 3 1,050.00 24 liters
LGU 3 1,050.00 20 liters
4.5 1,575.00 36 liters
3.5 1,225.00 20 liters

3 1,200.00 24 liters

4.1 1,230.00 27 liters

2 700.00 10 liters
2 700.00 10 liters
2 700.00 10 liters
2 800.00 4 1,600.00 12 liters
2 700.00 10 liters
2 700.00 10 liters
2 700.00 10 liters

- - - 93.35 ### 10.00 3,900.00 -

- - - 4.85 1,767.14 0.52 202.60 -
TERING 2nd&3rd Replanting
Gas/Electricity NON CASH CASH No. of
Remarks Remarks
replanted
amt total oil (Snack) MD AMT MD AMT seedlings (Snack)

868.00 868.00 150.00

480.00 480.00 200.00
975.00 975.00 1 liter 400.00
975.00 975.00 1 liter 300.00
975.00 975.00 1 liter 320.00
1,430.00 1,430.00 1 liter 150.00

620.00 682.00 150.00

682.00 682.00 200.00
682.00 682.00 200.00 N/A
620.00 620.00 180.00 N/A
806.00 806.00 200.00
620.00 620.00 100.00
682.00 682.00 200.00
868.00 868.00 135.00
300.00 300.00 100.00
free flowing
free flowing
1,560.00 1,560.00 1 liter 300.00
1,560.00 1 liter 160.00
1,300.00 1,300.00 1 liter 250.00
1,560.00 1,560.00 150.00
1,300.00 1,300.00 1 liter 170.00
2,340.00 2,340.00 1 liter
1,300.00 1,300.00 1 liter

1,488.00 1,488.00 2liters 100.00 N/A

1,674.00 1,674.00 2 liters 150.00 N/A

600.00 600.00
600.00 600.00 200.00
600.00 600.00 200.00
840.00 840.00 300.00
600.00 600.00 200.00
600.00 600.00 200.00
600.00 600.00 200.00

### ### 5,565.00 - - - -

1,563.90 1,486.08 289.09 - - - -
 SIDEDRESS APPLICATION
NON CASH CASH FERTILIZERS

MD AMT MD AMT QTY amt 21-0-0 QTY amt

2 800.00 1 870.00 870.00

1 400.00 1 870.00 870.00
1 350.00 1 870.00 870.00
0.5 175.00 1 870.00 870.00
0.5 175.00 1 870.00 870.00
1 350.00 1 870.00 870.00

1 350.00 2 1,740.00 1,740.00

1.25 437.50 2 1,740.00 1,740.00
1 500.00 2 1,740.00 1,740.00
1 400.00 2 1,740.00 1,740.00
2 700.00 2 1,740.00 1,740.00
1.25 500.00 2 1,740.00 1,740.00
1.25 500.00 2 1,740.00 1,740.00
2 800.00 1 400.00 2 1,740.00 1,740.00
1 350.00 4 3,480.00 3,480.00
2 800.00 2 1,740.00 1,740.00
2 700.00 2 1,740.00 1,740.00
1 350.00 1 870.00 870.00
1 350.00 1 870.00 870.00
1 350.00 1 870.00 870.00
0.37 131.25 1 870.00 870.00
0.25 87.00 0.5 175.00 1 870.00 870.00
1.5 525.00 1 870.00 870.00
1 350.00 1 870.00 870.00

1 400.00 2 1,740.00 1,740.00

1.6 640.00 4 3,480.00 3,480.00

1 350.00 4 3,480.00 3,480.00
1 350.00 4 3,480.00 3,480.00
2 700.00 2 1,740.00 1,740.00
2 800.00 4 3,480.00 3,480.00
1 350.00 4 3,480.00 3,480.00
1 350.00 4 3,480.00 3,480.00
1 350.00 4 3,480.00 3,480.00

39.47 ### 1.50 575.00 69.00 60,030.00 ### - -

2.05 764.71 0.08 29.87 3.58 3,118.44 3,118.44 - -
EDRESS APPLICATION Off-Barring/H
FERTILIZERS Remarks NON CASH
(LGU/NTA
46-0-0 QTY amt 16-20-0 QTY amt 0-0-50 subsidy MD

0.5
1
N/A

N/A
1

1.25
1.50
1
2
2
2
N/A

N/A
N/A
N/A

1.25

2.5

2
2
1
2
2
2

- - - - - - - 27.00
- - - - - - - 1.40
 Off-Barring/Hilling Up/ Cultivation Furrow Irrigation
NON CASH CASH NON CASH CASH Gas/Electricity
Remarks
AMT MD AMT (Snacks) MD AMT MD AMT qty, li amt

200.00 1.5 600.00 8 liters 480.00

400.00 100.00 6 2,400.00 12 liters 720.00
2.5 875.00 20 liters 1,300.00
2.5 875.00 20 liters 1,300.00
2 700.00 20 liters 1,300.00
3 1,050.00 21 liters 1,365.00

2 700.00 12 liters 744.00

2.50 875.00 14 liters 868.00
N/A
400.00 250.00 4 1,600.00 12 liters 744.00
3 1,050.00 14 liters 868.00
500.00 100.00 4.50 1,800.00 15 liters 930.00
600.00 120.00 4.50 1,800.00 18 liters 1,116.00
400.00 200.00 2 800.00 14 liters 868.00
700.00 200.00 3 1,050.00 18 liters 1,080.00
800.00 6 2,400.00
700.00 180.00 6 2,100.00
3.5 1,225.00 42 liters 2,730.00
4 1,400.00 25 liters 1,625.00
7 2,450.00 30 liters 1,950.00
4 1,400.00 320KWH 3,200.00
6 2,100.00 23 liters 1,495.00
3.5 1,225.00 32 liters 2,080.00
5.5 1,925.00 36 liters 2,340.00

500.00 200.00 3.25 1,300.00 22 liters 1,364.00

750.00 200.00 4.3 1,290.00 25 liters 1,550.00

2 700.00 100.00 3 1,050.00 36 liters 2,160.00
700.00 100.00 3 1,050.00 36 liters 2,160.00
700.00 200.00 3 1,050.00 36 liters 2,160.00
400.00 8 3,200.00 450.00 3 1,200.00 26 liters 1,820.00
700.00 200.00 3 1,050.00 36 liters 2,160.00
700.00 100.00 3 1,050.00 36 liters 2,160.00
700.00 200.00 3 1,050.00 36 liters 2,160.00

9,850.00 10.00 2,900.00 117.05 ### - - - ###

511.69 0.52 150.65 6.08 2,207.27 - - - 2,431.01
on Spraying (1st&2nd)
Gas/Electricity NON CASH CASH In
Remarks
(snacks) steward,
total oil MD AMT MD AMT QTY amt
sch/g
480.00 100.00 1 400.00 8 696.00 8 sachet
720.00 100.00 1 400.00 5 435.00 5 sachet
1,300.00 200.00 0.75 262.50 4 312.00 4 sachet
1,300.00 200.00 0.75 262.50 4 312.00 4 sachet
1,300.00 180.00 0.75 262.50 4 312.00 4 sachet
1,365.00 1 liter 120.00 0.5 175.00 4 624.00 4 sachet

744.00 200.00 1 350.00 4 624.00 4 sachet

868.00 220.00 1.50 525.00 8 696.00 8 sachet
1.5 750.00 12 4,176.00 12 sachet
744.00 400.00 0.5 200.00 4 348.00 4 sachet
868.00 250.00 1 350.00 8 696.00 8 scahet
930.00 300.00 1.87 748.00 12 1,044.00 12 sachet
1,116.00 300.00 1.50 600.00 12 1,044.00 12 sachet
868.00 150.00 0.25 200.00 4 348.00 4 sachet
1,080.00 200.00 2.25 787.50 12 1,044.00 12 sachet
free flowing 2.25 900.00 8 696.00 8 sachet
free flowing 2.25 787.50 8 696.00 8 sachet
2,730.00 1 liter 0.75 262.50 6 468.00 6 sachet
1,625.00 1 liter 0.75 262.50
1,950.00 1 liter 1 350.00 8 624.00 8 sachets
3,200.00 1 350.00 8 624.00 8 sachets
1,495.00 1 liter 1.5 525.00 7 546.00 7 sachet
2,080.00 1 liter 0.75 262.00 6 468.00 6 sachet
2,340.00 1 liter 0.5 175.00 5 390.00 5 sachet

1,364.00 200.00 2.5 1,000.00 10 870.00 10 sachet

1,550.00 300.00 2 600.00 14 1,218.00 14 sachet

2,160.00 2.25 787.50 24 2,088.00 24 sachet
2,160.00 400.00 2.25 787.50 24 2,088.00 24 sachet
2,160.00 300.00 2.25 787.50 24 2,088.00 24 sachet
1,820.00 450.00 0.50 200 16 1,392.00 16 sachet
2,160.00 200.00 2.25 787.50 24 2,088.00 24 sachet
2,160.00 200.00 2.25 787.50 24 2,088.00 24 scahet
2,160.00 200.00 2.25 787.50 24 2,088.00 24 sachet

### - 45.37 ### - - 345.00 33,231.00 -

2,431.01 - 2.36 866.10 - - 17.92 1,726.29 -
Spraying (1st&2nd) Topping
Insecticides Remarks NON CASH CASH
(LGU/NTA
QTY amt Elicor, ml QTY amt AMO g subsidy MD AMT MD

8sachet 624.00 prevaton

- 624.00 - - - - - - -
- 32.42 - - - - - - -
Topping Suckercide Application
CASH Remarks NON CASH CASH Desuckercide
(Snacks,
AMT etc) MD AMT MD AMT QTY amt Flupro

N/A

9.00

- 9.00 - - - - - -
- 0.47 - - - - - -
 Curing Barn/Shed Repair
NON CASH CASH
Remarks Remarks
Barn Materials Amount
(Snacks,etc)
MD AMT MD AMT (snacks, etc)

-
-
 Priming/ Hauling Sticking/Poling
NON CASH CASH Remarks NON CASH CASH Remarks
(Snacks, (Snacks,
MD AMT MD AMT etc) MD AMT MD AMT etc)

- - - - - - - -
- - - - - - - -
 Stalk cutting Loading & unloading
NON CASH CASH Remarks NON CASH CASH Remarks
(Snacks, (Snacks,
MD AMT MD AMT etc) MD AMT MD AMT etc)

- - - - - - - -
- - - - - - - -
 Curing Stripping
NON CASH CASH Remarks NON CASH CASH
Fuelwood (Snacks,
MD AMT MD AMT etc) MD AMT MD AMT

- - - - - - - -
- - - - - - - -
 Bulking/Conditioning Classification/Bundling
Remarks NON CASH CASH Remarks NON CASH CASH
(Snacks, (Snacks,
etc) MD AMT MD AMT etc) MD AMT MD AMT

- - - - - - - -
- - - - - - - -
ndling Baling
Remarks NON CASH CASH Remarks AA A
(Snacks, (Snacks,
etc) MD AMT MD AMT etc) Qty Value Qty Value

- - - -
- - - -
 MARKETING/SALES
B C D E F1

Qty Value Qty Value Qty Value Qty Value Qty Value
 F2 R TOTAL

Qty Value Qty Value Qty Value

SUMMARY OF COST OF PRODUCTION FOR ECO PRO YEAR II
Branch Office: _______________ Vigan
Research Assistance: _________
Jaysa Mei V. Siriban

AREA BUYING
NO NAME OF FC VARIETY ADDRESS
(HA) FIRM

1 Demetrio Balangatan Aragan, Cabugao 0.50

2 Shirley Sajor Aragan, Cabugao 0.50
3 Marissa Seguban Aragan, Cabugao 0.75 ULPI
4 Rowel Serna Aragan, Cabugao 1.00 ULPI
5 Felipa Gaspar Bato, Cabugao 0.50 ULPI
6 Jane Sardeng Caellayan, Cabugao 0.50 ULPI
7 Bello Agabao Cuantacla, Cabugao 0.50
8 Lorna Jara Cuantacla, Cabugao 0.50
9 Felicisima Surtido Cuantacla, Cabugao 0.50
10 Winnie Gaspar Maradodon, Cabugao 0.50 ULPI
11 Rickson Villegas Nagsantaan, Cabugao 0.25 ULPI
12 Mark Teson Jay Arconado Maas-asin, Magsingal 0.50
13 Ramil Tagayuna Maas-asin, Magsingal 1.00
14 Mariano Ullero Maas-asin, Magsingal 1.00
15 Felino Pio Macatcatud, Magsingal 1.00
16 Felicidad Ceria Maratudo, Magsingal 0.25 TMI
17 Efren Jr. Tara Maratudo, Magsingal 0.50 TMI
18 Cirilo Urayani Maratudo, Magsingal 1.00 TMI
19 Wilborn Arellano Patong, Magsingal 1.00
20 Deo Vincent Cuaresma Patong, Magsingal 1.00
21 Emmanuel Pudiquet Patong, Magsingal 1.00
22 Gabriel Rabanal Patong, Magsingal 0.50
23 Richard Rapadas Baracbac, Sinait 0.50 ULPI
24 Nelson Villa Cabarambanan, Sinait 0.25 ULPI
25 Maria Theresa Vite Cabarambanan, Sinait 0.25 ULPI
26 Pedro Icari Cabulalaan, Sinait 0.25 ULPI
27 Nelson Corpuz Cadanglaan, Sinait 0.50
28 Bong II Agdeppa Calingayan, Sinait 0.50
29 Fernando Realgo Curtin, Sinait 0.50
30 Mishary Ancheta Masadag, Sinait 0.50
31 Danny Peralta Nagongburan, Sinait 0.50
32 Jennifer Ilustrisimo Quibit-quibit, Sinait 0.25
33 Ronel Yoro Sallacapo, Sinait 0.50

33 19.25
 Land Prep Seedbedding cost of labor

Remarks
MD Noncash MD Cash Tractor (Snacks, etc) MD Noncash MD Cash

4 1,600.00 1 400.00 5,500.00 180.00 2.00 800.00 1.00 400.00

2 600.00 2 600.00 7,400.00 400.00 6.00 1,800.00
1 500.00 1 500.00 3,700.00 100.00
1 400.00 1 400.00 3,700.00 150.00

2 800.00 3,700.00 250.00

0.50 200.00 1 400.00 2,000.00 100.00

0.50 200.00 1 400.00 2,000.00 120.00

2 800.00 4,000.00 90.00 2 800.00
1 400.00 2 800.00 7,500.00 200.00 2 800 2 800.00

1 350.00 1 350.00 3,700.00 100.00 1 350.00 1.00 350.00

0.50 175.00 1 350.00 1,850.00 100.00
0.50 175.00 1.00 350.00 1,850.00 100.00

12.00 4,600.00 16.00 6,150.00 13.00 4,550.00 4.00 1,550.00

0.62 238.96 0.83 319.48 0.68 236.36 0.21 80.52
 Pulling/Transporting of seedlings Transplant
of labor
NON CASH CASH Seedlings Cost (if bought) NON CASH
Remarks Remarks
(Snacks, etc) MD AMT MD AMT qty(plants) amt total MD
(Snacks)

100.00 3 1,200.00 15
300.00 3.75 1,125.00 6
1 500.00 10,000.00 4,000.00 4,000.00 7.75
0.5 200.00 9,800.00 3,960.00 3,960.00 2

1 400.00 12,000.00 4,800.00 4,800.00 32

0.5 200.00 5,000.00 2,000.00 2,000.00 1

0.5 200.00 5,000.00 2,000.00 2,000.00 1

100.00 1 400.00 1
1 400.00 1 400.00 2

1.75 612.00 2
0.12 42.00 4,800.00 1,960.00 1,960.00 1.75
0.5 175.00 5,000.00 2,000.00 2,000.00 1.25
1 350.00 1.5
0.37 131.25 3
0.50 175.00 1.5
0.25 87.50 2
0.3 105.00 0.25 87.50 2
0.75 262.00 0.75 262.00 2
0.25 87.50 2
1.25 437.00 4

19.29 7,089.25 2.00 749.50 ### ### - 90.75

1.00 368.27 0.10 38.94 2,680.52 1,076.36 - 4.71
 Transplanting/First Watering Basal Application
NON CASH CASH NON CASH CASH FERTI
Remarks
AMT MD AMT MD AMT MD AMT QTY
(Snacks)

6,000.00 4.5 1,800.00 600.00 N/A N/A

1,800.00 9 2,700.00 650.00 N/A
3,875.00 4.5 2,250.00 250.00 N/A
800.00 12 4,800.00 250.00 N/A N/A

12,800.00 8 3,200.00 600.00 N/A

400.00 8 3,200.00 300.00 N/A

400.00 4 1,600.00 200.00 1 400.00 1

400.00 9 3,600.00 150.00 1 400.00 2
800.00 32 12,800.00 400.00 1 400.00 2 800.00 4

700.00 2 700.00 200.00 1.5 525.00 2

612.50 4 1,400.00 350.00 0.5 175.00 1
437.50 4 1,400.00 350.00 0.37 131.50 1
525.00 4 1,400.00 300.00 0.25 87.50 1
1,050.00 150.00 1 350.00 2
525.00 9 3,150.00 500.00 0.5 175.00 2
700.00 13 4,550.00 600.00 0.37 129.50 1
700.00 13 4,550.00 630.00 0.25 87.50 0.5 175.00 2
700.00 3.3 1,155.00 150.00 1 350.00 2
700.00 1.50 525.00 350.00 0.5 175.00 1
1,400.00 0.3 105.00 2

### 144.80 6,980.00 9.54 3,491.00 2.50 975.00 24.00

1,835.06 7.52 362.60 0.50 181.35 0.13 50.65 1.25
Basal Application WATERING
FERTILIZERS Remarks NON CASH CASH
(LGU/NTA
amt 10-18-24 QTY amt 46-0-0 subsidy MD AMT MD

3 1,200.00
4.1 1,230.00
2 1,000.00
1 400.00

4 1,600.00 2
3 1,200.00 2

5,890.00 1 bag 3 1,200.00

11,780.00 2 bags 4 1,600.00
1,600.00 4 bags 2 800.00 4

11,780.00 2 bags 4.5 1,575.00

5,890.00 1 bag 3.25 1,137.50
5,890.00 1 bag 2 700.00
5,890.00 1 bag 2 700.00
11,780.00 2 bags 3 1,050.00
11,780.00 2 bags 8 2,800.00
5,890.00 1 bag LGU 3 1,050.00
11,780.00 2 bags LGU 3 1,050.00
11,780.00 2 bags 4.5 1,575.00
5,890.00 1 bag 3 1,050.00
11,780.00 2 bags 3.5 1,225.00

119,400.00 - - - - 65.85 ### 8.00

6,202.60 - - - - 3.42 1,254.16 0.42
 WATERING 2nd&3rd Replanting
CASH Gas/Electricity NON CASH CASH
Remarks
AMT qty, li amt total oil (Snack) MD AMT MD AMT

24 liters 1,488.00 1,488.00 2liters 100.00 N/A

27 liters 1,674.00 1,674.00 2 liters 150.00 N/A
11 liters 682.00 682.00 N/A
10 liters 620.00 620.00 N/A

800.00 14 liters 868.00 868.00 135.00

800.00 14 liters 868.00 868.00 150.00

8 liters 480.00 480.00 200.00

free flowing
1,600.00 12 liters 840.00 840.00 300.00

24 liters 1,560.00 1,560.00 1 liter 300.00

15 liters 975.00 975.00 1 liter 400.00
15 liters 975.00 975.00 1 liter 300.00
15 liters 975.00 975.00 1 liter 320.00
24 liters 1,560.00 1 liter 160.00
20 liters 1,300.00 1,300.00 1 liter 250.00
24 liters 1,560.00 1,560.00 150.00
20 liters 1,300.00 1,300.00 1 liter 170.00
36 liters 2,340.00 2,340.00 1 liter
22 liters 1,430.00 1,430.00 1 liter 150.00
20 liters 1,300.00 1,300.00 1 liter

3,200.00 - ### ### 3,235.00 - - - -

166.23 - 1,184.16 1,103.12 168.05 - - - -
anting SIDEDRESS A
No. of NON CASH CASH
Remarks
replanted
seedlings (Snack) MD AMT MD AMT QTY amt 21-0-0 QTY

1 400.00 2 1,740.00 2 bags

1.6 640.00 4 3,480.00 4 bags
1 500.00 2 1,740.00 2 bags
1 400.00 2 1,740.00 2 bags

2 800.00 1 400.00 2 1,740.00 2 bags

2 800.00 1 870.00 1 bag
3.00

1 400.00 1 870.00 1 bag

2 800.00 2 1,740.00 2 bags
2 800.00 4 3,480.00 4 bags

1 350.00 1 870.00 1 bag

1 350.00 1 870.00 1 bag
0.5 175.00 1 870.00 1 bag
0.5 175.00 1 870.00 1 bag
1 350.00 1 870.00 1 bag
1 350.00 1 870.00 1 bag
0.37 131.25 1 870.00 1 bag
0.25 87.00 0.5 175.00 1 870.00 1 bag
1.5 525.00 1 870.00 1 bag
1 350.00 1 870.00 1 bag
1 350.00 1 870.00 1 bag

22.72 8,733.25 1.50 575.00 31.00 26,970.00 3.00 -

1.18 453.68 0.08 29.87 1.61 1,401.04 0.16 -
SIDEDRESS APPLICATION
FERTILIZERS

amt 46-0-0 QTY amt 16-20-0 QTY amt 0-0-50

- - - - - - - -
- - - - - - - -
 Off-Barring/Hilling Up/ Cultivation Furrow Irrig
Remarks NON CASH CASH NON CASH CASH
Remarks
(LGU/NTA
MD AMT MD AMT (Snacks) MD AMT MD
subsidy

1.25 500.00 200.00 3.25 1,300.00

2.5 750.00 200.00 4.3 1,290.00
N/A N/A
1 400.00 250.00 4 1,600.00

1 400.00 2 800.00
0.5 200.00 1.5 600.00
-

1 400.00 100.00 6 2,400.00

2 800.00 6 2,400.00
1 400.00 8 3,200.00 450.00 3 1,200.00

N/A 3.5 1,225.00

N/A 2.5 875.00
2.5 875.00
2 700.00
4 1,400.00
7 2,450.00
4 1,400.00
N/A 6 2,100.00
N/A 3.5 1,225.00
3 1,050.00
N/A 5.5 1,925.00

10.25 3,850.00 8.00 1,200.00 73.55 ### -

0.53 200.00 0.42 62.34 3.82 1,392.99 -
 Furrow Irrigation
CASH Gas/Electricity NON CASH CASH
Remarks
AMT qty, li amt total oil (snacks) MD AMT MD AMT

22 liters 1,364.00 1,364.00 200.00 2.5 1,000.00

25 liters 1,550.00 1,550.00 300.00 2 600.00
1.5 750.00
12 liters 744.00 744.00 400.00 0.5 200.00

14 liters 868.00 868.00 150.00 0.25 200.00

8 liters 480.00 480.00 100.00 1 400.00

12 liters 720.00 720.00 100.00 1 400.00

free flowing 2.25 900.00
26 liters 1,820.00 1,820.00 450.00 0.5 200.00

42 liters 2,730.00 2,730.00 1 liter 0.75 262.50

20 liters 1,300.00 1,300.00 0.75 262.50
20 liters 1,300.00 1,300.00 0.75 262.50
20 liters 1,300.00 1,300.00 0.75 262.50
25 liters 1,625.00 1,625.00 1 liter 0.75 262.50
30 liters 1,950.00 1,950.00 1 liter 1 350.00
320KWH 3,200.00 3,200.00 1 350.00
23 liters 1,495.00 1,495.00 1 liter 1.5 525.00
32 liters 2,080.00 2,080.00 1 liter 0.75 262.00
21 liters 1,365.00 1,365.00 1 liter 0.5 175.00
36 liters 2,340.00 2,340.00 1 liter 0.5 175.00

- - ### ### - 20.00 7,600.00 200.00 -

- - 1,466.55 1,466.55 - 1.04 394.81 10.39 -
 Spraying (1st&2nd)
Insecticides Remarks
(LGU/NTA
steward,
QTY amt QTY amt Elicor, ml QTY amt AMO g subsidy
sch/g

10 870.00 10 sachet
14 1,218.00 14 sachet
12 4,176.00 12 sachet
4 348.00 4 sachet

4 348.00 4 sachet
8 696.00 8 sachet

5 435.00 5 sachet
8 696.00 8 sachet
16 1,392.00 16 sachet

6 468.00 6 sachet
4 312.00 4 sachet
4 312.00 4 sachet
4 312.00 4 sachet
8sachet 624.00 prevaton
8 624.00 8 sachets
8 624.00 8 sachets
7 546.00 7 sachet
6 468.00 6 sachet
4 624.00 4 sachet
5 390.00 5 sachet

137.00 14,859.00 - - 624.00 - - - -

7.12 771.90 - - 32.42 - - - -
 Topping Suckercide Application
NON CASH CASH Remarks NON CASH CASH Desuckercide
(Snacks,
MD AMT MD AMT etc) MD AMT MD AMT QTY

N/A
N/A
N/A
N/A
N/A

- - - - - - - - -
- - - - - - - - -
de Application Curing Barn/Shed Repair
Desuckercide NON CASH CASH
Remarks
(Snacks,etc)
Barn Materials
amt Flupro MD AMT MD AMT

- -
- -
Repair Priming/ Hauling Sticking/Poling
NON CASH CASH Remarks NON CASH
Remarks
Amount (Snacks,
(snacks, etc) MD AMT MD AMT MD AMT
etc)

- - - - - - -
- - - - - - -
Sticking/Poling Stalk cutting Loading & unloadin
CASH Remarks NON CASH CASH Remarks NON CASH
(Snacks, (Snacks,
MD AMT etc) MD AMT MD AMT etc) MD AMT

- - - - - - - -
- - - - - - - -
Loading & unloading Curing
CASH Remarks NON CASH CASH Remarks
(Snacks, Fuelwood (Snacks,
MD AMT etc) MD AMT MD AMT etc)

- - - - - -
- - - - - -
 Stripping Bulking/Conditioning
NON CASH CASH Remarks NON CASH CASH Remarks
(Snacks, (Snacks,
MD AMT MD AMT etc) MD AMT MD AMT etc)

- - - - - - - -
- - - - - - - -
 Classification/Bundling Baling
NON CASH CASH Remarks NON CASH CASH Remarks
(Snacks, (Snacks,
MD AMT MD AMT etc) MD AMT MD AMT etc)

- - - - - - - -
- - - - - - - -
 MARKETING/SALES
AA A B C D

Qty Value Qty Value Qty Value Qty Value Qty Value
MARKETING/SALES
E F1 F2 R TOTAL

Qty Value Qty Value Qty Value Qty Value Qty Value
SUMMARY OF COST OF PRODUCTION FOR ECO PRO YEAR II
Branch Office: ________________________________
Research Assistance: ________________________________________

AREA
NO NAME OF FC VARIETY ADDRESS
(HA)

1 William Calamayan Barbar, San Juan 0.50

2 Mercedes Vallejo Cacandongan, San Juan 0.50
3 Narciso Villacillo Cacandongan, San Juan 0.50
4 Sheffield Klein Viloria Cacandongan, San Juan 0.50
5 Bonifacio Capistrano Camanggaan, San Juan 0.50
6 Reymark Tabil Camanggaan, San Juan 0.50
7 Perlita Jimenez Caronoan, San Juan 0.75
8 Erick Rafanan Caronoan, San Juan 0.25
9 Charito Barrios Malamin, San Juan 0.25
10 Dominador Vitalis Malamin, San Juan 0.25
11 Elmer Briones Nagsabaran, San Juan 1.00
12 Erwin Visoria Nagsupotan, San Juan 0.75

12 6.25
 Land Prep Seedbedding cost of labor
BUYING
FIRM
Remarks
MD Noncash MD Cash Tractor (Snacks, etc) MD Noncash MD

TMI 0.80 240 2 600.00 4,000.00 200.00 2 600.00

TMI 2 700.00 1 350.00 3,700.00 150.00 1 350.00 2

TMI 1 350.00 1 350.00 3,700.00 200.00 1 350.00 2

3.80 1,290.00 4.00 1,300.00 4.00 1,300.00 4.00

0.61 206.40 0.64 208.00 0.64 208.00 0.64
 Pulling/Transporting of seedlings
edding cost of labor
NON CASH CASH Seedlings Cost (if bought)
Remarks Remarks
Cash (Snacks, etc) MD AMT MD AMT qty amt total
(Snacks)
200.00 1.8 562.50

700.00 200.00 0.75 262.50 75.00

700.00 200.00 0.75 262.50
2.5 750.00
0.5 150.00

1,400.00 6.30 1,987.50 - - - - 75.00

224.00 1.01 318.00 - - - - 12.00
 Transplanting/first watering Basal Applicat
NON-CASH CASH NON CASH CASH
Remarks
MD AMT MD AMT MD AMT MD AMT QTY
(Snacks)
4 1,200.00 8.75 2,625.00 500.00 1 300.00 2 600.00 2

1 350.00 18.30 6,405.00 1,050.00 1.5 525.00 2

1 350.00 12.5 4,375.00 250.00 1.5 525.00 2
4 1,200.00 40 12,000.00 4 1,200.00 3
5 1,500.00 230.00 0.5 150.00 0.5 150.00 1

10.00 3,100.00 84.55 2,030.00 8.50 2,700.00 2.50 750.00 10.00

1.60 496.00 13.53 324.80 1.36 432.00 0.40 120.00 1.60
Basal Application Watering(2n
FERTILIZERS Remarks NON CASH CASH
(LGU/NTA
amt 18-46-0 QTY amt 46-0-0 subsidy MD AMT MD

4,168.00 2 bags LGU 3 900.00

4,168.00 2 bags 2.5 875.00

4,168.00 2 bags 2 700.00
6,252.00 3 bags 15 4,500.00
2,084.00 1 bag 3 900.00

20,840.00 - - - - 25.50 7,875.00 -

3,334.40 - - - - 4.08 1,260.00 -
 Watering(2nd&3rd) Replanting
CASH Gas/Electricity NON CASH CASH
Remarks
AMT qty, li amt total oil (Snack) MD AMT MD AMT

11 liters 660.00 600.00 180.00

10.5 liters 630.00 630.00

10 liters 600.00 600.00 200.00
30 liters 1,800.00 1,800.00
12KWH 121.20 121.20

- - 3,811.20 3,751.20 380.00 - - - -

- - 609.79 600.19 60.80 - - - -
anting SIDEDRESS A
No. of NON CASH CASH
Remarks
replanted
seedlings (Snack) MD AMT MD AMT QTY amt 21-0-0 QTY

3.75 1,125.00 3 1,704.00 3 bags 3

3.37 1,179.50 3 1,704.00 3 bags 3

3.10 1,085.00 3 1,704.00 3 bags 3
2 600.00 4 2,272.00 4 bags 4
1 300.00 1 568.00 1 bag 1

13.22 4,289.50 - - 14.00 7,952.00 - 14.00

2.12 686.32 - - 2.24 1,272.32 - 2.24
SIDEDRESS APPLICATION
FERTILIZERS

amt 0-0-50 QTY amt 16-20-0 QTY amt 0-0-50

6,750.00 3 bags

6,750.00 3 bags
6,750.00 3 bags
9,000.00 4 bags
2,250.00 1 bag

31,500.00 - - - - - - -
5,040.00 - - - - - - -
 Off-Barring/Hilling Up/ Cultivation Furrow Irrig
Remarks NON CASH CASH NON CASH CASH
Remarks
(LGU/NTA
MD AMT MD AMT (Snacks) MD AMT MD
subsidy
LGU 1.50 900.00 150.00 5.75 1,725.00

0.8 560.00 2.80 980.00

1 350.00 100.00 1.87 633.50
2 600.00 6
0.5 150.00 2 600.00

2.30 1,460.00 3.50 250.00 12.42 3,938.50 6.00

0.37 233.60 0.56 40.00 1.99 630.16 0.96
 Furrow Irrigation
CASH Gas/Electricity NON CASH CASH
Remarks
AMT qty, li amt total oil (snacks) MD AMT MD AMT

16liters 960.00 960.00 2 bottle 300.00 2.80 862.50

free flowing 1.5 525.00

free flowing 1.25 437.50
1,800.00 38 liters 2,280.00 2,280.00 3 900.00
25KWH 250.25 250.25 1 300.00

1,800.00 - 3,490.25 3,490.25 - 5.55 1,825.00 4.00 1,200.00

288.00 - 558.44 558.44 - 0.89 292.00 0.64 192.00
 Spraying
Insecticides Remarks
(LGU/NTA
steward,
QTY amt QTY amt Elicor, ml QTY amt AMO g subsidy
sch/g
10 660.00 10 sachets 125 467.50 125ml

10 660.00 10 sachets 180.00 673.20 180ml

10 660.00 10 sachets 180.00 673.20 180ml
14 924.00 14 sachets 230.00 960.20 230ml
3 198.00 3 sachet 85.00 317.90 85 ml

47.00 3,102.00 - 800.00 3,092.00 - - - -

7.52 496.32 - 128.00 494.72 - - - -
 Topping Suckercide Application
NON CASH CASH Remarks NON CASH CASH Desuckercide
(Snacks,
MD AMT MD AMT etc) MD AMT MD AMT QTY

1.25 375.00 0.60 187.50 120.00 1.25 375.00 0.60 187.50

1 350.00 50.00 3.6 1,260.00 4

1 350.00 70.00 2.60 910.00 4
3 900.00

3.25 1,075.00 3.60 1,087.50 7.45 2,545.00 0.60 187.50 8.00

0.52 172.00 0.58 174.00 1.19 407.20 0.10 30.00 1.28
de Application Curing Barn/Shed Repair
Desuckercide NON CASH CASH
Remarks
(Snacks,etc)
Barn Materials
amt Flupro MD AMT MD AMT

2,600.00 4bottles 200.00 1 350.00 9 3,150.00 GIsheets/drum

2,600.00 4 bottles 150.00 1 350.00 9 3,150.00 GIsheets/drum

5,200.00 -
832.00 -
Repair Priming/ Hauling Sticking/Poling
NON CASH CASH Remarks NON CASH
Remarks
Amount (Snacks,
(snacks, etc) MD AMT MD AMT MD AMT
etc)

2,550.00 500.00
2,550.00 500.00

1,000.00 - - - - - -
160.00 - - - - - -
Sticking/Poling Stalk cutting Loading & unloadin
CASH Remarks NON CASH CASH Remarks NON CASH
(Snacks, (Snacks,
MD AMT etc) MD AMT MD AMT etc) MD AMT

- - - - - - - -
- - - - - - - -
Loading & unloading Curing
CASH Remarks NON CASH CASH Remarks
(Snacks, Fuelwood (Snacks,
MD AMT etc) MD AMT MD AMT etc)

- - - - - -
- - - - - -
 Stripping Bulking/Conditioning
NON CASH CASH Remarks NON CASH CASH Remarks
(Snacks, (Snacks,
MD AMT MD AMT etc) MD AMT MD AMT etc)

- - - - - - - -
- - - - - - - -
 Classification/Bundling Baling
NON CASH CASH Remarks NON CASH CASH Remarks
(Snacks, (Snacks,
MD AMT MD AMT etc) MD AMT MD AMT etc)

- - - - - - - -
- - - - - - - -
 MARKETING/SALES
AA A B C D

Qty Value Qty Value Qty Value Qty Value Qty Value
MARKETING/SALES
E F1 F2 R TOTAL

Qty Value Qty Value Qty Value Qty Value Qty Value
SUMMARY OF COST OF PRODUCTION FOR ECO PRO YEAR II
Branch Office: ________________________________
Research Assistance: ________________________________________

NO NAME OF FC VARIETY ADDRESS

1 Cathleen Sajor Catucdaan, Cabugao

2 Harry Joseph Sajor Catucdaan, Cabugao
3 Columbia Emely Suetos Catucdaan, Cabugao
4 Jonathan Pascua Busiing Norte, San Ildefonso
5 Robert Riego Busiing Norte, San Ildefonso
6 Ardie Piano Gongogong, San Ildefonso
7 Antonio Jr Rivera Gongogong, San Ildefonso
8 Fernando Tabula Iboy, San Ildefonso
9 Joel Tira Otol-Patac, San Ildefonso
10 Christopher Amistad Pob. East, San Ildefonso
11 Benedicto Pita Pob. East, San Ildefonso
12 Edilberto Pita Pob. East, San Ildefonso
13 Samuel Atanacio Bacsil, San Juan
14 Jesus Ancheta Baliw, San Juan
15 Cesar Ryan Labuguen Baliw, San Juan
16 Mark Firen Angelo Vaquilar Bannuar , San Juan
17 Larry Jacob Caronoan, San Juan
18 Jose Ramos Dardarat, San Juan
19 Mameriano Ramos Dardarat, San Juan
20 Rey Ramos Dardarat, San Juan
21 Dominador Sejalvo Dardarat, San Juan
22 Wilfredo Vite Dardarat, San Juan
23 Ronald Nolasco Guimod Sur, San Juan
24 Elpidio Jr Rodriguez Guimod Sur, San Juan
25 Andres Pepe Urbina Guimod Sur, San Juan
26 Juriel Valle Labnig, San Juan
27 Carl Owen Ramos Labnig , San Juan
28 Vilma Rodriguez Nagsabaran, San Juan
29 Lousver Taloza Saoang, San Juan
30 Precious Mae Kathleen Rafanan Sunggiam, San Juan
31 Edgar Valle Sunggiam, San Juan
32 Eduardo Vivit Surngit, San Juan

32
 Land Prep Seedbedding cost of la
AREA BUYING
(HA) FIRM
Remarks
MD Noncash MD Cash Tractor (Snacks, etc) MD Noncash

0.50 ULPI
0.50 ULPI
0.50 ULPI
0.50
0.50
1.00
0.50
1.00
1.00
0.50
1.50
1.00
1.00 TMI
0.25 TMI
0.50 TMI
1.00 TMI
1.00 TMI
0.50 TMI
0.25 TMI
0.25 TMI
0.50 TMI
1.00 TMI
1.50 TMI
1.00 TMI
1.00 TMI
0.25 TMI
0.50 TMI
1.50 TMI
0.50 TMI
0.50 TMI
0.50 TMI
1.00 TMI

23.50 - - - - - -
- - - - - -
 Pulling/Transporting of seedlings
Seedbedding cost of labor
NON CASH CASH Seedlings Cost (if bought)
Remarks
MD Cash (Snacks, etc) MD AMT MD AMT qty amt total

1 350.00
1 400.00
1 350.00

0.5 175.00
1 350.00
2 800.00 2 800.00
3 1,200.00
3.8 1,330.00
0.50 175.00
0.50 200.00
2.50 875.00
5.50 1,925.00
18 7,200.00
1 400.00 9 3,600.00
10 4,000.00
1 300.00
1 400.00

2.50 1,000.00
2.50 1,000.00
5.50 2,200.00

- - 45.80 ### 29.00 ### - -

- - 1.95 741.70 1.23 493.62 - -
 Transplanting/First watering B
ost (if bought) NON-CASH CASH NON CASH CASH
Remarks Remarks
MD AMT MD AMT MD AMT MD AMT
(Snacks) (Snacks)
100.00 3 1,050.00 4 1,400.00 300.00 2 700.00
75.00 3 1,200.00 4 1,600.00 250.00 0.5 200.00
150.00 4 1,400.00 8 2,800.00 N/A

0.5 175.00 4.5 1,575.00 250.00 0.5 175.00

1 350.00 18.00 6,300.00 900.00 1 350.00
64 25,600.00 630.00 4.5 1,800.00
4 1,600.00 24 9,600.00 1,300.00 1 400.00
5.6 1,960.00 55.00 19,250.00 1,000.00 2 700.00
0.56 196.00 8.56 2,996.00 450.00 0.50 175.00
1.25 500.00 8 3,200.00 300.00 0.50 200.00
2 700.00 49 17,150.00 450.00 2 700.00
2 700.00 162 56,700.00 5,360.00 3.75 1,312.50
133.5 53,400.00 6,000.00 13.50 5,400.00
2 800.00 166.00 66,400.00 2,600.00 0.60 250.00 3 1,200.00
12.50 5,000.00 53 21,200.00 3,000.00 3.75 1,500.00
1 300.00 2 600.00 200.00 0.5 150.00
1 400.00 9 3,600.00 200.00 3 1,200.00

50.00 1 400.00 18 7,200.00 400.00 1.50 600.00

1 400.00 24.50 9,800.00 450.00 1.50 600.00
250.00 2 800.00 124 49,600.00 4,400.00 0.75 300.00 3 1,200.00

625.00 47.41 ### 939.06 ### 25.35 9,512.50 24.00 9,600.00

26.60 2.02 763.02 39.96 1,210.21 1.08 404.79 1.02 408.51
 Basal Application
FERTILIZERS Remarks NON CASH
(LGU/NTA
QTY amt 10-18-24 QTY amt 46-0-0 subsidy MD AMT

1 bag 4,265.00 0-0-50 3 1,050.00

1 bag 4,265.00 0-0-50 4 1,600.00
4 1,400.00

3 6,960.00 3 bags 0.75 262.50

6 13,920.00 6 bags 3 1,050.00
12 27,840.00 12 bags 6 2,400.00
12 27,840.00 12 bags 6 2,400.00
6 13,920.00 6 bags 4 1,400.00
3 6,960.00 3 bags 0.75 262.50
1 2,084.00 1 bag 1.50 600.00
6 13,920.00 6bags 8 700.00
12 27,840.00 12bags 5.87 2,056.25
18 41,760.00 18bags
12 27,840.00 12 bags 5.75 2,300.00
12 27,840.00 12 bags 5.30 2,150.00
3 6,960.00 3 bags 3 900.00
6 2,400.00 6 bags 6 2,400.00

6 13,920.00 6 bags 2.10 840.00

6 13,920.00 6 bags 2 800.00
12 27,840.00 12 bags 5.30 2,120.00

136.00 312,294.00 - - - - 76.32 ###

5.79 13,289.11 - - - - 3.25 1,135.80
 Watering(2nd&3rd) Replanting
CASH Gas/Electricity NON CASH CASH
Remarks
MD AMT qty, li amt total oil (Snack) MD AMT MD

14 liters 868.00 868.00 200.00

14 liters 868.00 868.00 240.00
14 liters 868.00 868.00 300.00

6 liters 360.00 360.00 130.00

14 liters 840.00 840.00 200.00
18KWH 1,080.00 1,080.00 330.00
100 KWH 1,001.00 1,001.00 400.00
10 liters 600.00 600.00 250.00
0.75 262.50 4 liters 280.00 280.00 200.00
4 liters 280.00 280.00 200.00
10 liters 600.00 600.00 100.00
23 liters 1,380.00 1,380.00 300.00
32 12,800.00 18 liters 960.00 960.00 800.00
10 liters 600.00 600.00 250.00
17 liters 1,020.00 1,020.00 300.00
8 liters 480.00 480.00
59KWH 590.59 590.59 350.00

16 liters 960.00 960.00 200.00

10 liters 600.00 600.00 100.00
14 liters 840.00 840.00 300.00

32.75 ### - ### ### 5,150.00 - - -

1.39 555.85 - 641.51 641.51 219.15 - - -
Replanting S
CASH No. of NON CASH CASH
Remarks
replanted
AMT seedlings (Snack) MD AMT MD AMT QTY amt 21-0-0

2 700.00 2 1,740.00 2 bags

4 1,600.00 1 400.00 4 3,480.00 4 bags
2 700.00 2 1,740.00 2 bags

0.75 262.50 4 2,272.00 4 bags

1.5 525.00 8 4,544.00 8 bags
2 800.00 16 9,088.00 16 bags
2 800.00 16 9,088.00 16 bags
2 875.00 8 4,544.00 8 bags
1.25 437.50 4 2,272.00 4 bags
1.25 500.00 1 568.00 1 bag
2 700.00 8 4,544.00 8 bags
4 1,400.00 1 350.00 16 9,088.00 16 bags
16 6,400.00 24 13,632.00 24 bags
5 2,000.00 16 9,088.00 16 bags
5 2,000.00 16 9,088.00 16 bags
0.5 150.00 4 2,272.00 4 bags
1.5 600.00 8 4,544.00 8 bags

2 800.00 8 4,544.00 8 bags

2.50 1,000.00 8 4,544.00 8 bags
4 1,600.00 16 9,088.00 16 bags

- 45.25 ### 18.00 7,150.00 189.00 109,768.00 -

- 1.93 742.55 0.77 304.26 8.04 4,670.98 -
 SIDEDRESS APPLICATION
FERTILIZERS

QTY amt 0-0-50 QTY amt 16-20-0 QTY amt 0-0-50

1 2,250.00 1 bag
1 2,250.00 1 bag
2 4,500.00 2 bags
2 4,500.00 2 bags
1 2,250.00 1 bag
1 2,250.00 1 bag
1 2,250.00 1 bag
1 2,250.00 1bag
2 4,500.00 2 bags
3 6,750.00 3 bags
2 4,500.00 2 bags
2 4,500.00 2 bags
1 2,250.00 1 bag
1 2,250.00 1 bag

1 2,250.00 1 bagg

2 4,500.00 2 bags

24.00 54,000.00 - - - - - - -
1.02 2,297.87 - - - - - - -
 Off-Barring/Hilling Up/ Cultivation Furrow Irrig
Remarks NON CASH CASH NON CASH CASH
Remarks
(LGU/NTA
MD AMT MD AMT (Snacks) MD AMT MD
subsidy
0.5 350.00 100.00 2 700.00
0.5 400.00 1 400.00
0.50 350.00 2 700.00

0.50 350.00 70.00 3.75 1,312.50

1 700.00 100.00 3 1,050.00
4 1,600.00 120.00 9 3,600.00
4 1,600.00 100.00 7.5 3,000.00
0.60 218.00 3.30 1,155.00
0.25 87.50 50.00 2.10 735.00
0.50 400.00 0.25 200.00 150.00 4.25
1 350.00 70.00 3.12 1,092.00
1.50 525.00 200.00 3.60 1,260.00
2 800.00 400.00 27
1.25 500.00 250.00 3.30 1,350.00
1 400.00 100.00 3.60 1,440.00
1 300.00 1 300.00
1 400.00 120.00 4.5 1,800.00

0.60 250.00 50.00 4.50 1,620.00

0.60 240.00 50.00 3.10 1,250.00
1.25 500.00 60.00 3.60 1,475.00

9.80 4,895.50 14.00 1,990.00 65.22 ### 1,077.00

0.42 208.32 0.60 84.68 2.78 986.91 45.83
 Furrow Irrigation
CASH Gas/Electricity NON CASH CASH
Remarks
AMT qty, li amt total oil (snacks) MD AMT MD AMT

14 liters 840.00 840.00 100.00 0.5 175.00 0.5 175.00

7 liters 434.00 434.00 100.00 1 400.00
14 liters 840.00 840.00 150.00 0.25 87.00

33 liters 2,310.00 2,310.00 1liter 300.00 1.3 455.00

27 liters 1,890.00 1,890.00 270.00 2.25 787.50
22KWH 1,320.00 1,320.00 450.00 3 1,200.00
135KWH 1,350.00 1,350.00 320.00 3 1,200.00 3 1,200.00
24 liters 1,440.00 1,440.00 2 bottle 150.00 0.80 280.00
11 liters 660.00 660.00 1 liter 160.00 0.50 175.00
14 liters 980.00 980.00 1 liter 300.00 0.35 140.00
22 liters 1,320.00 1,320.00 2 bottle 170.00 1.40 490.00
32 liters 1,920.00 1,920.00 4 bottle 150.00 2.50 875.00
10,800.00 41liters 2,460.00 2,460.00 4 bottle 630.00 6.75 2,700.00
24 liters 1,440.00 1,440.00 4 bottle 200.00 1.30 520.00
21 liters 1,260.00 1,260.00 3 bottle 250.00 1.25 500.00
17KWH 171.70 171.70 0.75 225.00
70KWH 700.70 700.70 1.5 600.00

18 liters 1,080.00 1,080.00 2 bottle 400.00 1.10 440.00

28 liters 1,680.00 1,680.00 2 bottle 150.00 1.40 575.00
32 liters 1,920.00 1,920.00 4 bottle 300.00 1.25 500.00

### - ### ### - 19.90 7,549.50 15.75 6,150.00

459.57 - 1,107.08 1,107.08 - 0.85 321.26 0.67 261.70
 Spraying
Insecticides Remarks
(LGU/NTA
steward,
QTY amt QTY amt Elicor, ml QTY amt AMO g subsidy
sch/g
4 348.00 4 sachet
4 348.00 4 sachet
4.00 348.00 4 sachet

10 660.00 10 sachet 180ml 673.20 673.20

16 1,056.00 16 sachet 240ml 897.60 897.60
20 1,320.00 20 sachet 200ml 748.00 748.00
20 1,320.00 20 sachet 22oml 822.80 822.80
12 792.00 12 sachet
4 264.00 4 scahet
5 330.00 5 sachet
17 1,122.00 17 sachet
25 1,650.00 25 sachet
25 1,650.00 25sachet
25 1,650.00 25 sachet
25 1,650.00 25 sachet
4 264.00 4 sachet 120ml 448.80 448.80
9 594.00 9 sachet 150 ml 561.00 561.00

17 1,122.00 17 sachet
17 1,122.00 17 sachet
25 1,650.00 25 sachet

288.00 19,260.00 - - 4,151.40 4,151.40 - - -

12.26 819.57 - - 176.66 176.66 - - -
 Topping Suckercide Application
NON CASH CASH Remarks NON CASH CASH Desuckercide
(Snacks,
MD AMT MD AMT etc) MD AMT MD AMT QTY

2 700.00 200.00 2 700.00

1 400.00 100.00 1.5 600.00
1.25 437.00 250.00 1.5 525.00

0.3 131.25 100.00 0.5 175.00 2

1.5 525.00 120.00 1 350.00 4
2 800.00 1 400.00

1.25 437.50 100.00 2 700.00 4

0.60 210.00 40.00 0.75 262.50 2
2 800.00 100.00 1 400.00 2
1.50 525.00 150.00 2 700.00 4
9 3,150.00 450.00 4 1,400.00 8
144 57,600.00 1,200.00 144 57,600.00 12
3.10 1,240.00 200.00 5 2,000.00 8
3 1,200.00 80.00 2.50 1,000.00 8

2 800.00

1.25 500.00 90.00 2 800.00 4

1.50 600.00 150.00 2 800.00 4
0.80 350.00 0.80 350.00 100.00 1 400.00 1 400.00 12

23.05 8,855.75 156.80 ### 24.75 9,412.50 149.00 ### 74.00

0.98 376.84 6.67 2,651.06 1.05 400.53 6.34 2,527.66 3.15
de Application Curing Barn/Shed Repair
Desuckercide NON CASH CASH
Remarks
(Snacks,etc)
Barn Materials
amt Flupro MD AMT MD AMT

4,120.00 4 bottles

1,300.00 120.00 1 350.00 9 3,150.00 GIsheet/drum

2,600.00 4 bottles 80.00 1 350.00 9 3,150.00 GIsheets/drum

2,600.00 4 bottles 120.00 1 350.00 9 3,150.00 GIsheets/drum

1,300.00 2 bottles 50.00 1 350.00 9 3,150.00 GI sheets/drum
1,300.00 2 bottles 100.00 1 400.00 9 3,600.00 GIsheets/drum
2,600.00 4 bottles 90.00 1 350.00 9 3,150.00 GI sheets/drum
5,200.00 8 bottles 200.00 1 350.00 9 3,150.00 GI sheets/drum
7,800.00 12 bottles 1,200.00
5,200.00 8 bottles 250.00 1 400.00 9 3,600.00 GI sheets/drum
5,200.00 8 botlles 150.00 1 400.00 9 3,600.00 GI sheets/drum

2,600.00 4 bottles 200.00 1 400.00 8 3,200.00 GI sheets/drum

2,600.00 4 bottles
5,600.00 12 bottles 100.00 9 3,600.00 GI sheets/drum

50,020.00 -
2,128.51 -
Repair Priming/ Hauling Sticking/Poling
NON CASH CASH Remarks NON CASH
Remarks
Amount (Snacks,
(snacks, etc) MD AMT MD AMT MD AMT
etc)

2,550.00 400.00
2,550.00 360.00

2,550.00 300.00
2,550.00 320.00
2,550.00
2,550.00 300.00
I sheets/drum

2,550.00 300.00
2,550.00 320.00

2,550.00

2,550.00

2,300.00 - - - - - -
97.87 - - - - - -
Sticking/Poling Stalk cutting Loading & unloadin
CASH Remarks NON CASH CASH Remarks NON CASH
(Snacks, (Snacks,
MD AMT etc) MD AMT MD AMT etc) MD AMT

- - - - - - - -
- - - - - - - -
Loading & unloading Curing
CASH Remarks NON CASH CASH Remarks
(Snacks, Fuelwood (Snacks,
MD AMT etc) MD AMT MD AMT etc)

- - - - - -
- - - - - -
 Stripping Bulking/Conditioning
NON CASH CASH Remarks NON CASH CASH Remarks
(Snacks, (Snacks,
MD AMT MD AMT etc) MD AMT MD AMT etc)

- - - - - - - -
- - - - - - - -
 Classification/Bundling Baling
NON CASH CASH Remarks NON CASH CASH Remarks
(Snacks, (Snacks,
MD AMT MD AMT etc) MD AMT MD AMT etc)

- - - - - - - -
- - - - - - - -
 MARKETING/SALES
AA A B C D

Qty Value Qty Value Qty Value Qty Value Qty Value
MARKETING/SALES
E F1 F2 R TOTAL

Qty Value Qty Value Qty Value Qty Value Qty Value