PROJECT PROPOSAL PLAN

¼ HECTARE COMMERCIAL RICE PRODUCTION

Project title: ¼ Ha. Commercial Rice production Enterprise
Project location: BUNAWAN, AGUSAN DEL SUR
Project proponent: EDNEL BUCANEGRA
Project cost: 19,099.2
Source of fund: EDNEL BUCANEGRA
Expected start and post-harvest: FEBRUARY To JUNE 2024
Contact person: EDNEL BUCANEGRA
Project In-charge

I ROTIONALE
This proposal aims to enhance rice production’s yield and income. Rice, a
crucial staple globally, will remain pivotal in the future, impacting food
security, poverty alleviation, youth employment, efficient resources use, and
climate impact. The AGUSAN DEL SUR STATE COLLEGE OF AGRICULTURE
AND TECHNOLOGY possesses extensive lowland rice areas ideal for
cultivation. However, some issues may persist without clear solution. These
challenges included are climate changes it brings unpredictable weather
patterns making it challenging to farmers, another is land availability, and
market access and price fluctuations are complex issues influence by various
factors.
B. Chronological production process
a. site selection
b. declineation of the area of the rice field
c. first puddling
d. purchase of seeds, fertilizer, pesticides, and other inputs.
E. raising rice seedlings.
1. paddling seedbed area.
2. soaking of rice seeds for 24 hours.
3. making plots for pre-emerging rice.
4.Incubating soaked rice seed.
5. broadcasting pre-emergence rice sed
6. care and maintenance of rice seedlings.
F. second puddling
G cleaning and constructing dike.
h. up-rooting seedling.
i. third puddling
j. leveling the rice seedling
k. planting seedlings
l. spraying molluscicide
m. pre-emergence
n. spraying insecticide
o. replanting
p. second cleaning of dikes
q. post emergence
r. second spraying of insecticide
s. top dressing
t. harvesting of ripe rice grain seeds
 u. threshing
v. sacking
w. hauling
x. Marketing
C. CALENDAR OF ACTIVITIES (please see table 1)
D. facilities, equipment and tools requirement
a. Electricity- lighting of farmhouse
b. farm tractor- plowing of the rice field
c. sprayer- use in spraying activities
d. bolo- use for cutting weeds
e. water well- source of water in spraying
E. labor Requirements
a. mud boat operator
b. laborer- to spray and apply fertilizer in the field. Cleaning and repair of
dikes.
c. Rice planter/Manual planters
F. Raw materials requirements
1. registered rice seeds
2. fertilizer, complete (Urea & MOP), herbicide, insecticides, and others.
G. waste disposal
The rice straw will be used as substrate for vermiculture production and
mushroom production.
 CALENDAR OF ACTIVITIES
¼ HECTARE RICE PRODUCTION 1ST CROPPING

ACTIVITY Jan Fe Mar Apr May Jun

b
Repair the dike
Rehabilitation of irrigation and
drainage canal
Field development
Land preparation
1st pudding or passing the rice field
Purchase of various inputs
Seed sowing
2nd passing of mud boat
3rd passing of the rice field
Levelling the rice area
Pulling of the rice seedlings
Transplanting
Spraying for pre-emergence herbicide
Care and management activities
Spraying of insecticide and
herbicide, bactericide, and
fungicide
Fertilizer application
Monitoring
Harvesting
Drying
Milling
Activities No. of days Date
Repair for dike 40DPH Feb. 5,2024
Rehabilitation of irrigation and drainage 35DPH Feb. 12, 2024
canal

Field development 30DPH Feb. 14, 2024

Land preparation 25DPH Feb 15, 2024
st
1 pudding or passing 23DPH Feb 17,2024
Purchase of various inputs Feb. 17,2024
Seed sowing Feb.18,2024
2nd passing of mud boat Feb. 22,2024
rd
3 passing of mud boat Feb 25,2024
Leveling of the rice area Feb 28,2024
Pulling rice seedling Feb 10,2024
Transplanting Mar 10,2024
Spraying for pre-emergence herbicide Mar, 18,2024
Care and management activities March 25,2024
Spraying of insecticide and herbicide,
bactericide, and fungicide
Fertilizer application

Harvesting June 1,2024

drying June 12,20244
Milling June 15, 2024
Date Perio Activities Inputs Quan Unit Unit Total Total
d tity price amount
Jan 40 Spraying of Contract 4 tank 25.00 100
8,2024 DBP round up
herbicide
35 Pudding o Contract ¼ Ha. 600 300
DBP r turtle the
area ¼ Ha for 2
passing
Rehabilitation
of irrigation
and drainage
canal
1, cleaning the Labor 1 M/D 350 350
irrigation and
drainage canal
2.constructing Labor 1 M/D 350 350
the irrigation
canal
1,100
Jan 21, 30 Field
2024 DBP development
1.clearing of Labor 0.5 M/D 350 175
dikes
2.forming or Labor 0.5 M/D 350 175
constructing of
dikes
350
Jan 30, 15 3rd pudding Operator ¼ Ha 600 150
2024 DBP
 fuel 1 L 50 50
Oil ¼ L 50 50
250
Feb 5 Purchase of
10,202 DBP inputs required
4
a. rice seed NSIC Rc ¼ Bag 1350 337.
222 5
b. applicatio Complete ¼ Bag 1,615.8 405
n of 1
fertilizers
Urea 12.5 Bag 1664.85 416.
2
ammopho 12,5 bag 1,565.7 391.
s 0 4
Grow 1 B0x 350 350
more
(12-0-24)
MOP ¼ Bag 2,271.2 567.
9 8
2,467.9
C. Application Surekil 6 pack 38 228
of insecticide
padan 0.12 L 900 112.
5 5
Bulls eye ¼ L 750 187.
5
Solomon 0.12 L 1250 312.
5 5
Inperno 12.5 L 950 237.
 5
850
D. Application Rogue ¼ L 800 200
of herbicide
Pycith ¼ L 1800 450
Phyancho ¼ L 1600 400
r
Round up 1 L 900 225
1275
e. application of fungitux 0,13 case 1200 156
fungicide
Topsin 0.03 case 1500 39
Ascend ¼ L 1200 300
495.00
F. Application bactericid ¼ Case 1200 300
of bactericide e
4th pudding or Operator ¼ Ha 600 150
passing turtle
the area
Fuel 1.25 L 50 75
oil 0.1 L 1400 140
665
Feb 15, 10 Raising of the
2024 DBP rice seedling
A.Pudding for operator ¼ Ha 600 150
rice seedbed
preparation
B.Seedbed labor ½ M/D 350 175
construction day
C.Seed soaking Labor ½ M/D 350 175
 incubation and DAY
seed sowing
d.fertilizer Contract 1.25 kg 35 43.7
application for 5
the seedling 10
days of age
e. spraying for Contract 1 Tank 25 25
the day rice
seedling
568.75
Feb 20, 5TH PUDDING Contract ¼ Ha 600 150
2023 the rice
Fuel 1 L 50 50
200
Feb 25. 0 Leveling Contract ¼ Ha 650 162.
2024 DOP 5
Pulling of rice Contract 500 bundl 2.00 1000
seedlings e
Transplanting Contract ¼ Ha 6,000 1,50
the seedling 0
2,562.5
Spraying for contract 2.5 Tank 25 62.5
golden snails
Mar. 01 Spraying for contract 3.75 Tank 25 93.7
2024 emergence 5
herbicide
(rogue)
Spraying for contract 2.5 Tank 25 62.5
post-emergence
herbicide
 218.75
Mar.24, 20 1st fertilizer contract 0.7 Bag 150 105
2024 DAP application
urea, complete
and ammophos
1st spraying of contract 2.5 tank 25 62.5
insecticide and 0
post emergence
herbicide
Apr 17, 45 2nd application contract ¼ Bag 150 75
2024 DAP of fertilizer
urea
May 8 70 3rd application contract ¼ Bag 150 75
2024 DAP of fertilizer
urea
75 3rd spraying of Contract 2.5 tank 25 62.5
DAP insecticide with
bacteriocide
85 4th spraying of Contract 2.5 tank 25 62.5
DAP insecticide(rice
bugs)with grow
more
May 100 5th spraying of Contract c 2.5 tank 25 62.5
26, DAP rice bugs and
2024 aphids with
grow more
110 6th spraying of Contact 2.5 tank 25 62.5
DAP rice bugs and
aphids with
grow more
 567.5
Jun 1, 122 Harvesting with Contract ¼ Ha 5000 1250
2024 DAP use of
mechanical
harvester
Hauling Contract 20 sack 25 500
1750
Drying the Operator 4 Hrs. 45 180
harvested rice
Loading and labor .25 M/D 350 87.5
sacking
Drying Payment 900 kg 2 1800
2,067.5
Milling the Payment 700 kg 2.25 1,57
dried rice 5
grains
Loading and labor 20 Sack 10 200
unloading
1,775
Sub total 17,362.
9
Contingency 1,736.3
10%
GRAND TOTAL 19,099.
2
PROJECT INCOME STATEMENT FOR ¼ HECTARE

I. GROSS SALE
A. FRESH GRAIN PALAY---------------------------------------25,000
B. DRIED GRAIN PALAY----------------------------------------22,500
C. MILLED RICE---------------------------------------------------36,400
II. TOTAL VARIABLE COST
1. REHABILITATION-------------------------------------------------700
2. FIELD DEVELOPMENT------------------------------------------350
3. PURCHASE OF INPUTS
A. RICE SEED REG. RC222 VER.---------------------------475
B. FERTILIZER--------------------------------------------------2,130.4
C. INSECTICIDE---------------------------------------------------1095
D. HERBICIDE----------------------------------------------------1,493.5
E. FUNGICIDE------------------------------------------------------495
F. BACTERICIDES------------------------------------------------600
4. PUDDING (7X) ----------------------------------------------------1,050
5. LEVELING THE AREA-------------------------------------------162.5
6. PULLING THE RICE SEEDLING-----------------------------1,000
7. TRANSPLANTING------------------------------------------------1,500
8. CARE AND MANAGEMENT--------------------------------------786.25
9. HARVESTING------------------------------------------------------1,750

10.DRYING--------------------------------------------------------------1800

11.MILLING-------------------------------------------------------------1,775

12.CONTINGENCY 10% --------------------------------------1,736.3

TOTAL VARIABLE COST--------------------------------------19,099.2