Richard Lloyd Maaño

BSA-3
COST AND RETURN
LAYER PRODUCTION
ITEMS QUANTITY UNIT UNIT COST TOTAL COST

LAND PREPARATION AND

FENCING
Land clearing and preparation 5,000.00
Fencing materials and installation 20,000.00
SUB-TOTAL PHP 25,000
HOUSING and EQUIPMENT
Chicken coop construction 40,000.00
Layer cage 20 pcs 1,500.00 30,000.00
Feeders 100 pcs 50.00 5,000.00
Drinkers 100 pcs 50.00 5,000.00
Egg Tray 500 pcs 10.00 5,000.00
SUB-TOTAL PHP 85,000.00
INITIAL STOCK
Lay Pullets 200 pcs 300 60,000.00
Vaccinations 5,000.00
SUB-TOTAL PHP 65,000.00
MATERIALS
Feeds 5 sacks 2,000.00 10,000.00
Weighing Scale 1 pcs 800.00 800.00
Drum 2 pcs 1,000.00 2,000.00
SUB-TOTAL PHP 12,800.00
UTILITIES
Water 1,500.00
Electricity 1,500.00
SUB-TOTAL PHP 3,000.00
TOTAL PHP 190,800.00

Returns
Gross Income (Estimated) PHP 500,000.00
Net Income PHP 309,200.00
Return of Investment 162.05%
 Richard Lloyd Maaño
BSA-3
COST AND RETURN
FREE-RANGE CHICKEN PRODUCTION
ITEMS QUANTITY UNIT UNIT COST TOTAL COST

LAND PREPARATION AND

FENCING
Land clearing and preparation 5,000.00
Fencing materials and installation 20,000.00
SUB-TOTAL PHP 25,000
HOUSING and EQUIPMENT
Chicken coop construction 40,000.00
Brooder setup 10,000.00
Incubators 2 pcs 15,000.00 30,000.00
Feeders 100 pcs 50.00 5,000.00
Drinkers 100 pcs 50.00 5,000.00
SUB-TOTAL PHP 90,000.00
INITIAL STOCK
Day Old Chicks 500 pcs 50 25,000.00
Vaccinations 5,000.00
SUB-TOTAL PHP 30,000.00
MATERIALS
Feeds
 Starter 10 sacks 1,900.00 19,000.00
 Grower 10 sacks 1,800.00 18,000.00
 Finisher 10 sacks 1,800.00 18,000.00
Weighing Scale 1 pcs 800.00 800.00
Drum 2 pcs 1,000.00 2,000.00
SUB-TOTAL PHP 57,800.00
UTILITIES
Water 1,500.00
Electricity 1,500.00
SUB-TOTAL PHP 3,000.00
TOTAL PHP 205,800.00

Returns
Gross Income (Estimated) PHP 450,000.00
Net Income PHP 244,200.00
Return of Investment 118.65%
 Richard Lloyd Maaño
BSA-3
COST AND RETURN
NATIVE-CHICKEN PRODUCTION
ITEMS QUANTITY UNIT UNIT COST TOTAL COST

LAND PREPARATION AND

FENCING
Land clearing and preparation 5,000.00
Fencing materials and installation 20,000.00
SUB-TOTAL PHP 25,000
HOUSING AND BROODER
FACILITIES
Chicken coop construction 40,000.00
Brooder setup 10,000.00
SUB-TOTAL PHP 50,000
EQUIPMENT
Feeders 100 pcs 50.00 5,000.00
Drinkers 100 pcs 50.00 5,000.00
Incubators 2 pcs 15,000.00 30,000.00
SUB-TOTAL PHP 40,000.00
INITIAL STOCK
Native Chicks 500 pcs 50 25,000.00
Vaccinations 5,000.00
SUB-TOTAL PHP 30,000.00
MATERIALS
Feeds
 Starter 10 sacks 1,900.00 19,000.00
 Grower 10 sacks 1,800.00 18,000.00
 Finisher 10 sacks 1,800.00 18,000.00
Weighing Scale 1 pcs 800.00 800.00
Drum 2 pcs 1,000.00 2,000.00
SUB-TOTAL PHP 57,800.00
UTILITIES
Water 1,500.00
Electricity 1,500.00
SUB-TOTAL PHP 3,000.00
TOTAL PHP 205,800.00

Returns
Gross Income (Estimated) PHP 500,000.00
Net Income PHP 294,200.00
Return of Investment 142.95%
 Richard Lloyd Maaño
BSA-3
COST AND RETURN
CASSAVA PRODUCTION
ITEMS QUANTITY UNIT UNIT COST TOTAL COST
MATERIALS
Cassava cuttings 5,000 pcs 5.00 25,000.00
Fertilizer 3 sack 1,500.00 3,000.00
Insecticide 4 bottle 500.00 2,000.00
Basic tools (hoes, shovels, etc.) 5 pcs 400.00 2,000.00
SUB-TOTAL PHP 32,000.00

LABOR
Land clearing and preparation MD 1,000.00 5,000.00
Plowing and harrowing MD 1,000.00 5,000.00
Fertilizer Application MD 450.00 2,250.00
Weeding and Cultivation MD 450.00 2,250.00
Harvesting MD 450.00 2,250.00
Sorting and Packing MD 450.00 1,800.00

Water 3,000.00
SUB-TOTAL PHP 21,550.00
TOTAL PHP 53,550.00

Returns
Gross Income (Estimated) PHP 100,000.00
Net Income PHP 46,450.00
Return of Investment 86.74%
 Richard Lloyd Maaño
BSA-3
COST AND RETURN

EGGPLANT PRODUCTION
ITEMS QUANTITY UNIT UNIT COST TOTAL COST
A. MATERIALS
Seeds 5 kl 90.00 450.00
Fertilizer 2 sack 1,500.00 3,000.00
Insecticide 4 bottle 500.00 2,000.00
Basic tools (hoes, shovels, etc.) 5 pcs 400.00 2,000.00
Hose and water pipes 4 pcs 600.00 2,400.00
Sprayer 5 pcs 500.00 2,500.00
SUB-TOTAL PHP 12,350.00

B. LABOR
Land clearing and preparation MD 1,000.00 5,000.00
Plowing and harrowing MD 1,000.00 5,000.00
Transplanting MD 450.00 2,250.00
Fertilizer Application MD 450.00 2,250.00
Weeding and Cultivation MD 450.00 2,250.00
Harvesting MD 450.00 2,250.00
Sorting and Packing MD 400.00 1,200.00
SUB-TOTAL PHP 20,200.00

C. OTHERS
Water 3,000.00
SUB-TOTAL PHP 3,000.00
TOTAL PHP 35,550.00

Returns
Gross Income (Estimated) PHP 75,000.00
Net Income PHP 39,450.00
Return of Investment 110.97%
 Richard Lloyd Maaño
BSA-3
COST AND RETURN

BAGUIO BEANS PRODUCTION

ITEMS QUANTITY UNIT UNIT COST TOTAL COST
A. MATERIALS
Seeds 5 kl 100.00 500.00
Fertilizer 2 sack 1,500.00 3,000.00
Insecticide 4 bottle 500.00 2,000.00
Basic tools (hoes, shovels, etc.) 5 pcs 400.00 2,000.00
Trellising materials 5 pcs 1,000.00 5,000.00
Hose and water pipes 4 pcs 600.00 2,400.00
Sprayer 5 pcs 500.00 2,500.00
SUB-TOTAL PHP 17,400.00

B. LABOR
Land clearing and preparation MD 1,000.00 5,000.00
Plowing and harrowing MD 1,000.00 5,000.00
Fertilizer Application MD 450.00 2,250.00
Weeding and Cultivation MD 450.00 2,250.00
Harvesting MD 450.00 2,250.00
Sorting and Packing MD 450.00 2,000.00
SUB-TOTAL PHP 18,750.00

C. OTHERS
Water 3,000.00
SUB-TOTAL PHP 3,000.00
TOTAL PHP 39,150.00

Returns
Gross Income (Estimated) PHP 80,000.00
Net Income PHP 40,850.00
Return of Investment 104.34 %
 Richard Lloyd Maaño
BSA-3
COST AND RETURN

RICE PRODUCTION
ITEMS QUANTITY UNIT UNIT COST TOTAL COST
A. MATERIALS
Certified seeds 50 kl 40.00 2,000.00
Fertilizer 5 sack 1,000.00 5,000.00
Insecticide 4 bottle 500.00 2,000.00
Hose and water pipes 4 pcs 600.00 2,400.00
Sprayer 5 pcs 500.00 2,500.00
Scarecrow 10 pcs 500.00 5,000.00
SUB-TOTAL PHP 18,900.00

B. LABOR
Land clearing and leveling MD 1,000.00 5,000.00
Plowing and harrowing MD 1,000.00 5,000.00
Fertilizer Application MD 500.00 2,500.00
Weeding and Cultivation MD 500.00 2,500.00
Harvesting MD 500.00 2,500.00
Drying of Rice MD 500.00 3,000.00
Pagbayo MD 100.00 100.00
Packing MD 500.00 2000.00
SUB-TOTAL PHP 22,600.00

C. OTHERS
Water 3,000.00
SUB-TOTAL PHP 3,000.00
TOTAL PHP 44,500.00

Returns
Gross Income (Estimated) PHP 150,000.00
Net Income PHP 105,500.00
Return of Investment 237.70 %
 Richard Lloyd Maaño
BSA-3
COST AND RETURN
BANANA (SABA) PRODUCTION
ITEMS QUANTITY UNIT UNIT COST TOTAL COST
A. MATERIALS
Banana suckers 100 pcs 40.00 4,000.00
Fertilizer 5 sack 1,000.00 5,000.00
Insecticide 4 bottle 500.00 2,000.00
Hose and water pipes 4 pcs 600.00 2,400.00
Sprayer 5 pcs 500.00 2,500.00
Establishment of support 50 pcs 100.00 5,000.00
structures (bamboo stakes, etc.)
SUB-TOTAL PHP 20,900.00

B. LABOR
Land clearing and leveling MD 1,000.00 5,000.00
Plowing and harrowing MD 1,000.00 5,000.00
Fertilizer Application MD 500.00 2,500.00
Weeding and Cultivation MD 500.00 2,500.00
Cutting of puso MD 500.00 1,000.00
Harvesting MD 500.00 2,500.00
Packing MD 500.00 2,000.00
SUB-TOTAL PHP 20,500.00

C. OTHERS
Water 3,000.00
SUB-TOTAL PHP 3,000.00
TOTAL PHP 44,400.00

Returns
Gross Income (Estimated) PHP 120,000.00
Net Income PHP 75,600.00
Return of Investment 170.27 %
 Richard Lloyd Maaño
BSA-3
COST AND RETURN
COCONUT PRODUCTION
ITEMS QUANTITY UNIT UNIT COST TOTAL COST
A. MATERIALS
Coconut seedlings 50 pcs 100.00 5,000.00
Fertilizer 5 sack 1,000.00 5,000.00
Insecticide 4 bottle 500.00 2,000.00
Hose and water pipes 5 pcs 600.00 3,000.00
Sprayer 5 pcs 500.00 2,500.00
Support Structures 50 pcs 50.00 2,500.00
Coconut Hook 5 pcs 200.00 1,000.00
SUB-TOTAL PHP 21,000.00

B. LABOR
Land clearing and leveling MD 1,000.00 5,000.00
Plowing and harrowing MD 1,000.00 5,000.00
Fertilizer Application MD 500.00 2,500.00
Weeding and Cultivation MD 500.00 2,500.00
Harvesting MD 1,000.00 3,000.00
SUB-TOTAL PHP 18,000.00

C. OTHERS
Water 3,000.00
SUB-TOTAL PHP 3,000.00
TOTAL PHP 42,000.00

Returns
Gross Income (Estimated after 5 years) PHP 75,000.00
Net Income PHP 33,000.00
Return of Investment 78.57 %
Richard Lloyd Maaño
BSA-3
COST AND RETURN
SWINE (FATTENING) PRODUCTION
ITEMS QUANTITY UNIT UNIT COST TOTAL COST

HOUSING and EQUIPMENT

Pig Pens 150,000.00
Feeders 25 pcs 500.00 12,500.00
Waterers 20 pcs 250.00 5,000.00
SUB-TOTAL PHP 167,500.00
INITIAL STOCK
Piglets 50 heads 3,000.00 150,000.00
Vaccinations and Vitamins 100 pcs 100.00 5,000.00
SUB-TOTAL PHP 155,000.00
MATERIALS
Feeds 10 sacks 2,000.00 20,000.00
Weighing Scale 5 pcs 800.00 4,000.00
Drum 2 pcs 1,000.00 2,000.00
SUB-TOTAL PHP 26,000.00
UTILITIES
Water 1,500.00
Electricity 1,500.00
Transportation 2,000.00
SUB-TOTAL PHP 5,000.00

LABOR
Feeding MD 500.00 1,500.00
Cleaning MD 500.00 1,500.00
General Maintenance MD 500.00 1,500.00
SUB-TOTAL PHP 4,500.00
TOTAL PHP 358,000.00

Returns
Gross Income (Estimated) PHP 1,000,000.00
Net Income PHP 642,000.00
Return of Investment 179.32%
Richard Lloyd Maaño
BSA-3
COST AND RETURN
GOAT PRODUCTION
ITEMS QUANTITY UNIT UNIT COST TOTAL COST

HOUSING and EQUIPMENT

Goat Pens And Shelter 50,000.00
Fencing 20,000.00
Feeders 10 pcs 500.00 5,000.00
Waterers 10 pcs 250.00 2,500.00
SUB-TOTAL PHP 77,500.00
INITIAL STOCK
Breeding stock 20 heads 2,000.00 40,000.00
Vaccinations and Vitamins 100 pcs 100.00 5,000.00
SUB-TOTAL PHP 45,000.00
MATERIALS
Feeds 10 sacks 2,000.00 20,000.00
Weighing Scale 5 pcs 800.00 4,000.00
Ear Tag Pliers 3 pcs 300.00 900.00
SUB-TOTAL PHP 24,900.00
UTILITIES
Water 1,500.00
Electricity 1,500.00
Transportation 2,000.00
SUB-TOTAL PHP 5,000.00

LABOR
Ear Tagging MD 500.00 1,000.00
Feeding MD 500.00 1,500.00
Cleaning MD 500.00 1,500.00
General Maintenance MD 500.00 1,500.00
SUB-TOTAL PHP 5,500.00
TOTAL PHP 117,400.00

Returns
Gross Income (Estimated) PHP 400,000.00
Net Income PHP 282,600.00
Return of Investment 240.71%
Richard Lloyd Maaño
BSA-3
COST AND RETURN
CATTLE FARMING
ITEMS QUANTITY UNIT UNIT COST TOTAL COST

HOUSING and EQUIPMENT

Cattle Shed 100,000.00
Fencing 20,000.00
Feeders 5 pcs 500.00 2,500.00
Waterers 5 pcs 250.00 1,250.00
SUB-TOTAL PHP 123,750.00
INITIAL STOCK
Weaners 10 heads 20,000.00 200,000.00
Vaccinations and Vitamins 100 pcs 100.00 5,000.00
SUB-TOTAL PHP 205,000.00
MATERIALS
Feeds 10 sacks 3,000.00 30,000.00
Weighing Scale 5 pcs 800.00 4,000.00
Ear Tag Pliers 3 pcs 300.00 900.00
SUB-TOTAL PHP 34,900.00
UTILITIES
Water 1,500.00
Electricity 1,500.00
Transportation 2,000.00
SUB-TOTAL PHP 5,000.00

LABOR
Ear Tagging MD 500.00 1,000.00
Feeding MD 500.00 2,000.00
Cleaning MD 500.00 1,500.00
General Maintenance MD 500.00 1,500.00
SUB-TOTAL PHP 5,500.00
TOTAL PHP 374,150.00

Returns
Gross Income (Estimated) PHP 700,000.00
Net Income PHP 325,850.00
Return of Investment 87.09%
Richard Lloyd Maaño
BSA-3
COST AND RETURN
TILAPIA FARMING
ITEMS QUANTITY UNIT UNIT COST TOTAL COST

HOUSING and EQUIPMENT

Pond 25,000.00
Water inlet and outlet systems 10,000.00
Water pump and pipes 3 pcs 1,500.00 4,500.00
SUB-TOTAL PHP 39,500.00
INITIAL STOCK
Fingerlings 500 heads 10.00 5,000.00
SUB-TOTAL PHP 5,000.00
MATERIALS
Feeds 3 sacks 1,500.00 4,500.00
Weighing Scale 2 pcs 800.00 1,600.00
Nets 2 pcs 200.00 400.00
SUB-TOTAL PHP 6,500.00
UTILITIES
Water 3,000.00
Electricity 1,500.00
Transportation 2,000.00
SUB-TOTAL PHP 6,500.00

LABOR
Excavation of Pond MD 10,000.00
Pond Management MD 500.00 1,000.00
Feeding MD 500.00 1,000.00
Cleaning MD 500.00 1,000.00
Harvesting MD 500.00 1,000.00
SUB-TOTAL PHP 14,000.00
TOTAL PHP 71,500.00

Returns
Gross Income (Estimated) PHP 125,000.00
Net Income PHP 53,500.00
Return of Investment 74.82%
Richard Lloyd Maaño
BSA-3
COST AND RETURN
VERMICOMPOST PRODUCTION
ITEMS QUANTITY UNIT UNIT COST TOTAL COST

HOUSING and EQUIPMENT

Beds with roofing 30,000.00
Bedding material 5,000.00
Shovels 3 pcs 450.00 1,350.00
Rake 3 pcs 450.00 1,350.00
SUB-TOTAL PHP 37,700.00
INITIAL STOCK
Earthworms 20 kg 500.00 10,000.00
Banana Trunk 500 pcs 20.00 10,000.00
SUB-TOTAL PHP 20,000.00
MATERIALS
Gloves 3 pcs 200.00 600.00
Sack 2 pcs 800.00 1,600.00
Bolo 2 pcs 100.00 200.00
SUB-TOTAL PHP 2,400.00
UTILITIES
Water 2,000.00
Electricity 1,500.00
Transportation 2,000.00
SUB-TOTAL PHP 5,500.00

LABOR
Bed Management MD 500.00 1,000.00
Feeding MD 500.00 1,000.00
Harvesting MD 500.00 1,000.00
SUB-TOTAL PHP 3,000.00
TOTAL PHP 68,600.00

Returns
Gross Income (Estimated) PHP 150,000.00
Net Income PHP 81,400.00
Return of Investment 118.65%
Richard Lloyd Maaño
BSA-3
COST AND RETURN
VERMICOMPOST PRODUCTION
ITEMS QUANTITY UNIT UNIT COST TOTAL COST

HOUSING and EQUIPMENT

Shelter/Storage 10,000.00
Beekeeping suits 5,000.00
Smoker and hive tools 2 pcs 1,500.00 3,000.00
Honey extractor 1 pcs 12,000.00 12,000.00
SUB-TOTAL PHP 30,000.00
INITIAL STOCK
Beehives With Colonies 5 pcs 5,000.00 25,000.00
Initial feed (sugar syrup) 2 pcs 1,000.00 2,000.00
SUB-TOTAL PHP 27,000.00
MATERIALS
Gloves 3 pcs 200.00 600.00
Bottle 50 pcs 10.00 500.00
Knife 2 pcs 50.00 100.00
SUB-TOTAL PHP 1,200.00
UTILITIES
Water 2,000.00
Electricity 1,500.00
Transportation 2,000.00
SUB-TOTAL PHP 5,500.00

LABOR
Management MD 500.00 1,000.00
Replacement of old frames and MD 1,500.00 3,000.00
hives
Honey extraction MD 2,000.00 6,000.00
SUB-TOTAL PHP 9,000.00
TOTAL PHP 72,700.00

Returns
Gross Income (Estimated) PHP 100,000.00
Net Income PHP 27,300.00
Return of Investment 37.55%