Scribd Logo
Upload

Welcome to Scribd!

  • 53 views

    Farm Plan and Budget Campion

    Uploaded by

    Wynmar Parangan
    This document is a farm plan and budget for Teresa C. Campion to grow 2 hectares of corn. It details the various farm activities, materials, labor, and costs needed totaling 106,750. This includes loans of 80,925 and counterpart equity of 6,025. The expected yield is 9,100 kilos which at 18 pesos per kg will generate estimated total sales of 163,800. After subtracting the total project cost, the estimated net income is 57,050 pesos. Potential buyers for the corn have also been identified.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd

    Farm Plan and Budget Campion

    Uploaded by

    Wynmar Parangan
    53 views1 page
    This document is a farm plan and budget for Teresa C. Campion to grow 2 hectares of corn. It details the various farm activities, materials, labor, and costs needed totaling 106,750. This includes loans of 80,925 and counterpart equity of 6,025. The expected yield is 9,100 kilos which at 18 pesos per kg will generate estimated total sales of 163,800. After subtracting the total project cost, the estimated net income is 57,050 pesos. Potential buyers for the corn have also been identified.

    Original Description:

    Budget in Farm Plan Guide

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document is a farm plan and budget for Teresa C. Campion to grow 2 hectares of corn. It details the various farm activities, materials, labor, and costs needed totaling 106,750. This includes loans of 80,925 and counterpart equity of 6,025. The expected yield is 9,100 kilos which at 18 pesos per kg will generate estimated total sales of 163,800. After subtracting the total project cost, the estimated net income is 57,050 pesos. Potential buyers for the corn have also been identified.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Download as docx, pdf, or txt
    53 views1 page

    Farm Plan and Budget Campion

    Uploaded by

    Wynmar Parangan
    This document is a farm plan and budget for Teresa C. Campion to grow 2 hectares of corn. It details the various farm activities, materials, labor, and costs needed totaling 106,750. This includes loans of 80,925 and counterpart equity of 6,025. The expected yield is 9,100 kilos which at 18 pesos per kg will generate estimated total sales of 163,800. After subtracting the total project cost, the estimated net income is 57,050 pesos. Potential buyers for the corn have also been identified.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Download as docx, pdf, or txt
    of 1

    FARM PLAN AND BUDGET

    For Crop Production Only


    Period for 1 Cycle –starting ______________to_______________
    RSBSA Control No. ________________
    Name: Teresa C. Campion Type of Crop: Corn
    Address: P-9, Poblacion, Cabanglasan Bukidnon Total Amount of Farm/Hectar: 2
    Farm Location: Barangay Busdi, Malaybalay City Bukidnon

    Farm Activity Quantity Unit Unit Cost Amount Total Amount Loan Counterpart Schedu
    per for the Whole Amount Equity le of
    Hectar Farm Activiti
    es
    A. Materials
    Seeds – BIOSEED 5 Bag 2,500 12,500 12,000 500
    NK 306 1 Bag 4,500 4,500 4,000 500
    Fertilizer – 14-14 20 Sacks 1,250 25,000 23,000 2,000
    Urea 8 Sacks 1,480 11,840 11,000 840
    Insecticides – Triple 8 3 Gallon 820 2,460 2,000 460
    Blaster 3 Gallon 820 2,460 2,000 460
    Herbicide- Chese 4 Sachet 250 1,000 800 200
    CARTAP 4 Sachet 170 680 600 80
    B. Hired Labour
    Land Preparation lampas
    8 Person 200 1,600 1,000 600
    Plowing/Daro
    2 Person 1,500 3,000 2,500 500
    Farrowing/Karas
    5 Person 1,250 7,250 7,000 250
    Planting
    3 Person 200 600 500 100
    -First Fertilizer Application
    12 Person 25 300 200 100
    -First Spray Weeding
    3 Person 200 600 500 100
    -Second Fertilizer Application -
    12 Napsack 25 300 200 100
    Second Spray Weeding
    270 Sack 13 3,510 3,000 510
    Harvesting and Shorting
    2 Straw 25 50 25 25

    -Shelling
    5 Person 200 1,000 800 200
    -Hauling
    5 Person 200 1,000 800 200
    -Drying
    130 Sack 70 9,100 9,000 100
    C. Others
    Food Expenses
    All in All 18,000.00 18,000.00

    TOTAL 106,750 80,925 6,025

    D. Expected yield in kilos per production cycle: 9,100


    E. Selling price per kg: 18
    F. Estimated total sales: 163,800 IDENTIFIED TARGET BUYERS
    G: Less total Project Cost: 106,750
    1. Romel Sumagang Crossing Mainaga
    H: Project net Income: 57,050
    2. Soriano Cabanglasan
    3. Pajal - Cabanglasan

    TERESA C. CAMPION

    You might also like