PROJECT: TOMATO PRODUCTION (Off-Season) 2002

LAND AREA: 679 sq. m.

FARMING SYSTEM: CONVENTIONAL

I. FIXED COST

Seed Tray 6 pcs. @110.00 Php

Dripline (soakers) 325 m. @ 15.00 Php per meter
Mainline Hose 3/4" 25 m. @ 4.00 per meter
Connectors 13 pcs. @ 15.00Php per pc.
Plastic mulch 1 roll (200 meter)
Mainline filter 1 unit

II. PRODUCTION COST

Seeds 5 gms. per pack

Fertilizers Balanced (25 kilos)
Urea (12 kilos)
Pesticide
Chicken dung 10 bags @ 75.00 per bag
Fertilizer (Foliar) 2 kilos @ 90.00 per kilo
Labor (One week) 3 manpower
Fuel
Misc.

III. PRODUCTION (Yield Analysis)

# of hills 1,300 with 10% mortality 1,170

# of fruits per hill (ave.) 15
Ave. wt. per fruit (grams) 42
Ave. yield per hill (Kgs.) 2
Gross Yield (Kgs.) at 1,170 hills 1,755
Less: Reject 20% 351
 Net Yield Kgs. 1,404
Farm Gate Price

Calculation of Benefits

Gross Sales (Net Yield x Farmgate Price)

Less: Production cost
Net sales
Profit per Sq.m.
 TOMATO PRODUCTION (Off-Season) 2005
450 SQ. M.
NATURAL FARMING

I. FIXED COST

660.00
4,875.00
100.00
195.00
1,800.00
1,000.00
8,630.00

II. PRODUCTION COST

180.00
475.00 Fertilizer (Natural)
228.00
200.00
750.00
180.00
1,800.00
500.00
1,500.00
5,813.00

III. PRODUCTION (Yield Analysis)

432
25
42
1
432
Reject 5% 22
 410
25.00

Calculation of Benefits

35,100.00
5,813.00
29,287.00
45.00
Season) 2005

440.00
3,231.00
100.00
120.00

1,000.00
4,891.00

90.00
370.00

350.00
750.00
1,560.00

Analysis)
 60.00

24,624.00
1,560.00
23,064.00
50.00