COST OF PRODUCTION OF RICE PER HECTARE - Guimaras

(CS) TRANSPLANTED-irrigated

ITEM
I. Production (MT)
Yield per hectare (mt./ha.) 5.00
Wastage/ Losses 1.00
Net Production of Palay 4.00
Rice Production 2.40
Gross Income 38,400.00

II. Cost of Production Cost/s

A. Labor Costs
Land Preparation-plowing, harrowing, final leveling (MAD) 5,540.00
Seedbed Preparation (mad) 2 700.00
Pulling, Transplanting, and Distribution of Seedlings 4,680.00
Fertilizer Application; Basal and Top Dressing (md) 2 400.00
Cleaning and Repair of Dike 3 600.00
Pesticide Application (Herbicide, Molluscide, Insecticide) 3 600.00
Hauling Fee 20/bag 1,020.00
Irrigation Fee one crop 600.00
SUB-TOTAL 14,140.00

B. Material Inputs
Seeds
Hybrid
Certified Seed Inbred 40 kgs. 1,200.00
Fertilizer
Organic Fertilizer 30 bags 4,200.00
Inorganic Fertilizer 1 bags 1,050.00
Soil Ameliorants 3 packs 360.00
Pesticides
Herbicide 1 li.
Molluscide I kg.
Insecticide 0.5 li. 450.00
Sacks 120 1,440.00
Drying/ Handling/ Hauling 30/ sack produced 1,530.00
SUB-TOTAL 10,230.00

TOTAL PRODUCTION COST 24,370.00

III. Gross Margin 14,030.00

Assumptions:
(P) Man Day+meals 200
(P) Man Animal Day+meals 350
(P) Selling price per kilo of palay-ready to mill 16 P11-fresh
Allowance for shrinkage, waste or spoilage of the total yield 20%
Milling Recovery 60%

51 Sacks palay
RICE COST STRUCTURE - Guimaras CURRENT

COST/ha COST
(P/kg)
Yield per hectare (kgs./ha) 4,000.00
Farm Gate Price (P/kg)- Palay 16.00
Wholesale Price (P/kg) - Rice 28.00
Retail Price (P/kg)- Rice 32.00

1. Production Cost 6.28

Planting materials 1,200.00 0.30
Fertilizer 5,610.00 1.40
Labor 14,140.00 3.54
Pesticide 450.00 0.11
Sorting/Packing 1,530.00 0.38
Materials 1,440.00 0.36
Transport to Trading Post 765.00 0.19
Margin 9.72
Subtotal (Palay) 16.00
2. Post Harvest Cost 0.63

Milling Recovery 2,400.00 0.60

Assembling
Hauling 78.00 0.02
Handling 52.00 0.01
Drying - -
Winnowing - -
3. Distribution Cost 0.73
Transport/hauling 260.00 0.07
Handling/Storage 130.00 0.03
Margin 11.27
Subtotal 12.00
4. Retailing Cost 0.08
Transport 130.00 0.03
Handling/Storage 208.00 0.05
Margin 3.92
Subtotal 4.00
CONSUMER PRICE 32.00