SUMMARY OF COST OF PRODUCTION FOR ECO PRO YEAR II

Branch Office: _______________ Vigan

Research Assistance: _________
Jaysa Mei V. Siriban

AREA BUYING
NO NAME OF FC VARIETY ADDRESS
(HA) FIRM

1 Demetrio Balangatan Aragan, Cabugao 0.50

2 Shirley Sajor Aragan, Cabugao 0.50
3 Marissa Seguban Aragan, Cabugao 0.75 ULPI
4 Rowel Serna Aragan, Cabugao 1.00 ULPI
5 Felipa Gaspar Bato, Cabugao 0.50 ULPI
6 Jane Sardeng Caellayan, Cabugao 0.50 ULPI
7 Bello Agabao Cuantacla, Cabugao 0.50
8 Lorna Jara Cuantacla, Cabugao 0.50
9 Felicisima Surtido Cuantacla, Cabugao 0.50
10 Winnie Gaspar Maradodon, Cabugao 0.50 ULPI
11 Rickson Villegas Nagsantaan, Cabugao 0.25 ULPI
12 Mark Teson Jay Arconado Maas-asin, Magsingal 0.50
13 Ramil Tagayuna Maas-asin, Magsingal 1.00
14 Mariano Ullero Maas-asin, Magsingal 1.00
15 Felino Pio Macatcatud, Magsingal 1.00
16 Felicidad Ceria Maratudo, Magsingal 0.25 TMI
17 Efren Jr. Tara Maratudo, Magsingal 0.50 TMI
18 Cirilo Urayani Maratudo, Magsingal 1.00 TMI
19 Wilborn Arellano Patong, Magsingal 1.00
20 Deo Vincent Cuaresma Patong, Magsingal 1.00
21 Emmanuel Pudiquet Patong, Magsingal 1.00
22 Gabriel Rabanal Patong, Magsingal 0.50
23 Richard Rapadas Baracbac, Sinait 0.50 ULPI
24 Nelson Villa Cabarambanan, Sinait 0.25 ULPI
25 Maria Theresa Vite Cabarambanan, Sinait 0.25 ULPI
26 Pedro Icari Cabulalaan, Sinait 0.25 ULPI
27 Nelson Corpuz Cadanglaan, Sinait 0.50
28 Bong II Agdeppa Calingayan, Sinait 0.50
29 Fernando Realgo Curtin, Sinait 0.50
30 Mishary Ancheta Masadag, Sinait 0.50
31 Danny Peralta Nagongburan, Sinait 0.50
32 Jennifer Ilustrisimo Quibit-quibit, Sinait 0.25
33 Ronel Yoro Sallacapo, Sinait 0.50

33 19.25
 Land Prep Seedbedding cost of labor

Remarks
MD Noncash MD Cash Tractor (Snacks, etc) MD Noncash MD Cash

4 1,600.00 1 400.00 5,500.00 180.00 2.00 800.00 1.00 400.00

2 600.00 2 600.00 7,400.00 400.00 6.00 1,800.00
1 500.00 1 500.00 3,700.00 100.00
1 400.00 1 400.00 3,700.00 150.00

2 800.00 3,700.00 250.00

0.50 200.00 1 400.00 2,000.00 100.00

0.50 200.00 1 400.00 2,000.00 120.00

2 800.00 4,000.00 90.00 2 800.00
1 400.00 2 800.00 7,500.00 200.00 2 800 2 800.00

1 350.00 1 350.00 3,700.00 100.00 1 350.00 1.00 350.00

0.50 175.00 1 350.00 1,850.00 100.00
0.50 175.00 1.00 350.00 1,850.00 100.00

12.00 4,600.00 16.00 6,150.00 13.00 4,550.00 4.00 1,550.00

0.62 238.96 0.83 319.48 0.68 236.36 0.21 80.52
 Pulling/Transporting of seedlings Transplant
of labor
NON CASH CASH Seedlings Cost (if bought) NON CASH
Remarks Remarks
(Snacks, etc) MD AMT MD AMT qty(plants) amt total MD
(Snacks)

100.00 3 1,200.00 15
300.00 3.75 1,125.00 6
1 500.00 10,000.00 4,000.00 4,000.00 7.75
0.5 200.00 9,800.00 3,960.00 3,960.00 2

1 400.00 12,000.00 4,800.00 4,800.00 32

0.5 200.00 5,000.00 2,000.00 2,000.00 1

0.5 200.00 5,000.00 2,000.00 2,000.00 1

100.00 1 400.00 1
1 400.00 1 400.00 2

1.75 612.00 2
0.12 42.00 4,800.00 1,960.00 1,960.00 1.75
0.5 175.00 5,000.00 2,000.00 2,000.00 1.25
1 350.00 1.5
0.37 131.25 3
0.50 175.00 1.5
0.25 87.50 2
0.3 105.00 0.25 87.50 2
0.75 262.00 0.75 262.00 2
0.25 87.50 2
1.25 437.00 4

19.29 7,089.25 2.00 749.50 ### ### - 90.75

1.00 368.27 0.10 38.94 2,680.52 1,076.36 - 4.71
 Transplanting/First Watering Basal Application
NON CASH CASH NON CASH CASH FERTI
Remarks
AMT MD AMT MD AMT MD AMT QTY
(Snacks)

6,000.00 4.5 1,800.00 600.00 N/A N/A

1,800.00 9 2,700.00 650.00 N/A
3,875.00 4.5 2,250.00 250.00 N/A
800.00 12 4,800.00 250.00 N/A N/A

12,800.00 8 3,200.00 600.00 N/A

400.00 8 3,200.00 300.00 N/A

400.00 4 1,600.00 200.00 1 400.00 1

400.00 9 3,600.00 150.00 1 400.00 2
800.00 32 12,800.00 400.00 1 400.00 2 800.00 4

700.00 2 700.00 200.00 1.5 525.00 2

612.50 4 1,400.00 350.00 0.5 175.00 1
437.50 4 1,400.00 350.00 0.37 131.50 1
525.00 4 1,400.00 300.00 0.25 87.50 1
1,050.00 150.00 1 350.00 2
525.00 9 3,150.00 500.00 0.5 175.00 2
700.00 13 4,550.00 600.00 0.37 129.50 1
700.00 13 4,550.00 630.00 0.25 87.50 0.5 175.00 2
700.00 3.3 1,155.00 150.00 1 350.00 2
700.00 1.50 525.00 350.00 0.5 175.00 1
1,400.00 0.3 105.00 2

### 144.80 6,980.00 9.54 3,491.00 2.50 975.00 24.00

1,835.06 7.52 362.60 0.50 181.35 0.13 50.65 1.25
Basal Application WATERING
FERTILIZERS Remarks NON CASH CASH
(LGU/NTA
amt 10-18-24 QTY amt 46-0-0 subsidy MD AMT MD

3 1,200.00
4.1 1,230.00
2 1,000.00
1 400.00

4 1,600.00 2
3 1,200.00 2

5,890.00 1 bag 3 1,200.00

11,780.00 2 bags 4 1,600.00
1,600.00 4 bags 2 800.00 4

11,780.00 2 bags 4.5 1,575.00

5,890.00 1 bag 3.25 1,137.50
5,890.00 1 bag 2 700.00
5,890.00 1 bag 2 700.00
11,780.00 2 bags 3 1,050.00
11,780.00 2 bags 8 2,800.00
5,890.00 1 bag LGU 3 1,050.00
11,780.00 2 bags LGU 3 1,050.00
11,780.00 2 bags 4.5 1,575.00
5,890.00 1 bag 3 1,050.00
11,780.00 2 bags 3.5 1,225.00

119,400.00 - - - - 65.85 ### 8.00

6,202.60 - - - - 3.42 1,254.16 0.42
 WATERING 2nd&3rd Replanting
CASH Gas/Electricity NON CASH CASH
Remarks
AMT qty, li amt total oil (Snack) MD AMT MD AMT

24 liters 1,488.00 1,488.00 2liters 100.00 N/A

27 liters 1,674.00 1,674.00 2 liters 150.00 N/A
11 liters 682.00 682.00 N/A
10 liters 620.00 620.00 N/A

800.00 14 liters 868.00 868.00 135.00

800.00 14 liters 868.00 868.00 150.00

8 liters 480.00 480.00 200.00

free flowing
1,600.00 12 liters 840.00 840.00 300.00

24 liters 1,560.00 1,560.00 1 liter 300.00

15 liters 975.00 975.00 1 liter 400.00
15 liters 975.00 975.00 1 liter 300.00
15 liters 975.00 975.00 1 liter 320.00
24 liters 1,560.00 1 liter 160.00
20 liters 1,300.00 1,300.00 1 liter 250.00
24 liters 1,560.00 1,560.00 150.00
20 liters 1,300.00 1,300.00 1 liter 170.00
36 liters 2,340.00 2,340.00 1 liter
22 liters 1,430.00 1,430.00 1 liter 150.00
20 liters 1,300.00 1,300.00 1 liter

3,200.00 - ### ### 3,235.00 - - - -

166.23 - 1,184.16 1,103.12 168.05 - - - -
anting SIDEDRESS A
No. of NON CASH CASH
Remarks
replanted
seedlings (Snack) MD AMT MD AMT QTY amt 21-0-0 QTY

1 400.00 2 1,740.00 2 bags

1.6 640.00 4 3,480.00 4 bags
1 500.00 2 1,740.00 2 bags
1 400.00 2 1,740.00 2 bags

2 800.00 1 400.00 2 1,740.00 2 bags

2 800.00 1 870.00 1 bag
3.00

1 400.00 1 870.00 1 bag

2 800.00 2 1,740.00 2 bags
2 800.00 4 3,480.00 4 bags

1 350.00 1 870.00 1 bag

1 350.00 1 870.00 1 bag
0.5 175.00 1 870.00 1 bag
0.5 175.00 1 870.00 1 bag
1 350.00 1 870.00 1 bag
1 350.00 1 870.00 1 bag
0.37 131.25 1 870.00 1 bag
0.25 87.00 0.5 175.00 1 870.00 1 bag
1.5 525.00 1 870.00 1 bag
1 350.00 1 870.00 1 bag
1 350.00 1 870.00 1 bag

22.72 8,733.25 1.50 575.00 31.00 26,970.00 3.00 -

1.18 453.68 0.08 29.87 1.61 1,401.04 0.16 -
SIDEDRESS APPLICATION
FERTILIZERS

amt 46-0-0 QTY amt 16-20-0 QTY amt 0-0-50

- - - - - - - -
- - - - - - - -
 Off-Barring/Hilling Up/ Cultivation Furrow Irrig
Remarks NON CASH CASH NON CASH CASH
Remarks
(LGU/NTA
MD AMT MD AMT (Snacks) MD AMT MD
subsidy

1.25 500.00 200.00 3.25 1,300.00

2.5 750.00 200.00 4.3 1,290.00
N/A N/A
1 400.00 250.00 4 1,600.00

1 400.00 2 800.00
0.5 200.00 1.5 600.00
-

1 400.00 100.00 6 2,400.00

2 800.00 6 2,400.00
1 400.00 8 3,200.00 450.00 3 1,200.00

N/A 3.5 1,225.00

N/A 2.5 875.00
2.5 875.00
2 700.00
4 1,400.00
7 2,450.00
4 1,400.00
N/A 6 2,100.00
N/A 3.5 1,225.00
3 1,050.00
N/A 5.5 1,925.00

10.25 3,850.00 8.00 1,200.00 73.55 ### -

0.53 200.00 0.42 62.34 3.82 1,392.99 -
 Furrow Irrigation
CASH Gas/Electricity NON CASH CASH
Remarks
AMT qty, li amt total oil (snacks) MD AMT MD AMT

22 liters 1,364.00 1,364.00 200.00 2.5 1,000.00

25 liters 1,550.00 1,550.00 300.00 2 600.00
1.5 750.00
12 liters 744.00 744.00 400.00 0.5 200.00

14 liters 868.00 868.00 150.00 0.25 200.00

8 liters 480.00 480.00 100.00 1 400.00

12 liters 720.00 720.00 100.00 1 400.00

free flowing 2.25 900.00
26 liters 1,820.00 1,820.00 450.00 0.5 200.00

42 liters 2,730.00 2,730.00 1 liter 0.75 262.50

20 liters 1,300.00 1,300.00 0.75 262.50
20 liters 1,300.00 1,300.00 0.75 262.50
20 liters 1,300.00 1,300.00 0.75 262.50
25 liters 1,625.00 1,625.00 1 liter 0.75 262.50
30 liters 1,950.00 1,950.00 1 liter 1 350.00
320KWH 3,200.00 3,200.00 1 350.00
23 liters 1,495.00 1,495.00 1 liter 1.5 525.00
32 liters 2,080.00 2,080.00 1 liter 0.75 262.00
21 liters 1,365.00 1,365.00 1 liter 0.5 175.00
36 liters 2,340.00 2,340.00 1 liter 0.5 175.00

- - ### ### - 20.00 7,600.00 200.00 -

- - 1,466.55 1,466.55 - 1.04 394.81 10.39 -
 Spraying (1st&2nd)
Insecticides Remarks
(LGU/NTA
steward,
QTY amt QTY amt Elicor, ml QTY amt AMO g subsidy
sch/g

10 870.00 10 sachet
14 1,218.00 14 sachet
12 4,176.00 12 sachet
4 348.00 4 sachet

4 348.00 4 sachet
8 696.00 8 sachet

5 435.00 5 sachet
8 696.00 8 sachet
16 1,392.00 16 sachet

6 468.00 6 sachet
4 312.00 4 sachet
4 312.00 4 sachet
4 312.00 4 sachet
8sachet 624.00 prevaton
8 624.00 8 sachets
8 624.00 8 sachets
7 546.00 7 sachet
6 468.00 6 sachet
4 624.00 4 sachet
5 390.00 5 sachet

137.00 14,859.00 - - 624.00 - - - -

7.12 771.90 - - 32.42 - - - -
 Topping Suckercide Application
NON CASH CASH Remarks NON CASH CASH Desuckercide
(Snacks,
MD AMT MD AMT etc) MD AMT MD AMT QTY

N/A
N/A
N/A
N/A
N/A

- - - - - - - - -
- - - - - - - - -
de Application Curing Barn/Shed Repair
Desuckercide NON CASH CASH
Remarks
(Snacks,etc)
Barn Materials
amt Flupro MD AMT MD AMT

- -
- -
Repair Priming/ Hauling Sticking/Poling
NON CASH CASH Remarks NON CASH
Remarks
Amount (Snacks,
(snacks, etc) MD AMT MD AMT MD AMT
etc)

- - - - - - -
- - - - - - -
Sticking/Poling Stalk cutting Loading & unloadin
CASH Remarks NON CASH CASH Remarks NON CASH
(Snacks, (Snacks,
MD AMT etc) MD AMT MD AMT etc) MD AMT

- - - - - - - -
- - - - - - - -
Loading & unloading Curing
CASH Remarks NON CASH CASH Remarks
(Snacks, Fuelwood (Snacks,
MD AMT etc) MD AMT MD AMT etc)

- - - - - -
- - - - - -
 Stripping Bulking/Conditioning
NON CASH CASH Remarks NON CASH CASH Remarks
(Snacks, (Snacks,
MD AMT MD AMT etc) MD AMT MD AMT etc)

- - - - - - - -
- - - - - - - -
 Classification/Bundling Baling
NON CASH CASH Remarks NON CASH CASH Remarks
(Snacks, (Snacks,
MD AMT MD AMT etc) MD AMT MD AMT etc)

- - - - - - - -
- - - - - - - -
 MARKETING/SALES
AA A B C D

Qty Value Qty Value Qty Value Qty Value Qty Value
MARKETING/SALES
E F1 F2 R TOTAL

Qty Value Qty Value Qty Value Qty Value Qty Value
SUMMARY OF COST OF PRODUCTION FOR ECO PRO YEAR II
Branch Office: ________________________________
Research Assistance: ________________________________________

AREA
NO NAME OF FC VARIETY ADDRESS
(HA)

1 William Calamayan Barbar, San Juan 0.50

2 Mercedes Vallejo Cacandongan, San Juan 0.50
3 Narciso Villacillo Cacandongan, San Juan 0.50
4 Sheffield Klein Viloria Cacandongan, San Juan 0.50
5 Bonifacio Capistrano Camanggaan, San Juan 0.50
6 Reymark Tabil Camanggaan, San Juan 0.50
7 Perlita Jimenez Caronoan, San Juan 0.75
8 Erick Rafanan Caronoan, San Juan 0.25
9 Charito Barrios Malamin, San Juan 0.25
10 Dominador Vitalis Malamin, San Juan 0.25
11 Elmer Briones Nagsabaran, San Juan 1.00
12 Erwin Visoria Nagsupotan, San Juan 0.75

12 6.25
 Land Prep Seedbedding cost of labor
BUYING
FIRM
Remarks
MD Noncash MD Cash Tractor (Snacks, etc) MD Noncash MD

TMI 0.80 240 2 600.00 4,000.00 200.00 2 600.00

TMI 2 700.00 1 350.00 3,700.00 150.00 1 350.00 2

TMI 1 350.00 1 350.00 3,700.00 200.00 1 350.00 2

3.80 1,290.00 4.00 1,300.00 4.00 1,300.00 4.00

0.61 206.40 0.64 208.00 0.64 208.00 0.64
 Pulling/Transporting of seedlings
edding cost of labor
NON CASH CASH Seedlings Cost (if bought)
Remarks Remarks
Cash (Snacks, etc) MD AMT MD AMT qty amt total
(Snacks)
200.00 1.8 562.50

700.00 200.00 0.75 262.50 75.00

700.00 200.00 0.75 262.50
2.5 750.00
0.5 150.00

1,400.00 6.30 1,987.50 - - - - 75.00

224.00 1.01 318.00 - - - - 12.00
 Transplanting/first watering Basal Applicat
NON-CASH CASH NON CASH CASH
Remarks
MD AMT MD AMT MD AMT MD AMT QTY
(Snacks)
4 1,200.00 8.75 2,625.00 500.00 1 300.00 2 600.00 2

1 350.00 18.30 6,405.00 1,050.00 1.5 525.00 2

1 350.00 12.5 4,375.00 250.00 1.5 525.00 2
4 1,200.00 40 12,000.00 4 1,200.00 3
5 1,500.00 230.00 0.5 150.00 0.5 150.00 1

10.00 3,100.00 84.55 2,030.00 8.50 2,700.00 2.50 750.00 10.00

1.60 496.00 13.53 324.80 1.36 432.00 0.40 120.00 1.60
Basal Application Watering(2n
FERTILIZERS Remarks NON CASH CASH
(LGU/NTA
amt 18-46-0 QTY amt 46-0-0 subsidy MD AMT MD

4,168.00 2 bags LGU 3 900.00

4,168.00 2 bags 2.5 875.00

4,168.00 2 bags 2 700.00
6,252.00 3 bags 15 4,500.00
2,084.00 1 bag 3 900.00

20,840.00 - - - - 25.50 7,875.00 -

3,334.40 - - - - 4.08 1,260.00 -
 Watering(2nd&3rd) Replanting
CASH Gas/Electricity NON CASH CASH
Remarks
AMT qty, li amt total oil (Snack) MD AMT MD AMT

11 liters 660.00 600.00 180.00

10.5 liters 630.00 630.00

10 liters 600.00 600.00 200.00
30 liters 1,800.00 1,800.00
12KWH 121.20 121.20

- - 3,811.20 3,751.20 380.00 - - - -

- - 609.79 600.19 60.80 - - - -
anting SIDEDRESS A
No. of NON CASH CASH
Remarks
replanted
seedlings (Snack) MD AMT MD AMT QTY amt 21-0-0 QTY

3.75 1,125.00 3 1,704.00 3 bags 3

3.37 1,179.50 3 1,704.00 3 bags 3

3.10 1,085.00 3 1,704.00 3 bags 3
2 600.00 4 2,272.00 4 bags 4
1 300.00 1 568.00 1 bag 1

13.22 4,289.50 - - 14.00 7,952.00 - 14.00

2.12 686.32 - - 2.24 1,272.32 - 2.24
SIDEDRESS APPLICATION
FERTILIZERS

amt 0-0-50 QTY amt 16-20-0 QTY amt 0-0-50

6,750.00 3 bags

6,750.00 3 bags
6,750.00 3 bags
9,000.00 4 bags
2,250.00 1 bag

31,500.00 - - - - - - -
5,040.00 - - - - - - -
 Off-Barring/Hilling Up/ Cultivation Furrow Irrig
Remarks NON CASH CASH NON CASH CASH
Remarks
(LGU/NTA
MD AMT MD AMT (Snacks) MD AMT MD
subsidy
LGU 1.50 900.00 150.00 5.75 1,725.00

0.8 560.00 2.80 980.00

1 350.00 100.00 1.87 633.50
2 600.00 6
0.5 150.00 2 600.00

2.30 1,460.00 3.50 250.00 12.42 3,938.50 6.00

0.37 233.60 0.56 40.00 1.99 630.16 0.96
 Furrow Irrigation
CASH Gas/Electricity NON CASH CASH
Remarks
AMT qty, li amt total oil (snacks) MD AMT MD AMT

16liters 960.00 960.00 2 bottle 300.00 2.80 862.50

free flowing 1.5 525.00

free flowing 1.25 437.50
1,800.00 38 liters 2,280.00 2,280.00 3 900.00
25KWH 250.25 250.25 1 300.00

1,800.00 - 3,490.25 3,490.25 - 5.55 1,825.00 4.00 1,200.00

288.00 - 558.44 558.44 - 0.89 292.00 0.64 192.00
 Spraying
Insecticides Remarks
(LGU/NTA
steward,
QTY amt QTY amt Elicor, ml QTY amt AMO g subsidy
sch/g
10 660.00 10 sachets 125 467.50 125ml

10 660.00 10 sachets 180.00 673.20 180ml

10 660.00 10 sachets 180.00 673.20 180ml
14 924.00 14 sachets 230.00 960.20 230ml
3 198.00 3 sachet 85.00 317.90 85 ml

47.00 3,102.00 - 800.00 3,092.00 - - - -

7.52 496.32 - 128.00 494.72 - - - -
 Topping Suckercide Application
NON CASH CASH Remarks NON CASH CASH Desuckercide
(Snacks,
MD AMT MD AMT etc) MD AMT MD AMT QTY

1.25 375.00 0.60 187.50 120.00 1.25 375.00 0.60 187.50

1 350.00 50.00 3.6 1,260.00 4

1 350.00 70.00 2.60 910.00 4
3 900.00

3.25 1,075.00 3.60 1,087.50 7.45 2,545.00 0.60 187.50 8.00

0.52 172.00 0.58 174.00 1.19 407.20 0.10 30.00 1.28
de Application Curing Barn/Shed Repair
Desuckercide NON CASH CASH
Remarks
(Snacks,etc)
Barn Materials
amt Flupro MD AMT MD AMT

2,600.00 4bottles 200.00 1 350.00 9 3,150.00 GIsheets/drum

2,600.00 4 bottles 150.00 1 350.00 9 3,150.00 GIsheets/drum

5,200.00 -
832.00 -
Repair Priming/ Hauling Sticking/Poling
NON CASH CASH Remarks NON CASH
Remarks
Amount (Snacks,
(snacks, etc) MD AMT MD AMT MD AMT
etc)

2,550.00 500.00
2,550.00 500.00

1,000.00 - - - - - -
160.00 - - - - - -
Sticking/Poling Stalk cutting Loading & unloadin
CASH Remarks NON CASH CASH Remarks NON CASH
(Snacks, (Snacks,
MD AMT etc) MD AMT MD AMT etc) MD AMT

- - - - - - - -
- - - - - - - -
Loading & unloading Curing
CASH Remarks NON CASH CASH Remarks
(Snacks, Fuelwood (Snacks,
MD AMT etc) MD AMT MD AMT etc)

- - - - - -
- - - - - -
 Stripping Bulking/Conditioning
NON CASH CASH Remarks NON CASH CASH Remarks
(Snacks, (Snacks,
MD AMT MD AMT etc) MD AMT MD AMT etc)

- - - - - - - -
- - - - - - - -
 Classification/Bundling Baling
NON CASH CASH Remarks NON CASH CASH Remarks
(Snacks, (Snacks,
MD AMT MD AMT etc) MD AMT MD AMT etc)

- - - - - - - -
- - - - - - - -
 MARKETING/SALES
AA A B C D

Qty Value Qty Value Qty Value Qty Value Qty Value
MARKETING/SALES
E F1 F2 R TOTAL

Qty Value Qty Value Qty Value Qty Value Qty Value
SUMMARY OF COST OF PRODUCTION FOR ECO PRO YEAR II
Branch Office: ________________________________
Research Assistance: ________________________________________

NO NAME OF FC VARIETY ADDRESS

1 Cathleen Sajor Catucdaan, Cabugao

2 Harry Joseph Sajor Catucdaan, Cabugao
3 Columbia Emely Suetos Catucdaan, Cabugao
4 Jonathan Pascua Busiing Norte, San Ildefonso
5 Robert Riego Busiing Norte, San Ildefonso
6 Ardie Piano Gongogong, San Ildefonso
7 Antonio Jr Rivera Gongogong, San Ildefonso
8 Fernando Tabula Iboy, San Ildefonso
9 Joel Tira Otol-Patac, San Ildefonso
10 Christopher Amistad Pob. East, San Ildefonso
11 Benedicto Pita Pob. East, San Ildefonso
12 Edilberto Pita Pob. East, San Ildefonso
13 Samuel Atanacio Bacsil, San Juan
14 Jesus Ancheta Baliw, San Juan
15 Cesar Ryan Labuguen Baliw, San Juan
16 Mark Firen Angelo Vaquilar Bannuar , San Juan
17 Larry Jacob Caronoan, San Juan
18 Jose Ramos Dardarat, San Juan
19 Mameriano Ramos Dardarat, San Juan
20 Rey Ramos Dardarat, San Juan
21 Dominador Sejalvo Dardarat, San Juan
22 Wilfredo Vite Dardarat, San Juan
23 Ronald Nolasco Guimod Sur, San Juan
24 Elpidio Jr Rodriguez Guimod Sur, San Juan
25 Andres Pepe Urbina Guimod Sur, San Juan
26 Juriel Valle Labnig, San Juan
27 Carl Owen Ramos Labnig , San Juan
28 Vilma Rodriguez Nagsabaran, San Juan
29 Lousver Taloza Saoang, San Juan
30 Precious Mae Kathleen Rafanan Sunggiam, San Juan
31 Edgar Valle Sunggiam, San Juan
32 Eduardo Vivit Surngit, San Juan

32
 Land Prep Seedbedding cost of la
AREA BUYING
(HA) FIRM
Remarks
MD Noncash MD Cash Tractor (Snacks, etc) MD Noncash

0.50 ULPI
0.50 ULPI
0.50 ULPI
0.50
0.50
1.00
0.50
1.00
1.00
0.50
1.50
1.00
1.00 TMI
0.25 TMI
0.50 TMI
1.00 TMI
1.00 TMI
0.50 TMI
0.25 TMI
0.25 TMI
0.50 TMI
1.00 TMI
1.50 TMI
1.00 TMI
1.00 TMI
0.25 TMI
0.50 TMI
1.50 TMI
0.50 TMI
0.50 TMI
0.50 TMI
1.00 TMI

23.50 - - - - - -
- - - - - -
 Pulling/Transporting of seedlings
Seedbedding cost of labor
NON CASH CASH Seedlings Cost (if bought)
Remarks
MD Cash (Snacks, etc) MD AMT MD AMT qty amt total

1 350.00
1 400.00
1 350.00

0.5 175.00
1 350.00
2 800.00 2 800.00
3 1,200.00
3.8 1,330.00
0.50 175.00
0.50 200.00
2.50 875.00
5.50 1,925.00
18 7,200.00
1 400.00 9 3,600.00
10 4,000.00
1 300.00
1 400.00

2.50 1,000.00
2.50 1,000.00
5.50 2,200.00

- - 45.80 ### 29.00 ### - -

- - 1.95 741.70 1.23 493.62 - -
 Transplanting/First watering B
ost (if bought) NON-CASH CASH NON CASH CASH
Remarks Remarks
MD AMT MD AMT MD AMT MD AMT
(Snacks) (Snacks)
100.00 3 1,050.00 4 1,400.00 300.00 2 700.00
75.00 3 1,200.00 4 1,600.00 250.00 0.5 200.00
150.00 4 1,400.00 8 2,800.00 N/A

0.5 175.00 4.5 1,575.00 250.00 0.5 175.00

1 350.00 18.00 6,300.00 900.00 1 350.00
64 25,600.00 630.00 4.5 1,800.00
4 1,600.00 24 9,600.00 1,300.00 1 400.00
5.6 1,960.00 55.00 19,250.00 1,000.00 2 700.00
0.56 196.00 8.56 2,996.00 450.00 0.50 175.00
1.25 500.00 8 3,200.00 300.00 0.50 200.00
2 700.00 49 17,150.00 450.00 2 700.00
2 700.00 162 56,700.00 5,360.00 3.75 1,312.50
133.5 53,400.00 6,000.00 13.50 5,400.00
2 800.00 166.00 66,400.00 2,600.00 0.60 250.00 3 1,200.00
12.50 5,000.00 53 21,200.00 3,000.00 3.75 1,500.00
1 300.00 2 600.00 200.00 0.5 150.00
1 400.00 9 3,600.00 200.00 3 1,200.00

50.00 1 400.00 18 7,200.00 400.00 1.50 600.00

1 400.00 24.50 9,800.00 450.00 1.50 600.00
250.00 2 800.00 124 49,600.00 4,400.00 0.75 300.00 3 1,200.00

625.00 47.41 ### 939.06 ### 25.35 9,512.50 24.00 9,600.00

26.60 2.02 763.02 39.96 1,210.21 1.08 404.79 1.02 408.51
 Basal Application
FERTILIZERS Remarks NON CASH
(LGU/NTA
QTY amt 10-18-24 QTY amt 46-0-0 subsidy MD AMT

1 bag 4,265.00 0-0-50 3 1,050.00

1 bag 4,265.00 0-0-50 4 1,600.00
4 1,400.00

3 6,960.00 3 bags 0.75 262.50

6 13,920.00 6 bags 3 1,050.00
12 27,840.00 12 bags 6 2,400.00
12 27,840.00 12 bags 6 2,400.00
6 13,920.00 6 bags 4 1,400.00
3 6,960.00 3 bags 0.75 262.50
1 2,084.00 1 bag 1.50 600.00
6 13,920.00 6bags 8 700.00
12 27,840.00 12bags 5.87 2,056.25
18 41,760.00 18bags
12 27,840.00 12 bags 5.75 2,300.00
12 27,840.00 12 bags 5.30 2,150.00
3 6,960.00 3 bags 3 900.00
6 2,400.00 6 bags 6 2,400.00

6 13,920.00 6 bags 2.10 840.00

6 13,920.00 6 bags 2 800.00
12 27,840.00 12 bags 5.30 2,120.00

136.00 312,294.00 - - - - 76.32 ###

5.79 13,289.11 - - - - 3.25 1,135.80
 Watering(2nd&3rd) Replanting
CASH Gas/Electricity NON CASH CASH
Remarks
MD AMT qty, li amt total oil (Snack) MD AMT MD

14 liters 868.00 868.00 200.00

14 liters 868.00 868.00 240.00
14 liters 868.00 868.00 300.00

6 liters 360.00 360.00 130.00

14 liters 840.00 840.00 200.00
18KWH 1,080.00 1,080.00 330.00
100 KWH 1,001.00 1,001.00 400.00
10 liters 600.00 600.00 250.00
0.75 262.50 4 liters 280.00 280.00 200.00
4 liters 280.00 280.00 200.00
10 liters 600.00 600.00 100.00
23 liters 1,380.00 1,380.00 300.00
32 12,800.00 18 liters 960.00 960.00 800.00
10 liters 600.00 600.00 250.00
17 liters 1,020.00 1,020.00 300.00
8 liters 480.00 480.00
59KWH 590.59 590.59 350.00

16 liters 960.00 960.00 200.00

10 liters 600.00 600.00 100.00
14 liters 840.00 840.00 300.00

32.75 ### - ### ### 5,150.00 - - -

1.39 555.85 - 641.51 641.51 219.15 - - -
Replanting S
CASH No. of NON CASH CASH
Remarks
replanted
AMT seedlings (Snack) MD AMT MD AMT QTY amt 21-0-0

2 700.00 2 1,740.00 2 bags

4 1,600.00 1 400.00 4 3,480.00 4 bags
2 700.00 2 1,740.00 2 bags

0.75 262.50 4 2,272.00 4 bags

1.5 525.00 8 4,544.00 8 bags
2 800.00 16 9,088.00 16 bags
2 800.00 16 9,088.00 16 bags
2 875.00 8 4,544.00 8 bags
1.25 437.50 4 2,272.00 4 bags
1.25 500.00 1 568.00 1 bag
2 700.00 8 4,544.00 8 bags
4 1,400.00 1 350.00 16 9,088.00 16 bags
16 6,400.00 24 13,632.00 24 bags
5 2,000.00 16 9,088.00 16 bags
5 2,000.00 16 9,088.00 16 bags
0.5 150.00 4 2,272.00 4 bags
1.5 600.00 8 4,544.00 8 bags

2 800.00 8 4,544.00 8 bags

2.50 1,000.00 8 4,544.00 8 bags
4 1,600.00 16 9,088.00 16 bags

- 45.25 ### 18.00 7,150.00 189.00 109,768.00 -

- 1.93 742.55 0.77 304.26 8.04 4,670.98 -
 SIDEDRESS APPLICATION
FERTILIZERS

QTY amt 0-0-50 QTY amt 16-20-0 QTY amt 0-0-50

1 2,250.00 1 bag
1 2,250.00 1 bag
2 4,500.00 2 bags
2 4,500.00 2 bags
1 2,250.00 1 bag
1 2,250.00 1 bag
1 2,250.00 1 bag
1 2,250.00 1bag
2 4,500.00 2 bags
3 6,750.00 3 bags
2 4,500.00 2 bags
2 4,500.00 2 bags
1 2,250.00 1 bag
1 2,250.00 1 bag

1 2,250.00 1 bagg

2 4,500.00 2 bags

24.00 54,000.00 - - - - - - -
1.02 2,297.87 - - - - - - -
 Off-Barring/Hilling Up/ Cultivation Furrow Irrig
Remarks NON CASH CASH NON CASH CASH
Remarks
(LGU/NTA
MD AMT MD AMT (Snacks) MD AMT MD
subsidy
0.5 350.00 100.00 2 700.00
0.5 400.00 1 400.00
0.50 350.00 2 700.00

0.50 350.00 70.00 3.75 1,312.50

1 700.00 100.00 3 1,050.00
4 1,600.00 120.00 9 3,600.00
4 1,600.00 100.00 7.5 3,000.00
0.60 218.00 3.30 1,155.00
0.25 87.50 50.00 2.10 735.00
0.50 400.00 0.25 200.00 150.00 4.25
1 350.00 70.00 3.12 1,092.00
1.50 525.00 200.00 3.60 1,260.00
2 800.00 400.00 27
1.25 500.00 250.00 3.30 1,350.00
1 400.00 100.00 3.60 1,440.00
1 300.00 1 300.00
1 400.00 120.00 4.5 1,800.00

0.60 250.00 50.00 4.50 1,620.00

0.60 240.00 50.00 3.10 1,250.00
1.25 500.00 60.00 3.60 1,475.00

9.80 4,895.50 14.00 1,990.00 65.22 ### 1,077.00

0.42 208.32 0.60 84.68 2.78 986.91 45.83
 Furrow Irrigation
CASH Gas/Electricity NON CASH CASH
Remarks
AMT qty, li amt total oil (snacks) MD AMT MD AMT

14 liters 840.00 840.00 100.00 0.5 175.00 0.5 175.00

7 liters 434.00 434.00 100.00 1 400.00
14 liters 840.00 840.00 150.00 0.25 87.00

33 liters 2,310.00 2,310.00 1liter 300.00 1.3 455.00

27 liters 1,890.00 1,890.00 270.00 2.25 787.50
22KWH 1,320.00 1,320.00 450.00 3 1,200.00
135KWH 1,350.00 1,350.00 320.00 3 1,200.00 3 1,200.00
24 liters 1,440.00 1,440.00 2 bottle 150.00 0.80 280.00
11 liters 660.00 660.00 1 liter 160.00 0.50 175.00
14 liters 980.00 980.00 1 liter 300.00 0.35 140.00
22 liters 1,320.00 1,320.00 2 bottle 170.00 1.40 490.00
32 liters 1,920.00 1,920.00 4 bottle 150.00 2.50 875.00
10,800.00 41liters 2,460.00 2,460.00 4 bottle 630.00 6.75 2,700.00
24 liters 1,440.00 1,440.00 4 bottle 200.00 1.30 520.00
21 liters 1,260.00 1,260.00 3 bottle 250.00 1.25 500.00
17KWH 171.70 171.70 0.75 225.00
70KWH 700.70 700.70 1.5 600.00

18 liters 1,080.00 1,080.00 2 bottle 400.00 1.10 440.00

28 liters 1,680.00 1,680.00 2 bottle 150.00 1.40 575.00
32 liters 1,920.00 1,920.00 4 bottle 300.00 1.25 500.00

### - ### ### - 19.90 7,549.50 15.75 6,150.00

459.57 - 1,107.08 1,107.08 - 0.85 321.26 0.67 261.70
 Spraying
Insecticides Remarks
(LGU/NTA
steward,
QTY amt QTY amt Elicor, ml QTY amt AMO g subsidy
sch/g
4 348.00 4 sachet
4 348.00 4 sachet
4.00 348.00 4 sachet

10 660.00 10 sachet 180ml 673.20 673.20

16 1,056.00 16 sachet 240ml 897.60 897.60
20 1,320.00 20 sachet 200ml 748.00 748.00
20 1,320.00 20 sachet 22oml 822.80 822.80
12 792.00 12 sachet
4 264.00 4 scahet
5 330.00 5 sachet
17 1,122.00 17 sachet
25 1,650.00 25 sachet
25 1,650.00 25sachet
25 1,650.00 25 sachet
25 1,650.00 25 sachet
4 264.00 4 sachet 120ml 448.80 448.80
9 594.00 9 sachet 150 ml 561.00 561.00

17 1,122.00 17 sachet
17 1,122.00 17 sachet
25 1,650.00 25 sachet

288.00 19,260.00 - - 4,151.40 4,151.40 - - -

12.26 819.57 - - 176.66 176.66 - - -
 Topping Suckercide Application
NON CASH CASH Remarks NON CASH CASH Desuckercide
(Snacks,
MD AMT MD AMT etc) MD AMT MD AMT QTY

2 700.00 200.00 2 700.00

1 400.00 100.00 1.5 600.00
1.25 437.00 250.00 1.5 525.00

0.3 131.25 100.00 0.5 175.00 2

1.5 525.00 120.00 1 350.00 4
2 800.00 1 400.00

1.25 437.50 100.00 2 700.00 4

0.60 210.00 40.00 0.75 262.50 2
2 800.00 100.00 1 400.00 2
1.50 525.00 150.00 2 700.00 4
9 3,150.00 450.00 4 1,400.00 8
144 57,600.00 1,200.00 144 57,600.00 12
3.10 1,240.00 200.00 5 2,000.00 8
3 1,200.00 80.00 2.50 1,000.00 8

2 800.00

1.25 500.00 90.00 2 800.00 4

1.50 600.00 150.00 2 800.00 4
0.80 350.00 0.80 350.00 100.00 1 400.00 1 400.00 12

23.05 8,855.75 156.80 ### 24.75 9,412.50 149.00 ### 74.00

0.98 376.84 6.67 2,651.06 1.05 400.53 6.34 2,527.66 3.15
de Application Curing Barn/Shed Repair
Desuckercide NON CASH CASH
Remarks
(Snacks,etc)
Barn Materials
amt Flupro MD AMT MD AMT

4,120.00 4 bottles

1,300.00 120.00 1 350.00 9 3,150.00 GIsheet/drum

2,600.00 4 bottles 80.00 1 350.00 9 3,150.00 GIsheets/drum

2,600.00 4 bottles 120.00 1 350.00 9 3,150.00 GIsheets/drum

1,300.00 2 bottles 50.00 1 350.00 9 3,150.00 GI sheets/drum
1,300.00 2 bottles 100.00 1 400.00 9 3,600.00 GIsheets/drum
2,600.00 4 bottles 90.00 1 350.00 9 3,150.00 GI sheets/drum
5,200.00 8 bottles 200.00 1 350.00 9 3,150.00 GI sheets/drum
7,800.00 12 bottles 1,200.00
5,200.00 8 bottles 250.00 1 400.00 9 3,600.00 GI sheets/drum
5,200.00 8 botlles 150.00 1 400.00 9 3,600.00 GI sheets/drum

2,600.00 4 bottles 200.00 1 400.00 8 3,200.00 GI sheets/drum

2,600.00 4 bottles
5,600.00 12 bottles 100.00 9 3,600.00 GI sheets/drum

50,020.00 -
2,128.51 -
Repair Priming/ Hauling Sticking/Poling
NON CASH CASH Remarks NON CASH
Remarks
Amount (Snacks,
(snacks, etc) MD AMT MD AMT MD AMT
etc)

2,550.00 400.00
2,550.00 360.00

2,550.00 300.00
2,550.00 320.00
2,550.00
2,550.00 300.00
I sheets/drum

2,550.00 300.00
2,550.00 320.00

2,550.00

2,550.00

2,300.00 - - - - - -
97.87 - - - - - -
Sticking/Poling Stalk cutting Loading & unloadin
CASH Remarks NON CASH CASH Remarks NON CASH
(Snacks, (Snacks,
MD AMT etc) MD AMT MD AMT etc) MD AMT

- - - - - - - -
- - - - - - - -
Loading & unloading Curing
CASH Remarks NON CASH CASH Remarks
(Snacks, Fuelwood (Snacks,
MD AMT etc) MD AMT MD AMT etc)

- - - - - -
- - - - - -
 Stripping Bulking/Conditioning
NON CASH CASH Remarks NON CASH CASH Remarks
(Snacks, (Snacks,
MD AMT MD AMT etc) MD AMT MD AMT etc)

- - - - - - - -
- - - - - - - -
 Classification/Bundling Baling
NON CASH CASH Remarks NON CASH CASH Remarks
(Snacks, (Snacks,
MD AMT MD AMT etc) MD AMT MD AMT etc)

- - - - - - - -
- - - - - - - -
 MARKETING/SALES
AA A B C D

Qty Value Qty Value Qty Value Qty Value Qty Value
MARKETING/SALES
E F1 F2 R TOTAL

Qty Value Qty Value Qty Value Qty Value Qty Value