1. ASSUMPTIONS:
Hand tractor with complete implements
 Capacity: 3-5 hectares/day
 Labor Cost: 5% of gross income
 Suggested Retail Price: PhP 100,000.00/unit
Transport Vehicle (For delivery of seedlings)
 Mini Elf – P 300,000.00
Water Pump (w/ pipe)
 RK80
 Suggested retail price: Php 100,000.00 (complete accessories) including pipe
Establishment of Greenhouse Nursery w/ water system
 Model – Negev (
 P 300,000.00
TECHNICAL ASSUMPTIONS
Income shall be derived from the following:
 Land Preparation Services
 Sales from propagated vegetable seedlings (free delivery)
 Rental fee of water pump
Cost of Services:
Land Preparation
Pakyaw System – P4,500.00/ha
Irrigation Fee
Water Pump – P 300/day x 20 days x 4 months