cjc cabbage production

8/22/2019 Cjc Cabbage Production

1/11

ii

The Feasibility Study attached hereto entitled CJC Cabbage Production

prepared and submitted by Carlito Siador Jr, Christian Manzano and Jeiel

Espiritu, in partial fulfilment of the requirements for the degree of Bachelor of

Science in Agricultural Business Management is hereby accepted.

HELEN I.PERPETUAMember, Guidance

Committee

Date Signed

HILARION A.DECENILLAMember, Guidance

Committee

Date Signed

ELSIE S.VILLANUEVAAdviser, Guidance

Committee

Date Signed

ELSIE S.VILLANUEVADepartment Chairman

Date Signed

HELEN I.PERPETUA

Dean

Date Signed


2/11

iii

ACKNOWLEDGEMENT

This project would not have been finished without the work previously

done by others in the field.

Making this feasibility study is impossible without the help and support of

several people whom we would like to thank.

First and foremost, we thank God for giving us good health and wisdom in

making this feasibility study on cabbage production. We also express our

heartfelt gratitude to Mr.Zaldy Aragay, one of the producers of cabbage in Palian

for imparting his knowledge for the accomplishment of this project; to the Bureau

of Agricultural Statistics in Koronadal City for providing us the data and to the

staff of the said office; to Mr.Zaldy Estrada for the estimation of storage house.

To our Adviser,Prof.Elsie Villanueva for her untiring support and patience

for checking this paper;

To Prof.Hilarion Decenilla, our Technical Adviser for his time and effort in

correcting our technical study.

To Prof.Helen Perpetua, for guiding us for the betterment of this research.

And lastly, to our beloved parents who never quitted in supporting us and

for believing that this research would come up successfully.

We are so much blessed for having all these people who showed us their

generosity and kindness to make this feasibility study possible.

THANK YOU

THE AUTHORS


3/11

iv

BIOGRAPHICAL SKETCH

The feasibility study is a collaborative effort by the authors. They have

contributed their knowledge, skills, patience and determination in conducting this

study.

Carlito Siador Jr.

A tall, simple and handsome guy in his own ways. He perceives the world

in a complex manner where he does not like to procrastinate things.

Carl as what his friends call him is a kind and down to earth person. He

loves to play guitar and chess as a way of his relaxation. This guy has

ostentation of seriousness but when you know him better, he has the hilarious

attitude that makes him nice and happy to be with.

Jeiel Espiritu

He is the youngest son of Mr. Johnny Espiritu and Angelita Espiritu. He

was born on the 11th

day of May 1991 at Brgy Poblacion Surallah,South

Cotabato. He completed his Elementary Education at Palian Elementary School

and his secondary education at Tupi, National High School. At present, he is

taking up BS Agribusiness Management at the Mindanao State University,

General Santos City.


4/11

v

Christian Ian Gil H. Manzano

He was born on the 30th

day of August 1990 at Brgy.

Poblacion,Polomolok,South Cotabato. He was the eldest son of Gilbert and

Imelda Manzano.

He finished his primary and secondary education at Christian School of

Polomolok, Polomolok South Cotabato. He then pursued his tertiary education at

the Mindanao State University, Fatima, General Santos City, taking up Bachelor

of Science in Agricultural Business Management.

Although he is a tight-lipped person, he enjoys listening and observing

others in this way he is more comfortable. He enjoys playing chess, sudoku and

making paper art called origami. He is eager to learn about computers because it

has a huge opportunity to put up a business nowadays. Living a simple life and to

be a businessman are his goals.


5/11

vi

TABLE OF CONTENTS

Page No.

I. INTRODUCTION 1

II. PROJECT SUMMARY

Market Study 3

Technical Study 3

Financial Study 3

Organization and Management Study 4

Socio Economic Study 5

III. MARKET STUDY

Demand 6

Supply 9

Demand and Supply Analysis 9

Price Study 13

Factors Affecting the Market 15

Marketing Program 15

IV. TECHNICAL STUDY

The Product 18

Project Location 19

Farm Layout 20

Project Size and Yield 21

Cultural Management and Practices 29


6/11

vii

Harvesting 39

Packing 39

Labor Requirements 40

Waste Management 42

V. FINANCIAL STUDY

Major Assumptions 51

Total Project Cost 53

Financial Analysis 80

VI. ORGANIZATION AND MANAGEMENT 83

VII. SOCIO-ECONOMIC STUDY 85

VIII. CONCLUSION AND RECOMENDATION 86

IX. REFERENCES 87


7/11

viii

LIST OF TABLES

Table No. Title Page No.

1 Project Time Table 2

2Historical Demand of

Cabbage6

3Projected Demand of

Cabbage7

4Production Area of

Cabbage8

5 Historical Supply ofCabbage 9

6Projected Supply of

Cabbage10

7Historical UnsatisfiedDemand for Cabbage

11

8Projected UnsatisfiedDemand for Cabbage

12

9Historical Farm Gate

Price of Cabbage13

10

Projected Price of

Cabbage 13

11Volume of Disposal

Dry Season15

12Volume of Disposal

Wet Season15

13Construction of Nursery

Bed Shelter28

14 Fertilizer Application 31

15 Water Equipment 32

16 Pest and Diseases 35

17Farm Tools and

Equipment38

18 Labor Requirement 39


8/11

ix

19 Rental Requirement 40

20Construction Materials of

the Storage House 41

21Electric Installation and

Materials42

22Labor Cost for SeedbedPreparation and Sowing

of Seeds53

23Cost for the Constructionof Temporary Seedbed

Shelter54

24 Rental Cost for Plowing 54

25 Labor Cost for Harrowing 55

26 Cost for Furrowing 55

27 Cost for Electricity 56

28Labor Cost forTransplanting

56

29Labor Cost for Basal

Application57

30 Labor Cost for 1st

Side-dress Application

57

31Labor Cost for Last Side-

dress Application58

32Labor Cost for 1st

Harvesting and Packing58

33Labor Cost for 2nd


34Labor Cost for 3rd


35

Labor Cost for 4th

Harvesting and Packing 60

36 Labor Cost for Weeding 60

37 Labor Cost for Irrigation 61

38 Total Labor Cost 62


9/11

x

39 Total Rental Cost 63

40Cost of Inorganic

Fertilizer 64

41 Cost of Organic Fertilizer 65

42 Cost of Pesticide 66

43Cost of Permits and

Licences68

44Cost of Repair and

Maintenance68

45 Land Rent Cost 70

46 Sales Summary 72


10/11

xi

LIST OF SCHEDULE

Schedule No. Page No.

1 Production Schedule 21

2 Projected Cost of Seed 53

3Projected Cost of Labor

Wages63

4Projected Cost of

Inorganic Fertilizer

64

5Projected Cost ofOrganic Fertilizer

65

6Total Projected of

Fertilizer (Organic andInorganic)

66

7Projected Cost of

Pesticide67

8Projected Cost for

Contingency Allowance69

9Projected Cost of Owner-

Manager Salary69

10Total Projected Cost for

Sacks70

11Projected Cost of Annual

Depreciation71


11/11

xii

LIST OF EXHIBIT

Exhibit No. Page No.

1 Location Map 18

2 Project Farm layout 19

3 Storage 43

LIST OF FIGURES

Figure No. Page No.

1 Marketing Channel 16

2 Organizational Chart 80

cjc cabbage production

Documents