1.0 Hydroponic Set Up and Report Assignment
1.0 Hydroponic Set Up and Report Assignment
1.0 Hydroponic Set Up and Report Assignment
Pak choi
Using tiricide
Using pheromone
“ It‟s harvest time!”
Putting on a „raincoat‟ on the growing box makes it
possible to do SNAP hydroponics in the open.
Outdoor SNAP ® hydroponics
Selecting the right growing area for
SNAP® hydroponics
At home
Fixed cost:
Annual Cost/
Revenue (PhP)
Land
30 sq.m 0
Plastic House
1 unit 5000 5000
Plastic Drum
1 pc 700 per pc 700
Sytro Boxes
50 pc 5 per box 250
Plastic bag
liner 50 pc 8 per pc 400
Sub-total of
Fixed Cost 6,350.00
Financial analysis on Leaf lettuce production using SNAP
hydroponics (12 croppings/year)
Seedling
plugs 400per cropping 1.5per pc 4,800.00
Hydroponics
Fertilizer 600per cropping 7,200.00
Sub-total of
Raw Materials 12,000.00
Financial analysis on Leaf lettuce production using SNAP
hydroponics (12croppings/year)
Production
Harvesting
Sales
Quantity 30 kg/cropping 12 croppings
SALE S 27,000.00
Projected income statement
ITEM Year 1 Year 2 Year 3 Year 4 Year 5
INCOME FROM 27,000.00 27,000.00 27,000.00 27,000.00 27,000.00
SALE
TOTAL COST OF 12,618.75 12,618.75 12,618.75 12,618.75 12,618.75
SALE
GROSS PROFIT 14,381.25 14,381.25 14,381.25 14,381.25 14,381.25
Less Operating Cost
Utilities 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00
Depreciation 1,039.00 1,039.00 1,039.00 1,039.00 1,039.00
TOTAL OPERATING 2,239.00 2,239.00 2,239.00 2,239.00 2,239.00
COST
NET PROFIT 12,142.25 12,142.25 12,142.25 12,142.25 12,142.25