Calamansi Feasibility-Study
Calamansi Feasibility-Study
INTRODUCTION
A. Rationale
fruit in the Philippines, celebrated for its culinary versatility, nutritional benefits,
and commercial value. It is a staple in Filipino cuisine and is increasingly in demand in both
domestic and export markets for fresh fruit and processed products such as juices,
country produced approximately 164,900 metric tons of calamansi in 2023, making it the
leading calamansi producer in Southeast Asia. However, the industry remains dominated by
profitability.
pest management, and harvesting—result in high labor costs and operational inefficiencies,
particularly during peak harvest periods. These challenges are compounded by rural labor
shortages and an aging agricultural workforce, which threaten the long-term viability of
calamansi farming.
achieve timely and efficient farm operations, reduce labor requirements by up to 50–60%,
and lower production costs by 20–30%. Mechanization also enables the adoption of
and integrated pest management—that are essential for maximizing yields and fruit quality.
Well-managed mechanized orchards can increase average yields from 10–15 metric
tons per hectare (traditional systems) to 18–22 metric tons per hectare, supporting greater
profitability and the ability to meet rising domestic and export demand.
This study proposes the establishment of a 100-hectare mechanized calamansi
model farm in Milagros, Masbate, a location selected for its favorable climate, well-drained
upland soils, and access to infrastructure and markets. The 100-hectare scale is both
for phased expansion. This model farm aims to demonstrate the benefits of modern,
sustainable calamansi production and serve as a benchmark for future investments in the
sector.
intensive practices, with manual operations demanding significant manpower for land
preparation, planting, orchard maintenance, pest and disease management, harvesting, and
postharvest handling. According to the Bureau of Plant Industry (2023), traditional calamansi
production typically requires between 120–160 man-days per hectare annually, leading to
high operating costs and logistical bottlenecks, especially during peak labor periods. Labor
picking, increased postharvest losses, and diminished fruit quality, ultimately reducing farm
planting, crop care, and harvesting, labor requirements can be reduced by 50–60%,
lowering the total to as little as 60–80 man-days per hectare per year. This substantial
enables more timely and efficient execution of all farm operations. For example, mechanical
fruit pickers and mobile grading lines can halve the time required for harvesting and
postharvest sorting, minimizing fruit damage and preserving quality for both fresh and
processed markets.
cropping intensity and productivity. With timely and precise operations, average yields can
rise from 10–15 metric tons per hectare under traditional systems to 18–22 metric tons per
profitability and enhances the farm’s ability to meet rising domestic and export demand for
calamansi and its value-added products, such as juices, purees, and extracts. In 2023, the
Philippines produced approximately 164,900 metric tons of calamansi, but the country’s
share in the growing export market remains limited by inconsistent supply and quality—
region.
when integrated with drip irrigation and precision fertigation, promote more
efficient use of water, fertilizers, and other inputs. This reduces environmental
calamansi orchards.
Given these substantial benefits, this study aims to provide farm managers,
landowners, and potential investors with a comprehensive guide for establishing large-scale,
Masbate, the study will identify the most effective strategies for reducing costs, increasing
yields, and ensuring the long-term sustainability of calamansi farming in the country. The
findings will support informed decision-making and promote the adoption of modern,
C. Objectives
This study aims to develop a comprehensive mechanization and management plan for a
production.
Determine the type and quantity of machines required to ensure efficient and timely
Calculate the operational capacity and coverage area of the different machines.
Evaluate the economic viability and profitability of establishing a mechanized
II.METHODOLOGY
Several key assumptions were considered in designing the farm plan for a
large farm sizes, a 100-hectare calamansi-based orchard system was selected as the
economic viability. This size is based on both regional land availability and industry
topography, and access to water for supplemental irrigation. The site features sandy loam
soil with a pH of 5.5–6.5 and a gentle slope of 0–3%, ideal for calamansi and for the safe
The climate is characterized by a tropical monsoon pattern, with a dry season from
December to May and a wet season from June to November. The wettest months are July to
October, peaking in September. Annual rainfall averages 1,200 mm, distributed over roughly
200 rainy days per year. Monthly rainfall ranges from 30 mm in February to over 150 mm in
September and October, directly influencing the scheduling of field operations and irrigation
needs. Average temperatures range from 22°C to 33°C, with consistently high humidity.
These rainfall and temperature patterns inform the annual calendar of farm activities,
timed to avoid periods of excessive rainfall or drought stress. Supplemental drip irrigation is
planned during the dry months to maintain optimal soil moisture for calamansi growth and
fruit development.
The 100-hectare farm is divided into 1-hectare orchard blocks, each measuring
100m x 100m, laid out in a grid pattern with 4m x 4m tree spacing (625 trees/ha). This
mechanized equipment. The main office, equipment shed, and packing area are clustered
near the main entrance for security and logistical efficiency, while machinery sheds are
established, with an 8-meter-wide main road running through the center of the farm and 5-
meter-wide secondary roads providing direct access to each block. Drip irrigation lines and
drainage channels are integrated into the block layout, and buffer zones with windbreaks are
disease-resistant variety begins to bear fruit at 2–3 years and reaches peak production by
year 5, with an average yield potential of 18–22 metric tons per hectare under good
management. All major farm operations—land preparation, planting, irrigation, crop care,
operational efficiency and economic viability. Prevailing market prices of farm machinery and
equipment were used to estimate capital and operational costs. The choice and quantity of
machines are tailored to the 100-hectare scale, ensuring timely completion of all major
Comments
A. Integrated Crop Management (ICM)
The productivity and economic viability of calamansi farming are greatly influenced
by yield levels and the reduction of production costs. The yield and costs of calamansi
production are affected by several factors, including soil fertility, varietal selection, agro-
climatic conditions, cultural practices, and the adoption of mechanization technologies. The
success of the entire production system depends on the effective integration of crop
For instance, inadequate land preparation can lead to poor root development, uneven tree
growth, and difficulties in irrigation installation, which ultimately affect fruit yield and quality.
Similarly, improper spacing or poor varietal selection can hinder mechanized operations and
system for calamansi production that takes a holistic approach to orchard management. The
integrated crop management scheme for calamansi is designed to synchronize all major
farm operations-including land preparation, planting, irrigation, fertilization, pest and disease
control, pruning, harvesting, and postharvest handling-with the phenological growth stages
Each stage is managed with the goal of optimizing resource use, ensuring timely operations,
and maximizing fruit yield and quality, while also reducing labor requirements and
aligned to support healthy tree establishment, efficient orchard maintenance, and high-
calamansi farms can achieve greater productivity, improved profitability, and long-term
sustainability.
B. Land Preparation
Land preparation is the critical first step in establishing a productive and sustainable 100-
hectare calamansi orchard. For a large-scale, mechanized operation in Masbate, this phase
is especially important as it lays the groundwork for uniform tree growth, high yields, and
The process begins with a comprehensive site assessment. Soil testing is conducted
across the 100-hectare area to determine pH, fertility, and texture. Calamansi thrives in well-
drained, slightly acidic to neutral soils (pH 5.5–6.5), so any necessary amendments—such
as lime to correct acidity or organic matter to improve soil structure—are incorporated at this
stage. This ensures the entire field is optimized for healthy root development and long-term
approach brings significant advantages in both speed and precision, which are essential for
a farm of this scale. The initial clearing of the land utilizes tractor-mounted brush cutters or
rotary slashers, quickly removing weeds, grasses, and crop residues across the expansive
area shown in the Figure 3. This mechanized clearing not only accelerates the process but
This is followed by primary tillage, where a 45–60 horsepower (hp) four-wheel tractor
equipped with a disc plow is used to invert the soil to a depth of 20–25 centimeters as it
shown in the Figure 4. This operation breaks up compacted layers, buries organic matter,
and helps control perennial weeds. The use of a disc plow ensures that the soil is turned
thoroughly and evenly, which is essential for the uniform establishment of calamansi trees.
or harrow. This step further pulverizes the soil, creating a fine tilth suitable for young root
systems and facilitating the installation of drip irrigation lines, as shown in the Figure 5. The
rotavator also helps incorporate any additional fertilizers or soil amendments, ensuring even
distribution throughout the root zone. For large-scale orchards, the use of laser-guided or
is particularly important for calamansi, as it prevents waterlogging in low spots and ensures
the efficient operation of mechanized planters, sprayers, and harvesters in later stages.
Figure 5. Tractor-mounted rotavator (shaktiman-rotavator)
Once the soil is adequately prepared, the orchard layout is marked using GPS or
spacing. This precision is vital not only for optimal tree growth and canopy development but
also for allowing the free movement of tractors, sprayers, and other machinery between
required, and the estimated duration for each step in a 100-hectare mechanized calamansi
farm are clearly outlined. This table serves as a practical guide for planning and
implementing efficient and timely land preparation, ensuring the farm is optimally set up for
determine the estimated capacities and durations presented in this table, please refer
to Appendix A, where the step-by-step methodology and assumptions are comprehensively
documented.
Total
Machinery Estimated Estimated
Activity Purpose Area Notes
Tools Rate/Capacity Duration
(100 ha)
Site Assess soil pH, Ensures soil
Assessment fertility, texture; Soil sampling kit, 1–2 days per 10 suitability and guides
100 ha 10–15 days
& Soil plan lab analysis ha amendment
Testing amendments application
Tractor-mounted
Remove Rapid, uniform
Land brush 3–5 units,
weeds, brush, 5–7 ha/day/unit 100 ha clearing for large
Clearing cutter/rotary 3–5 days
crop residues blocks
slasher
Invert soil, bury
Ensures deep, even
Primary organic matter, Tractor-mounted 4–5 units,
4–6 ha/day/unit 100 ha soil turning for root
Tillage break disc plow 4–6 days
development
compaction
Pulverize soil,
Prepares soil for
Secondary create fine tilth, Tractor-mounted 4–5 units,
4–6 ha/day/unit 100 ha planting and irrigation
Tillage incorporate rotavator/harrow 4–6 days
installation
amendments
Achieve
Critical for efficient
Laser/GPS uniform
Laser/GPS- 2 units, 5–7 irrigation and
Land grading, 8–10 ha/day/unit 100 ha
guided leveler days mechanized
Leveling prevent
operations
waterlogging
Ensures uniform
Mark precise GPS/laser-
Layout 10–15 2 teams, 4– spacing for
planting spots guided marker, 100 ha
Marking ha/day/team 6 days mechanization and
(4m x 4m) tape measure
canopy development
Mechanization
Planting Dig uniform reduces labor and
Tractor-mounted 400–600 62,500 2 units, 6–8
Hole holes for ensures consistency
auger holes/day/unit holes days
Preparation seedlings across all planting
holes
required, and the estimated duration for each step in a 100-hectare mechanized calamansi
farm are clearly outlined. This table serves as a practical guide for planning and
implementing efficient and timely land preparation, ensuring the farm is optimally set up for
calamansi varieties typically yield 10–15 metric tons per hectare (mt/ha) under conventional
such as citrus canker and greening, by up to 30%, minimizing crop losses and reducing the
need for chemical interventions. The use of improved varieties ensures consistency in fruit
size and maturity, which is essential for efficient mechanized operations such as pruning,
maximize orchard productivity and minimize the risk of disease outbreaks, only certified,
disease-free calamansi seedlings should be sourced from reputable nurseries. Studies show
that the use of certified planting material can increase orchard survival rates by 15–20% and
2023). Uniform, healthy seedlings support even orchard establishment, which is crucial for
that determines the long-term productivity, operational efficiency, and sustainability of the
enterprise, as the table 2 shown below and the calculation at the Appendix B. In the
60–80 man-days per hectare just for hole digging, planting, and irrigation setup (Bureau of
Plant Industry, 2023). This manual approach is not only slow but also prone to
inconsistencies in tree spacing and planting depth, which can negatively affect tree growth
Mechanized
Manual Labor Labor
Operation Operation (2 100 ha Farm
Needed Savings (%)
units/teams)
Planting Hole 1,250–1,563 man- 400–600
6–8 days 80–90%
Digging days holes/day/unit
Drip Irrigation
20–30 man-days/ha 5–10 ha/day/team 5–10 days 70–80%
Install
horsepower tractor equipped with a hydraulic auger can dig 400–600 holes per day. On a
100-hectare calamansi farm, deploying two tractor-auger units allows all planting holes to be
completed within approximately 6–8 days. This represents an 80–90% reduction in labor
requirements and ensures consistent hole depth and diameter, which are critical for uniform
Drip irrigation with fertigation is essential for water and nutrient efficiency in large-
scale calamansi production. Tractor-drawn drip tape layers and pipe trenchers can install
irrigation systems at a rate of 5–10 hectares per day per team. For a 100-hectare farm, two
installation teams can complete the entire system in about 5–10 days, compared to several
weeks if done manually. This rapid installation ensures timely establishment of the orchard
and supports optimal growth during the critical early years (DA-BAR, 2022). Windbreaks are
also established along the orchard perimeter to reduce wind speed by up to 50%, thereby
minimizing fruit drop and physical damage. Tractor-mounted augers and planters enable
fast, uniform windbreak planting, further supporting orchard resilience and productivity
(PCARRD, 2021).
transforms water and nutrient management from a labor-intensive, imprecise process into a
highly efficient, sustainable, and scalable operation. The use of drip irrigation ensures that
each tree receives a consistent supply of water, tailored to its developmental stage and the
prevailing weather conditions. This is particularly valuable in regions with distinct wet and
dry seasons, where supplemental irrigation during dry periods can sustain high yields and
fruit quality. By scheduling irrigation based on soil moisture data, farm managers avoid both
under- and over-watering, reducing water waste and preventing root diseases associated
with excess moisture. The precision of drip systems also limits weed growth, as only the root
zones are wetted, reducing the need for herbicides or manual weeding.
analyses guide the formulation and timing of fertilizer applications, ensuring that nutrients
are supplied in the right amounts and at the right times. The use of fertigation equipment
allows nutrients to be delivered in solution directly to the active root zone, improving uptake
efficiency and supporting vigorous tree growth and high fruit yields as it shown in the Figure
X. This approach not only reduces fertilizer costs but also minimizes environmental impacts,
and efficient water delivery system is essential. The solar-powered electric centrifugal water
pump setup is a key component in this system, designed to draw water efficiently from the
source and deliver it through the drip irrigation network to the calamansi trees.
Water is initially drawn from the source through a suction line equipped with a foot
valve and strainer, which prevents debris from entering the system and maintains the
pump’s prime. The suction pipe leads to an entrance valve that allows manual isolation of
the system during maintenance or inspection. As the water flows forward, it passes a low-
pressure gauge that monitors suction pressure, ensuring safe pump operation and alerting
operators to any blockages or supply issues. A reductor then regulates pressure and flow
At the heart of the system is the electric centrifugal pump, powered by a robust drive
motor supplied with electricity from a dedicated solar array. The solar power is managed
through an operation control panel and an interrupter switch, allowing safe and convenient
control. The pump increases water pressure, enabling it to travel efficiently through the
irrigation network. After pressurization, water flows through a priming pipe and expansor,
which help maintain consistent pressure and prevent air accumulation. A check valve
prevents backflow, ensuring unidirectional water movement and maintaining pump prime
even when the pump is off. The system includes monitoring devices such as a rotameter to
measure flow rate, air bleed valves to remove trapped air, and low- and high-pressure
gauges to safeguard against pressure fluctuations that could damage equipment or reduce
irrigation efficiency.
At the distribution end, a discharge valve provides precise control over water release to the
drip irrigation system, which delivers water directly to the root zones of the calamansi trees.
This ensures that each plant receives the optimal moisture necessary for healthy growth and
productivity.
The entire system is constructed from durable materials, including PVC or HDPE
piping, stainless steel or cast iron pump components, and weather-resistant electrical
enclosures, ensuring longevity and reliability. The integration of solar power not only
enhances sustainability and cost-effectiveness but also allows the system to operate
independently of the grid, making it ideal for remote or off-grid calamansi orchards.
Figure X. Solar-Powered Electric Centrifugal Water Pump Setup for Calamansi Orchard Irrigation
orchards to ensure healthy tree growth, maximize fruit yield, and maintain high fruit quality.
practices work together to address these challenges efficiently, reduce labor dependence,
In the early stages of orchard establishment and throughout the productive life of the
calamansi trees, weeds pose a significant threat by competing for water, nutrients, and light.
—becomes indispensable as it shown the figure X. These machines efficiently clear weeds
between rows, minimizing labor and reducing the risk of root disturbance near the trees.
For areas where mechanical weeding is less effective or for broader weed
health. Additionally, for large blocks where chemical weed control is necessary, tractor-
mounted boom sprayers are utilize. These sprayers deliver herbicides evenly and accurately
across wide swaths, ensuring effective weed suppression while minimizing chemical use
Effective canopy management and pruning are essential for maintaining high
orchard. On this scale, traditional manual pruning methods are impractical due to high labor
combined with strategic scheduling and skilled supervision, are critical to ensure timely and
uniform canopy management across the entire farm, as the table 3 shown below and the
Proper pruning opens the canopy, allowing sunlight to reach all parts of the tree,
which enhances photosynthesis and fruit development (BPI, 2023). Maintaining a uniform
canopy structure and appropriate tree height (typically 2.5–3 meters) ensures that tractors,
sprayers, and harvesters can move efficiently between rows without obstruction. Pruning
removes diseased, dead, or overcrowded branches, improving air circulation and reducing
After planting in its Establishment Phase (Years 1–3), formative pruning is done to
establish a strong, open center or modified leader structure. This is performed annually at
the end of the rainy season. Use battery-powered or pneumatic pruners for efficiency and to
reduce worker fatigue as it shown in the Figure X. Teams of 4–6 workers, each equipped
with mechanized pruners, can cover 1–2 hectares per day (DA-BAR, 2022). Remove weak
shoots, crossing branches, and encourage 3–4 main scaffold limbs per tree.
Annual or biennial pruning is scheduled after harvest to remove water sprouts, dead
wood, and to maintain the desired canopy height and shape. For a 100-hectare block,
deploy 6–8 pruning teams, each with mechanized pruners and mobile platforms or tractor-
mounted lifts for higher branches. This setup enables the entire orchard to be pruned within
2–3 weeks, minimizing disruption to other operations. Pruned material is collected using
tractor-pulled trailers and either chipped for composting or removed from the field to reduce
disease risk.
production, and this is particularly true for a 100-hectare commercial orchard where fruit
systems, harvesting is performed entirely by hand, requiring a large workforce and extended
periods to complete. This reliance on manual labor often results in delays, increased
postharvest losses, and a reduction in fruit quality, as highlighted by the Bureau of Plant
Industry (2023) and further detailed in the referenced feasibility study, as the table 4 shown
Table 4. Labor and Mechanization Requirements for Harvesting and Postharvest Handling for a 100-Hectare Calamansi
Orchard
Operation Traditional System Mechanized/Semi- Time Labor Loss
(100 ha) Mechanized (100 ha) Required Savings (%) Reduction
(%)
6,000–8,000 man-
Harvesting 2,000–3,000 man-days 10–14 days 60–70% 60–75%
days
Sorting & Mobile/centralized grading Real-time/1
Manual, slow 50–60% 50–60%
Grading lines day
Packing & Semi-automated conveyors,
Manual, laborious 1–2 days 40–50% 50–70%
Storage cold rooms
equipped with Fruit Tree Shaker, which, when used alongside mobile harvest carts or tractor-
drawn trailers, enable rapid and efficient fruit collection as it shown in the Figure X.
Figure 6. Fruit Tree Shaker (https://jagoda.com.pl/fruit-shakers/)
Each semi-mechanized team, typically composed of eight to ten workers using these
advanced picking tools and mobile bins, can harvest between 1.5 and 2 metric tons per day
per hectare for each harvest cycle. For a 100-hectare orchard, this equates to 6,000 to 8,000
requirement drops to just 20 to 30 man-days per hectare, or 2,000 to 3,000 man-days for the
entire farm. This shift results in a labor savings of 60 to 70 percent, a finding supported by
both the Bureau of Plant Industry and the feasibility study. With the deployment of ten semi-
mechanized teams, the entire 100-hectare orchard can be harvested within ten to fourteen
days, ensuring that fruit is picked at its optimal maturity and minimizing losses due to over-
losses, and maximizing returns, especially at this scale. On-farm sorting and grading are
conducted immediately after harvest, with mobile grading lines stationed at field edges or
central collection points. Fruits are sorted by size and quality using conveyor-based graders
or vibrating screens, which reduces manual sorting time by 50 to 60 percent. The use of field
bins throughout the process minimizes handling and bruising, allowing fruit to be directly
Once sorted, harvested calamansi is transported from the field to a centralized packing
house using tractor-drawn trailers or farm trucks. The packing house is equipped with
washing tanks, air-drying tunnels, and packing tables to ensure cleanliness and quality.
Packing operations are further streamlined through the use of semi-automated conveyors
and packing stations, enabling rapid throughput and consistent product quality. For fruit
destined for the fresh market and export, a portion of the harvest is stored in on-farm cold
intended for processing is delivered directly to processors or juicing facilities within 24 hours
of harvest, minimizing postharvest deterioration and ensuring optimal product quality. The
postharvest loss reduction and quality assurance. These systems reduce fruit damage and
postharvest losses from the traditional rate of 15 to 20 percent down to just 5 to 8 percent,
as documented in the feasibility study and DA-BAR (2022). The rapid transition from field to
packing and storage preserves fruit freshness and ensures that both domestic and export
A. Farm Layout
As the Philippine calamansi industry modernizes and scales up, the shift from
traditional, labor-intensive practices to fully mechanized systems has become both timely
and essential. This transition is particularly significant for large-scale operations, such as a
paramount. For a 100-hectare mechanized calamansi enterprise, the farm layout begins with
meticulous site planning, tailored to maximize operational efficiency and support the
selected area, which is the between the Barangay of Paraiso (Potot) and Narangasan,
As with larger farm models, the main office, equipment depot, and packing house are
strategically clustered near the main entrance. This arrangement enhances security,
streamlines inventory management, and minimizes the cost and complexity of extending
The core of the 100-hectare farm consists of a grid of 1-hectare orchard blocks, each
measuring 100 meters by 100 meters. Using a standard 4-meter by 4-meter planting
distance, each block accommodates approximately 625 calamansi trees, resulting in a total
sprayers, and mechanical harvesters, ensuring that every part of the orchard is accessible
for efficient crop care and harvesting. The rectangular and uniform design of each block also
simplifies the scheduling and execution of mechanized tasks—from land preparation and
Blocks are arranged in clusters with minimal separation, optimizing irrigation layouts
and reducing the travel time required for both workers and machinery. A robust road network
is integral to the design: an 8-meter-wide main road runs through the center of the farm,
connecting the entrance and infrastructure area to the farthest blocks. Secondary roads,
each 5 meters wide, branch off from the main road, providing direct access to every orchard
block. This network supports two-way traffic for large vehicles on the main road and one-way
movement for smaller machinery on the secondary roads, all while limiting road area to just
one for every 50 hectares—ensuring that tractors, sprayers, and harvesters are always
within easy reach of the blocks they serve. For a 100-hectare farm, two sheds are typically
provided. These facilities double as shelters for workers during adverse weather and as
Water management is a cornerstone of the layout. Each block is equipped with drip
irrigation lines, fed by a network of main and lateral pipes. Drainage channels run along the
perimeter and between blocks to prevent waterlogging and to ensure healthy root
development. Around the entire farm, buffer strips and windbreaks are established using
fast-growing trees or shrubs, protecting the orchard from wind damage and reducing pest
pressure. Service areas for composting, waste management, and equipment washing are
located at the rear of the farm, away from the main entrance but easily accessible via the
road network. T
This integrated approach to farm layout and mechanization enables the 100-hectare
2023), lowers production costs, and ensures the timely completion of all major operations.
With improved efficiency, average yields can increase from 10–15 metric tons per hectare
under conventional systems to 18–22 metric tons per hectare with mechanized
management. This positions the 100-hectare farm to meet rising domestic and export
demand for calamansi and its value-added products, while also supporting food security,
rural livelihoods, and the long-term sustainability of the Philippine calamansi industry
B. Cropping Calendar
After considering the integrated crop management practices recommended for large-
scale calamansi orchards and referencing the rainfall and climate data of Milagros,
Masbate, the cropping calendar for the proposed 100-hectare mechanized calamansi farm
was developed. The calendar aligns with the region’s distinct wet (June–November) and dry
(December–May) seasons, ensuring that critical farm operations are scheduled to optimize
soil moisture, minimize weather-related risks, and maximize operational efficiency. The
cropping calendar outlines the timing and duration of each major farm operation, from land
stress, with supplemental drip irrigation planned during the driest months to maintain
optimal soil moisture for calamansi growth and fruit development. For calamansi, which is a
perennial crop, the calendar focuses on the establishment phase (Year 1) and the recurring
annual maintenance and production activities (Years 2 and onward). The calendar below
depicts the first year of establishment, which is the most labor- and machinery-intensive,
February
Land Preparation (for new blocks), Fertilization, Irrigation System Check 14
March
Planting (if new blocks), Irrigation, Weed Control 14
April
Planting (continued), Fertilization, Irrigation, Pest & Disease Control 14
May
Irrigation, Mulching, Pest & Disease Control 14
June Canopy Management, Fertilization, Begin Wet Season Pest & Disease
Monitoring 14
July
Weed Control, Fertilization, Pest & Disease Control 14
August
Fruit Thinning, Fertilization, Pest & Disease Control 14
September
Fruit Development, Pest & Disease Control, Begin Harvest Preparation 14
October
Main Harvest (peak), Sorting & Grading, Packing, Postharvest Handling 21
November Harvest (continued), Postharvest Handling, Begin Pruning (post-harvest
blocks) 14
December Pruning (maintenance), Fertilization, Land Preparation (for new blocks),
Infrastructure Maintenance 14
Table 6. Average Number of Days Allotted in Every Cropping Season for Every Farm
Operation
As it is shown in Table 6, the cropping calendar outlines the sequence and timing of
all key operations—from soil inversion and land preparation to planting, orchard
carefully timed to avoid periods of excessive rainfall or drought stress, with supplemental
drip irrigation planned during the driest months to maintain ideal soil moisture for calamansi
growth and fruit development. The calendar also highlights how mechanization enables
timely completion of these tasks across the entire 100 hectares, supporting uniform orchard
After finalizing the cropping calendar and determining the operational requirements
for each phase of calamansi production, the appropriate machinery and equipment were
operating eight hours daily, equipped with implements including a brush cutter, disc plow,
rotavator, and laser-guided land leveler. This mechanized approach facilitates uniform soil
tillage and precise grading, thereby enhancing efficiency and ensuring timely completion
across the 100-hectare orchard. The integration of GPS-guided layout markers will further
Planting operations will employ a tractor-mounted auger capable of boring 400 to 600
uniform planting holes per day, which promotes consistent spacing and appropriate hole
depth. The integration of GPS-guided layout markers will further optimize planting
For pest and disease control, a tractor-mounted boom sprayer with a five-meter
working width will be utilized to deliver pesticides and foliar fertilizers uniformly and
efficiently. This method reduces chemical waste and application time while ensuring
will be addressed through the installation of drip irrigation systems using a tractor-drawn
drip tape layer, capable of covering five to ten hectares daily. This system delivers water
precisely to the root zone, enhancing water use efficiency and promoting consistent fruit
Canopy management and pruning, critical for maintaining fruit quality and tree
removal of dead or overcrowded branches and ensure uniform canopy shaping, thereby
Harvesting will be mechanized using fruit tree shakers in combination with mobile
harvest bins, significantly reducing manual labor requirements and accelerating fruit
collection during peak season. Subsequently, harvested calamansi fruits will be sorted
quality, minimizing postharvest losses. Finally, farm trucks with a five-ton capacity will
transport the sorted fruits to a central packing and storage facility, ensuring efficient
A comprehensive list of all machines and equipment required for the proposed
Table 7. List of Machines and Equipment Needed for the Proposed Calamansi Orchard
Four-Wheel
2 2,000,000 4,000,000
Tractor (45 – 60 Hp)
Tractor-mounted
2 150,000 300,00
brush cutter
Tractor-mounted
Land
Disc plow (3-bottom, 2 300,000 600,000
Preparation
1.2m)
Tractor-mounted
2 300,000 600,000
Rotavator
Tractor-mounted
1 120,000 120,000
Auger
Tractor-mounted boom
1 200,000 200,000
Crop sprayer
Protection
Pneumatic pruners 10 12,000 120,000
TOTAL 8,040,000
essential for effective farm management and planning. Two important concepts in this
This refers to the effective rate at which a machine a machine performs its intended
task in the field, typically expressed in acres per hour (ac/hr) or hectares per hour (ha/hr). It
accounts for various operational inefficiencies and delays that occur during real-world use,
To calculate the Actual Field Capacity, the following formula is often used:
0.006 A e Eq.1
FC A =
t
(PAES:1
Where:
It represents the maximum area a machine can cover under ideal conditions,
calculated based on the equipment's working width and operating speed. It assumes
To calculate the Theoretical Field Capacity, the following formula is often used:
Wc S Eq.2
FC T =
100
(PAES:16
Where:
The formulas for calculating these capacities are fundamental tools for estimating the
effective working rates of agricultural equipment. They help farmers and farm managers
optimize machinery use, schedule operations, and estimate the time needed to complete
specific tasks.
The following data and calculations is at the Appendix E, illustrate the actual and
theoretical field capacities of different agricultural machines used in various farm operations,
along with their daily coverage rates are presented on the table 8.
AGRICULTURAL
Operating speed
Theoretical field
capacity (ha/hr)
Daily capacity
FARM
day (hr/day)
EQUIPMENT AND
(hr/day)
(ha/hr)
OPERARTION
(ha/hr)
MACHINERY
(Kph)
Tractor-
mounted 5.0 1.5 0.075 70.0 0.0525 8.00 0.42 7.00 100
brush cutter
Tractor-
Four-Wheel
mounted 6.0 1.2 0.072 75.0 0.054 8.00 0.43 7.00 100
Tractor
Fruit Tree Shaker 2.0 1.0 0.02 55.0 0.011 8.00 0.088 7.00 100
Harvesting
Mobile Bin 5.0 1.2 0.06 90.0 0.054 8.00 0.43 7.00 100
Post
Conveyor Grader 1.0 0.5 0.005 95.0 0.00475 8.00 0.038 7.00 100
Harvesting
Tractor-drawn trailers or
Transport 10.0 2.5 0.25 90.0 0.225 8.00 1.80 7.00 100
farm trucks.
Water pumps and drip irrigation systems are not included in the computation of daily
field capacity since their performance is measured by the rate of water delivery rather than
by area. Instead, the required discharge capacity, area covered per hour, and overall system
capacity are determined by the total water requirement of the crop and the available
irrigation time, in accordance with the Philippine Agricultural Engineering Standards (PAES
116:2000 – Pumps – Specification and Methods of Test, and PAES 223:2004 – Drip
orchard in Masbate, the system is designed to adapt to the region’s Type 2 climate,
characterized by extended rainy periods and dry spells with temperatures reaching up to
45–50°C.
resulting in a total daily demand of 10,000 m³ for the entire area. However, rather than
operating on a fixed daily schedule, the irrigation system is structured for dynamic operation
based on soil moisture conditions, flowering inducement protocols, and seasonal climate
variations. During the rainy season (June to December), when rainfall is abundant, irrigation
is scheduled once per week per 10-hectare zone, with each session lasting 18 hours. This
reduced frequency is intended to prevent waterlogging and maintain optimal soil moisture
levels between 55% and 60%. In contrast, during the dry season (January to May), when
high temperatures and evapotranspiration rates prevail, the system shifts to twice-weekly
irrigation per zone, with each session lasting 12 hours. The total weekly water volume is
increased by approximately 30% (from 7,000 m³ to 9,100 m³ per zone) to compensate for
hectares each, with a dedicated solar-powered centrifugal pump servicing each zone. The
required discharge capacity per pump is calculated based on the seasonal irrigation
schedule: during the rainy season, each pump must deliver approximately 389 m³/hr (7,000
m³ over 18 hours), while in the dry season, each pump delivers about 379 m³/hr (9,100 m³
over two 12-hour sessions) as it shown in the table 9. This approach ensures that the
system can meet the orchard’s water demands efficiently, regardless of seasonal variation1.
To optimize coverage and reliability, the irrigation system will utilize 10 solar-powered
pump units, with each pump servicing a dedicated 10-ha zone (total: 100 ha). The required
discharge capacity, area to cover per hour, and number of pumps are calculated as follows:
7,000 m³/week
Discharge Capacity = =388.89 m³/hr
18 hr
9,100 m³/week
Discharge Capacity = =379.17 m³/hr
2 × 12 hr
To meet the total discharge requirements and ensure reliable irrigation across the 100-
recommended, each dedicated to a 10-hectare zone. This zonal approach aligns with the
Philippine Agricultural Engineering Standards (PAES 116:2000 and PAES 223:2004). The
selected pumps are industrial-grade electric centrifugal models, such as the Grundfos NB
400-380 or KSB Etanorm series, chosen for their robust performance and compatibility with
precision drip irrigation. Each pump is designed to deliver approximately 389 m³/hr during
the rainy season and 379 m³/hr during the dry season. This capacity enables full irrigation of
a 10-hectare zone within scheduled sessions—either one 18-hour session per week in the
rainy season or two 12-hour sessions per week in the dry season, when evapotranspiration
On the large-scale calamansi orchard where grid electricity may not be available or
primary source of electrical energy for critical farm operations. This solar power system is
designed to supply the energy needs of the irrigation system, particularly the ten solar-
powered centrifugal pumps required for drip irrigation, as well as to provide power for
postharvest facilities such as the cold storage room, packing house, and other essential
farm establishments.
To accurately estimate the power requirements for each pump, it is essential first to
assess the hydraulic power needed to deliver the required volume of water against the total
dynamic head, which accounts for both elevation differences and friction losses. This
ρ × g ×Q × H
P=
η
Where:
3
ρ=1000 kg/m (density of water)
2
g=9.81 m/s (gravity)
3
Q=0.108 m /s (389 m³/hr converted to m³/s)
where water density ρ is 1000 kg/m³, gravitational acceleration gg is 9.81 m/s², flow
rate Q is approximately 0.108 m³/s (389 m³/hr), total dynamic head HH is assumed at 50 m,
and overall pump efficiency η is 0.7, the hydraulic power calculates to approximately
calculated below.
This represents the theoretical hydraulic power; actual electrical power input will be
higher due to motor and inverter efficiencies. However, this value assumed its head is
relatively large. Practical design often assumes a lower effective head of 15–20 m, which
significantly reduces power demand. For example, Assuming a more typical head of 20 m:
The power requirement drops to about 30.2 kW. To meet this power demand, the solar
monocrystalline 700 W solar panels per pump. This sizing accounts for system losses,
shading, and seasonal solar irradiance variability, ensuring reliable operation throughout the
Table 10. Estimated Power and Economical Requirements for Solar Powered Water Pump System
Parameter Weather Adaptive System
Irrigated Area 10 hectares
Daily Water Requirement 1,000 m³/day
Weekly Water Volume (Rainy) 7,000 m³
Weekly Water Volume (Dry) 9,100 m³
Pump Discharge Capacity (m³/hr) 379–389 m³/hr
Power Demand per Pump (kW) ~17 kW
Inverter Size per Pump (kW) 20
Total Solar Capacity per Pump (kW) 16.8 (rounded to 17)
Battery Bank per Pump 48V, 600Ah (2-day autonomy)
Number of Solar Panels per Pump 16.8 kW (24 × 700 W panels)
Estimated System Cost ₱620,000 – ₱885,000
EXPENTANCY
pump units for the entire 100-hectare orchard. This modular configuration offers significant
operational flexibility, allowing irrigation schedules to be adjusted individually for each zone
based on soil moisture readings and weather conditions. By optimizing water use and
Each solar array is paired with a high-capacity inverter and battery storage to ensure
uninterrupted operation during periods of low sunlight or peak demand. Importantly, having
10 independent pump systems rather than one or two centralized units reduces operational
risk; if one system experiences technical issues, it does not disrupt irrigation across the
entire orchard. This decentralization supports continuous farm operations and simplifies
maintenance without compromising overall productivity. The modular design also enables
staggered irrigation to meet crop water requirements while completing farm tasks within
and enhances system resilience. Detailed irrigation schedules, zone assignments, and
exclusively to supporting postharvest facilities, including the cold room, storage house, and
farm office. These facilities are essential for the temporary storage and handling of
harvested calamansi. It is important to note that only about 50 to 75 percent of the total
harvested fruit will be stored in these facilities at any given time, reflecting the continuous
harvest and distribution process that maintains a steady flow of produce to market or
processing.
By designing the system based on this partial storage capacity, the power
requirements for the cold room and storage house can be optimized. A small-scale
agricultural cold room with a storage volume of 50 to 100 cubic meters, equipped with
power depending on ambient temperature and cooling load. Operating continuously for 24
hours, this equates to approximately 240 kilowatt-hours of energy consumption per day (10
kW × 24 hours). Additional farm facilities such as the packing house, lighting, and office
Table 11 summarizes the estimated power requirements for this facilities-focused solar
power system, detailing the energy consumption of each component. This dedicated system
ensures reliable, uninterrupted power supply for critical postharvest operations without
Following this discussion, the expenses and specifications of the solar power systems
for each pump and the combined facilities system are summarized in the table 12, providing
a clear overview of the investment required. Additionally, the materials and equipment
specifications necessary for the implementation of the three-phase solar power systems—
including solar panels, inverters, battery storage, and associated components—are detailed
Table 12. Estimated Expenses for Facilities and Equipment for Solar Powered System and Water Pumps
POWER
ESTIMATED COST TOTAL ESTIMATED
FARM OPERATION QUANTITY CAPACITY PER
PER UNIT (₱) COST (₱)
UNIT (KW)
Combined
1 set 10 – 12 1,200,000 – 1,500,000 1,200,000 – 1,500,000
Facilities System
7,400,000 –
Total
10,350,000
The prices of the machines together with the infrastructures that will be built in the
farm will composed the investment cost of the enterprise. In essence, the enterprise must
be profitable in order to push through. The revenue must be enough to cover the fixed and
variable cost and also have a certain margin for profit. Included also in the economic
analysis of the project are other farm inputs needed for rice production such as seeds,
fertilizers and herbicides are included. Table 13 shows the result of the economic analysis
of the calamansi orchard for 100 ha. The different assumptions that were used in the
computations of the economic viability off the project and its cost-return analysis were
Table 13. Basic Assumptions for the 100 ha Proposed Calamansi Orchard
ITEMS Value
1. Service Area 100 hectares
2. Capacity of Each Equipment/Machine
a. Four-wheel tractor (45–60 hp) 4–6 ha/day/unit
b. Brush cutter / rotary slasher 5–7 ha/day/unit
c. Disc plow (primary tillage) 4–6 ha/day/unit
d. Rotavator / harrow (secondary tillage) 4–6 ha/day/unit
e. GPS/Laser-guided leveler 8–10 ha/day/unit
f. GPS marker + tape measure 10–15 ha/day/team
g. Tractor-mounted auger (hole digging) 400–600 holes/day/unit
h. Boom sprayer (tractor-mounted) 5 m width / ~5 ha/day
i. Pneumatic pruners (manual-powered) 1–2 ha/day/team
j. Fruit tree shaker 1.5–2 tons/day
k. Mobile harvest bins (collection & handling) 500–800 kg capacity
l. Conveyor grader (postharvest sorting) ~2 tons/hour (batch mode)
m. Farm trucks/trailers 2–3 tons per trip
n. Solar panel system 17 kW, supports water pumping & lighting
o. Water pump system 2–3 hp submersible + overhead tank
network
3. Cost of Equipment and Tools
a. Four-wheel tractors (2 units) ₱4,000,000
b. Brush cutter / slasher (2 units) ₱300,000
c. Disc plow (2 units) ₱600,000
d. Rotavator (2 units) ₱600,000
e. Tractor-mounted auger (1 unit) ₱120,000
f. Boom sprayer (1 unit) ₱200,000
g. Pneumatic pruners (10 units) ₱120,000
h. Fruit tree shaker (1 unit) ₱1,000,000
i. Mobile harvest bins (3 units) ₱300,000
ITEMS Value
j. Conveyor-based grader (1 unit) ₱800,000
k. Farm trailers/trucks (2 units) ₱300,000
l. GPS layout marker + laser leveler ₱150,000
m. Soil sampling kit + lab analysis ₱50,000
n. Solar panel system ₱7,400,000
o. Water pump system ₱620,000
Total Initial Cost .₱16,560,000
4. Life of Equipment 7 years
5. Fuel Consumption
a. 2 Tractors (main use) 7,200 L/year
b. Fruit Tree Shaker 1,200 L/year
c. Farm Trucks (2 units) 4,000 L/year
Estimated Used .12,400 liters/year = ₱452,600/year
6. Oil Consumption
a. 2 Tractors (main use) 160 L ₱160.00 ₱25,600
b. Fruit Tree Shaker 40 L ₱160.00 ₱6,400
c. Farm Trucks (2 units) 160 L ₱160.00 ₱25,600
Total .360 liters/year = ₱57,600/year
7. Price of Diesel ₱60.00/liter
8. Price of Oil ₱65.00/liter
9. Custom Fee Charges Not applicable (owner-operated model)
10. Wages
a. General Field Labor ₱40,000
b. Semi-mechanized Harvesting ₱1,050,000
c. Sorting & Packing Labor ₱150,000
d. Irrigation & Maintenance ₱100,000
Total Wages .₱1,340,000/year
11. Average yield 18–22 mt/ha
12. Cropping per year 1 cropping cycle per year (perennial orchard)
13. Price of Calamansi (₱30/kg) P 500.00
14. Repair and Maintenance cost 10% of initial cost
15. Salvage Value 10 % of initial cost
16. Tax & Insurance Not applicable
17. Interest Rate 24%
Table 13 outlines the foundational assumptions that support the economic evaluation
of the proposed 100-hectare calamansi orchard. It establishes the basic parameters utilized
factors, including the service area (100 hectares) and the capacity of each equipment type
(e.g., four-wheel tractors, brush cutters, etc. stated in hectares per day or holes per day), as
well as the cost of each equipment, equipment lifespan, fuel and oil consumption rates,
labor costs, average yield (in metric tons per hectare), the calamansi price, and
maintenance and repair expenses. Importantly, it also outlines the expected interest rate,
which is an essential element in determining the overall financial viability of the project. This
table essentially supplies the fundamental data and key parameters that underpin all later
Table 14. Cost and Return Analysis for the 100 ha Proposed Calamansi Orchard
ITEMS Value
P/ha P/year
1. FIXED COSTS
a. Depreciation 2,857,143
b. Interest on Investment 1,600,000
c. Tax and Insurance 0.00
d. Repair and Maintenance 2,000,000
TOTAL FIXED COST 7,350,000
2. VARIABLE COSTS
a. Fuel 7,440 744,000
b. Oil 234 23,400
c. Wages (labor) 400 40,000
d. Wages (harvest) 10,500 1,050,000
e. Wages (picking) 1,500 150,000
f. Wages (Irrig. & Maintenance) 1,000 100,000
TOTAL VARIABLE COST 21,074 2,107,400
3. RETURNS
Calamansi Sales 315,000 31,500,000
TOTAL RETURNS 315,000 31,500,000
taxes, insurance, and upkeep) and variable expenses (fuel, oil, labor for different tasks, and
additional resources). These expenses are estimated on a yearly basis, offering an annual
financial overview of the business. The evaluation subsequently compares these expenses
with the anticipated income from calamansi sales, derived from estimated outputs and
market rates. The annual net profit or loss is the result of subtracting total costs (both fixed
Table 15. Payback Period Calculations for the 100 ha Proposed Calamansi Orchard
Yrs
Investment Fixed Total Total Gross Net
Year (Cumulative Net
Cost Cost* Variable Cost Cost Benefits Benefits
Benefits)
1. 20,000,000 4,857,143 2,157,400 26,707,343 31,500,000 4,792,657 4,792,657
2. 0 4,857,143 2,157,400 6,707,343 31,500,000 24,792,657 29,585,314
3. 0 4,857,143 2,157,400 6,707,343 31,500,000 24,792,657 54,377,971
4. 0 4,857,143 2,157,400 6,707,343 31,500,000 24,792,657 79,170,628
5. 0 4,857,143 2,157,400 6,707,343 31,500,000 24,792,657 103,963,285
6. 0 4,857,143 2,157,400 6,707,343 31,500,000 24,792,657 128,755,942
7. 0 4,857,143 2,157,400 6,707,343 31,500,000 24,792,657 153,548,599
Salvage Value at end of 7 yrs ₱2,000,000
Total Benefits (7 yrs) ₱220,500,000
Average annual net benefits ₱21,935,514
Payback Period 1.61 years
Table 16. Break Even Point Calculations for the 100 ha Proposed Calamansi Orchard
ITEMS Value
ITEM
Fixed cost (P/yr) 4,857,143
Varible cost (P/ha) 18,502
Benefits (P/ha) 315,000
Break-even point (ha/yr) 16.39
Table 17. Benefit-cost and net present value calculations for the 100 ha Proposed Calamansi Orchard
YEARS
ITEMS TOTAL
0 1 2 3 4 5 6 7
Cash Inflow 31,500,000 31,500,000 31,500,000 31,500,000 31,500,000 31,500,000 33,500,000
Cash Outflow 20,000,000 6,707,343 6,707,343 6,707,343 6,707,343 6,707,343 6,707,343 6,707,343
Equipment shed 20,000,000 0 0 0 0 0 0 0
Operating cost 0 6,707,343 6,707,343 6,707,343 6,707,343 6,707,343 6,707,343 6,707,343
Amortization 0 0 0 0 0 0 0 0
Total Cash Outflow 20,000,000 6,707,343 6,707,343 6,707,343 6,707,343 6,707,343 6,707,343 6,707,343 ₱41,746,297
Net Cash Flow -
24,792,657 24,792,657 24,792,657 24,792,657 24,792,657 24,792,657 24,792,657 ₱24,792,657
20,000,000
Discount factor (24%) 1.000 0.806 0.650 0.524 0.423 0.341 0.275 0.222
Present value benefits 0 25,389,000 20,475,000 16,506,000 13,324,500 10,756,500 8,662,500 7,437,000 ₱102,550,500
Present value cost 20,000,000 5,409,119 4,359,773 3,515,046 2,839,806 2,288,204 1,844,518 1,489,831 ₱60,805,203
Net present value -
19,980,881 16,115,227 12,990,954 10,484,694 8,468,296 6,817,982 5,947,169 ₱60,805,203
20,000,000
Benefit/cost ratio 2.46
Table 18. Internal Rate of Return Calculations for the 100 ha Proposed Calamansi Orchard
YEARS
ITEMS TOTAL
0 1 2 3 4 5 6 7
Cash Inflow 31,500,000 31,500,000 31,500,000 31,500,000 31,500,000 31,500,000 31,500,000 222,500,000
Cash Outflow 7,014,543 7,014,543 7,014,543 7,014,543 7,014,543 7,014,543 7,014,543 7,014,543 59,101,801
First Trial
Discount Factor (53%) 1.0000 0.6536 0.4272 0.2792 0.1825 0.1193 0.0780 0.0510
Present Value Benefits 0 20,588,400 13,456,800 8,795,000 5,748,750 3,757,950 2,457,000 1,708,500 56,512,400
Present Value Cost 20,000,000 4,584,800 2,996,800 1,958,700 1,280,200 837,000 547,100 357,700 32,562,300
Second Trial
Discount Factor (54%) 1.0000 0.6494 0.4217 0.2738 0.1778 0.1155 0.0750 0.0487
Present Value Benefits 0 20,454,600 13,282,050 8,624,700 5,600,700 3,636,250 2,362,500 1,631,450 55,592,250
Present Value Cost 20,000,000 4,558,350 2,957,750 1,920,700 1,247,300 809,900 526,100 341,600 32,361,700
Net present value 23,230,550
Table 19. Calculated Assumptions for the 100 ha Proposed Calamansi Orchard
ITEMS Value
Capital Investment for the equipment & shed 20,000,000
Total Fixed Cost (P/year) 7,014,543
Total Variable Cost (P/year) ~18,485,457
Total Returns (P/year) 31,500,000
Payback Period (Years) ~1.75 years
Break-even point (ha/year) ~35 hectares
Benefit Cost Ratio 1.72
Internal Rate of Return 53% ~ 54%
Table 17 details the cost-return analysis over seven years, discounting future cash
flows to their present value using a 24% discount rate. It shows a positive NPV, further
supporting the project's profitability. The benefit-cost ratio of 2.46 indicates that for every
The final results of the economic analysis (summarized in Table 19) strongly support
the feasibility of establishing the 100-hectare mechanized calamansi orchard. The high IRR,
positive NPV, and favorable benefit-cost ratio, all derived from the detailed cost-return
analysis, demonstrate the project's significant financial potential. The relatively short
payback period (approximately 1.75 years) and low break-even point (approximately 35
hectares) further reinforce the project's financial robustness and resilience against potential
risks. The study concludes that the mechanized approach offers a compelling economic
widely used in domestic and international markets for fresh fruit, juices, and extracts.
However, the industry remains dominated by traditional, small-scale farms with high
labor costs and inconsistent output. This study proposes a mechanized model as a
Mechanization is central to the proposed system. It includes the use of tractors with
mounted tools for land preparation, GPS-based layout for planting, tractor-mounted
reduce the time and labor required for critical operations such as planting, pruning,
drastically reduce manual labor—from 120–160 man-days per hectare per year to
The methodology part details the farm's layout, highlighting that a scale of 100
Milagros provides advantageous climate, soil quality, and market accessibility. The
arrangement of the farm is carefully designed with 1-hectare plots organized in a grid
the strategy, aligning all agricultural activities with the growth phases of calamansi.
Thorough explanations are given for land preparation (mechanized clearing, tilling,
management (drip irrigation, fertigation techniques), weed, pest, and disease control
research features a cropping calendar that synchronizes activities with the area's
metric tons per hectare annually, compared to only 10–15 metric tons per hectare
under traditional systems. With a selling price of ₱30 per kilogram, the projected
gross annual revenue for the full 100 hectares is approximately ₱31.5 million.
The total initial investment cost for equipment, infrastructure, and system installation
is ₱20 million. The annual fixed costs (including depreciation and maintenance) and
variable costs (fuel, labor, and operations) amount to approximately ₱9.45 million per
year. Subtracting total costs from expected revenue yields a net annual income of
The financial analysis based on the data provided in the study revealed the following
key metrics:
These figures indicate a high level of profitability. Even if only 16.39 hectares
of the orchard reaches full productivity, the project would still cover its total costs,
ensuring minimal financial risk. The short payback period shows that the investment
could be recovered quickly, and the positive NPV confirms long-term value creation.
feasible and profitable. Mechanization not only increases yield and reduces labor
dependency but also improves operational timing, fruit quality, and cost-efficiency.
aligns with market demand, addresses labor shortages, and promotes innovation in
Philippine citrus farming. Based on the findings, this project is ready for
sector.
V. RECOMMENDATIONS
assumptions derived from various sources such as AMTEC test results, Philippine
Agriculture (DA), and PCARRD. To account for any inaccuracies in cost estimations, the
prices of inputs were inflated to some extent. Additionally, the farm yield has been
established at a minimum level to represent the worst-case scenario for the farm. This is
intended to balance out any overlooked expenses, including but not limited to tariffs, foreign
exchange rates, delivery charges, and installation costs. Therefore, regardless of how
promising the economic feasibility of the proposed farm may appear, it will inevitably involve
some degree of error. This margin of error will lessen if the assumptions made align more
closely with reality. It is advised that the economic assumptions used in this feasibility study
—particularly those related to input prices, labor rates, fuel costs, and calamansi market
prices—be revisited at least annually. Real-time data should replace static assumptions to
A scaled-down pilot project (e.g., 5–10 hectares) is strongly recommended prior to the
full-scale deployment of the 100-hectare farm. This will allow validation of the assumptions
practices, and actual operational costs under local conditions in Milagros, Masbate.
VI. REFERENCES
Orchard Establishment
Assumption: 1–2 days per 10 ha for soil Assumption: 5–7 ha/day/unit with a tractor-
Computation: Computation:
10 cycles * 1-2 days = 10–20 days * 0.5 With 3 units in parallel: 20 days / 3 units
(parallel operation) = 5-10 days + buffer = 6.66 days, so about 3-5 days plus
Assumption: 4–6 ha/day/unit with a 45–60 hp Assumption: 4–6 ha/day/unit with a tractor-
Computation: Computation:
With 4-5 units working simultaneously: With 4-5 units working simultaneously:
units = 3.33 days = 4-6 days plus units = 3.33 days = 4-6 days plus
buffer buffer
Computation: Computation:
With 2 units: 12.5 days / 2 units = 6.25 With 2 teams: 10 days / 2 teams = 5
days or 10 days / 2 units = 5 days + days or 6.67 days / 2 teams = 3.33 days
Computation:
Manual Method:
Mechanized Method:
Days to complete:
62,500 holes ÷ 1,000 holes/day = 62.5 days (if 1 unit)
With 2 units: 62,500 ÷ (2 × 500) = 62.5 ÷ 2 = 31.25 days
But if both work simultaneously, actual = 6–8 days (assuming double-shifting or higher productivity as per
field standards)
Labor Savings:
B. Seedling Transplanting
Manual Method:
Mechanized Method:
Days to complete:
62,500 ÷ 2,500 = 25 days
(If more teams or double-shifting, can be completed in 6–8 days as per field standards)
Labor Savings:
Manual Method:
Mechanized Method:
Labor Savings:
C. Windbreak Planting
Manual Method:
Manual planting rate: Total man-days required:
5–7 man-days/ha (average: 6) 100 ha × 6 man-days/ha = 600 man-days
Mechanized Method:
Operating speed and working width for each Operating Speed: 5 km/h (typical for brush cutting,
machine were chosen based on: see John Deere Rotary Cutters)
o Manufacturer brochures (e.g., John Deere, Working Width: 1.5 m (common implement size)
Kubota, New Holland)
1.5 ×5
FCT: FCT = =0.075 ha/hr
o Peer-reviewed agricultural engineering 100
textbooks
Field Efficiency: 70% (accounts for turning,
o Your attached document, which discusses
overlap, downtime; see FAO)
typical speeds, widths, and field conditions
for similar operations (see Table 3 in your FCA: FCA=0.075× 0.7=0.0525 ha/hr
doc).
Working Hours/Day: 8 (standard for field
o Standard recommendations from sources operations)
like the American Society of Agricultural and
Daily Capacity:0.0525 × 8=0.42 ha/day
Biological Engineers (ASABE) and FAO.
Net Working Hours: 7 (1 hour for maintenance,
You specified: New Work Rate: 100% (assuming all time is used
productively)
Theoretical Field Capacity (FCT):
speed (km/h).
1.2× 6
FCT: FCT = =0.072 ha/hr
Actual Field Capacity (FCA): 100
Field Efficiency: 75% (plowing typically 70-80%)
0.006 × A e
FCA= FCA: FCA=0.072× 0.75=0.054 ha/hr
t
o Where Ae is effective area covered (ha), and Daily Capacity:0.054 × 8=0.43 ha/day
t is time (hr).
Daily Capacity:
2.5 ×7
FCT: FCT = =0.175 ha/hr
100
Daily Capacity =FCA × Working Hours/Day
Field Efficiency: 80% (harrowing is efficient in open
fields)
[Kubota and John Deere Implement Working Width: 12 m (standard boom width)
Specs](https://www.kubota.com, 12× 8
FCT: FCT = =0.96 ha/hr
https://www.deere.com) 100
Field Efficiency: 65% (due to time lost on refilling,
turning)
1.0 ×2
FCT: FCT = =0.02 ha/hr
100
Field Efficiency: 55% (time lost positioning at each
tree)
A. Irrigation Scheduling
The efficient operation of the drip irrigation system for the 100-ha calamansi farm is
based on dividing the orchard into manageable irrigation zones and scheduling the
operation of pumps to ensure that the daily water requirement is met within the
available irrigation window. The following assumptions and scheduling plan are used:
Number of main pumps: 2 (each with 280–300 m³/hr capacity, operating in parallel)
Time Slot Pump(s) in Zone(s) Area Covered per Water Delivered per
Operation Irrigated Slot (ha) Slot (m³)
6:00–7:48 AM Pump 1 & 2 Zone 1 10 1,000
7:48–9:36 AM Pump 1 & 2 Zone 2 10 1,000
9:36–11:24 Pump 1 & 2 Zone 3 10 1,000
AM
11:24–1:12 Pump 1 & 2 Zone 4 10 1,000
PM
1:12–3:00 PM Pump 1 & 2 Zone 5 10 1,000
3:00–4:48 PM Pump 1 & 2 Zone 6 10 1,000
4:48–6:36 PM Pump 1 & 2 Zone 7 10 1,000
6:36–8:24 PM Pump 1 & 2 Zone 8 10 1,000
8:24–10:12 Pump 1 & 2 Zone 9 10 1,000
PM
10:12–12:00 Pump 1 & 2 Zone 10 10 1,000
MN
Note: The schedule above assumes 10 zones of 10 ha each, with each zone irrigated for 1.8 hours per day. Adjust
the number of zones and irrigation time per zone based on field layout and actual system hydraulics.
Zone valves: One per zone, preferably automated for precise scheduling.
Sub-mains and laterals: Sized for uniform delivery within each zone.