Scribd
Upload
48 views1 page

Investment Calculation

The document compares the investment returns of a poultry farm versus a time deposit over 2 and 5 years. The poultry farm with a PHP 5 million investment is projected to generate a net of PHP 952,200 annually. Over 2 years it would yield PHP 2.28 million compared to PHP 350,000 for a time deposit, and over 5 years PHP 10 million compared to PHP 5.28 million.

Uploaded by

Nor Hassan Amba
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
48 views1 page

Investment Calculation

The document compares the investment returns of a poultry farm versus a time deposit over 2 and 5 years. The poultry farm with a PHP 5 million investment is projected to generate a net of PHP 952,200 annually. Over 2 years it would yield PHP 2.28 million compared to PHP 350,000 for a time deposit, and over 5 years PHP 10 million compared to PHP 5.28 million.

Uploaded by

Nor Hassan Amba
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 1

POULTRY FARM INVESTMENT OPTION ALTERNATIVE INVESTMENT

POULTRY FARM GATE PRICE /


INVESTMENT COST OPEX / CHICK NET
CAPACITY LIVE CHICKEN
PHP 5,000,000.00 36,000.00 43.55 70.00 26.45 PHP 952,200.00
(VARIES: MAX @85) COMPARISON TO ALTERNATIVE INVESTMENT
DAY OLD CHICK PHP 1,296,000.00
LABOR COST PHP 133,200.00 THROUGH BANK: ROI COMPUTATION UNDER TIME DEPOSIT
MEDICATION PHP 120,600.00 PHP 95,220.00
RECEIVABLE SHARE /
OPEX @ 3.5% INTEREST RATE (MAX: BASED
PHP 18,000.00 HARVEST 10.00% PHP 5,000,000.00
(WATER/POWER) ON CITY SAVINGS BANK RATE)
3.5% PHP 175,000.00 ANNUALLY
OPEX + CAPEX PHP 1,567,800.00

PHP 26.45 DEPOSITED YEAR: 2


NET
PHP 952,200.00
ROI - COMPUTATION
PHP 2,285,280.00 AFTER 2 YEARS 350,000.00 AFTER 2 YEARS
INVESTMENT'S INVESTMENT
INVESTMENT COST
COST SHARE
POULTRY BUILDNG
PHP 65,000,000.00 PHP 5,000,000.00 7.69% PHP 2,011,046.40 TAXED @ 12% PHP 280,000.00 TAXED @ 20% (BANK'S POLICY)
COST
PROPERTY COST PHP 5,500,000.00 PHP 0.00 0
GENERAL FARM
PHP 25,000,000.00 PHP 0.00 0 PHP 7,011,046.40 PHP 5,280,000.00 WITHDRAWN AFTER 2 YEARS
CAPEX

TOTAL PHP 95,500,000.00 OVERALL INVESTMENT COST PHP 1,731,046.40 DIFFERENCE IN 2 YEARS

CONTRACTED INVESTMENT
PHP 5,713,200.00 AFTER 5 YEARS
MATURITY

PHP 5,027,616.00 TAXED @ 12%

PHP 10,027,616.00 AFTER 5 YEARS

You might also like