Scribd Logo
Upload

Welcome to Scribd!

  • Fixed Cost

    Uploaded by

    Anonymous rM7NEk
    4 views2 pages
    This document contains financial information for an aquaculture investment project over 3, 5, and 10 year periods. It details the initial investment amount, revenues, fixed costs including depreciation, materials, land rental. It also lists variable costs such as fertilizer, wage, fuel, and labor. It calculates total costs, net income, ROI, payback period, and profitability ratios for each time period. Future worth projections show increasing returns over the longer time horizons.

    Original Description:

    ap

    Original Title

    AP

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains financial information for an aquaculture investment project over 3, 5, and 10 year periods. It details the initial investment amount, revenues, fixed costs including depreciation, materials, land rental. It also lists variable costs such as fertilizer, wage, fuel, and labor. It calculates total costs, net income, ROI, payback period, and profitability ratios for each time period. Future worth projections show increasing returns over the longer time horizons.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    4 views2 pages

    Fixed Cost

    Uploaded by

    Anonymous rM7NEk
    This document contains financial information for an aquaculture investment project over 3, 5, and 10 year periods. It details the initial investment amount, revenues, fixed costs including depreciation, materials, land rental. It also lists variable costs such as fertilizer, wage, fuel, and labor. It calculates total costs, net income, ROI, payback period, and profitability ratios for each time period. Future worth projections show increasing returns over the longer time horizons.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    Ammonium Phosphate PW AW(1)

    (Php) (Php)

    Investment 500000
    Revenue 819000
    Fixed Cost
    Depreciation Cost 8291.67
    Material Cost 56150
    Tilapia fingerlings 30000
    Land Rental 75000
    Total Fixed Cost 169441.67
    Variable Cost
    Fertilizer 15198
    Wage 36000
    Fuel 17880
    Labor 13800
    Total Variable Cost 82878
    TOTAL COST 252319.67
    Net Income 566680.33
    ROI (%) 113.34
    Payback Period 0.88
    Profitabilityt Ratio 0.69
    FUTURE WORTH
    (3 years) (5 years) (10 years)

    1493978.83 2188661.36 2903047.59

    8291.67 8291.67 8291.67


    56150 56150 56150
    30000 30000 30000
    75000 75000 75000
    169441.67 169441.67 169441.67

    45594 75990 151980


    108000 180000 360000
    53640 89400 178800
    41400 69000 138000
    248634 414390 828780
    418075.67 583831.67 998221.67
    1075903.16 1604829.69 1904825.92
    215.18 320.97 380.97
    0.46 0.31 0.26
    0.72 0.73 0.66

    You might also like