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PHP 25,000,000.00 PHP 0.00 0 PHP 7,011,046.40 PHP 5,280,000.00 WITHDRAWN AFTER 2 YEARS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