Scribd Logo
Upload

Welcome to Scribd!

  • 13 views

    Cost and Return (Hog Fattening and Production) 2

    Uploaded by

    meepads
    This document provides the costs and returns for a hog fattening project and hog production over 5 years. For the hog fattening project, the net income increases each year from $475,475 in year 1 to $818,949 in year 5, with the return on investment increasing from 48.36% to 62.2%. For hog production, the project has a loss in year 2 but then the net income and return on investment increase each subsequent year, with the ROI reaching 47.34% by year 5. Sales prices increase 10% each year for both projects while costs increase 5-10% annually.

    Copyright:

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

    You might also like

    Cost and Return (Hog Fattening and Production) 2

    Uploaded by

    meepads
    13 views4 pages
    This document provides the costs and returns for a hog fattening project and hog production over 5 years. For the hog fattening project, the net income increases each year from $475,475 in year 1 to $818,949 in year 5, with the return on investment increasing from 48.36% to 62.2%. For hog production, the project has a loss in year 2 but then the net income and return on investment increase each subsequent year, with the ROI reaching 47.34% by year 5. Sales prices increase 10% each year for both projects while costs increase 5-10% annually.

    Original Description:

    5-Year Cost and Return of Hog Fattening and Production

    Original Title

    Cost and Return (Hog Fattening and Production)2

    Copyright

    © © All Rights Reserved

    Available Formats

    XLS, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document provides the costs and returns for a hog fattening project and hog production over 5 years. For the hog fattening project, the net income increases each year from $475,475 in year 1 to $818,949 in year 5, with the return on investment increasing from 48.36% to 62.2%. For hog production, the project has a loss in year 2 but then the net income and return on investment increase each subsequent year, with the ROI reaching 47.34% by year 5. Sales prices increase 10% each year for both projects while costs increase 5-10% annually.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    13 views4 pages

    Cost and Return (Hog Fattening and Production) 2

    Uploaded by

    meepads
    This document provides the costs and returns for a hog fattening project and hog production over 5 years. For the hog fattening project, the net income increases each year from $475,475 in year 1 to $818,949 in year 5, with the return on investment increasing from 48.36% to 62.2%. For hog production, the project has a loss in year 2 but then the net income and return on investment increase each subsequent year, with the ROI reaching 47.34% by year 5. Sales prices increase 10% each year for both projects while costs increase 5-10% annually.

    Copyright:

    © All Rights Reserved
    Download as XLS, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xls, pdf, or txt
    of 4

    Hog Fattening Project

    Cost and Return (156 heads/process)

    Particulars 1st yr.

    Sales 55klsx170x156 1,458,600.00


    Direct Expenses:
    Piglets 2,200.00x120hds.x2 343,200.00
    Feeds: (Organic)
    Rice bran 156sacksx630.00 98,280.00
    Soya meal 10x156/50x1300 40,560.00
    Corn bran 24sacksx600.00 9,360.00
    Copra meal 12sacksx1,300.00 10,140.00
    Charcoal w/ cmcoction 156kls x 25.00 3,900.00
    Forage 546kls.x35.00 19,110.00
    OHN/FFJ/FPJ (for drinking/spray) 93.5btlsx60.00 56,160.00
    Feeds:(Commercial)
    Starter 156scksx1,200.00 187,200.00
    Labor (Maintenance) 1500x4x24 187,200.00 955,110.00
    Pigpin:
    Labor/Material (Pigpin) 7,000.00x24x.65 109,200.00 21,840.00
    Pigdrinker 100.00x48pcs.x.65 3,120.00 1,040.00
    Drum 200.00x24pcs.x.65 3,120.00 1,040.00
    Hose 60.00/meterx48mtrsx.6 9,360.00 3,120.00
    Maintenance:
    Pigpin 975.00
    1,079,910.00 28,015.00
    Total Expenses 983,125.00
    Total Net Income 475,475.00
    ROI 48.36%

    Assuming there is an increase of selling price of 10% per year.


    The pigpin expense amortize for 5 years
    The pigdrinker,drum and hose amortize for 3 years.
    Assuming there is 5% increase of expenses of piglets and feeds every year.
    There is also an increase of 10% of labor every year.
    ning Project
    156 heads/process)

    2nd yr. 3rd yr. 4th yr. 5th yr.

    1,604,460.00 1,764,906.00 1,941,396.60 2,135,536.26

    377,520.00 415,272.00 456,799.20 502,479.12

    103,194.00 108,353.70 113,771.39 119,459.95


    42,588.00 44,717.40 46,953.27 49,300.93
    9,828.00 10,319.40 10,835.37 11,377.14
    10,647.00 11,179.35 11,738.32 12,325.23
    4,095.00 4,299.75 4,514.74 4,740.47
    20,065.50 21,068.78 22,122.21 23,228.32
    58,968.00 61,916.40 65,012.22 68,262.83

    196,560.00 206,388.00 216,707.40 227,542.77


    205,920.00 226,512.00 249,163.20 274,079.52

    21,840.00 21,840.00 21,840.00 21,840.00


    1,040.00 1,040.00
    1,040.00 1,040.00
    3,120.00 3,120.00

    1,950.00 1,950.00 1,950.00 1,950.00

    1,058,375.50 1,139,016.78 1,221,407.31 1,316,586.30


    546,084.50 625,889.23 719,989.29 818,949.96
    51.60% 54.95% 58.95% 62.20%
    Hog Production
    Cost and Return

    Particulars 1st yr. 2nd yr.

    Sales 240x2200 528,000.00 580,800.00


    Direct Expenses:
    Sow 9,500.00x12 114,000.00
    Feeds Sow:
    Gestating 1,125x8x12 120,000.00 54,000.00
    Lactating 1,200x3X12+7200 50,400.00 7,200.00
    Piglets Feeds:
    Booster 90.00x240x2 43,200.00 43,200.00
    Pre-starter 1172x240 281,280.00 608,880.00 295,344.00
    Labor and Materials (Cage) 5000x6 30,000.00 6,000.00 6,000.00
    Labor (Caretaker) 100x210x2 42,000.00 42,000.00 42,000.00
    Total Expenses 680,880.00 656,880.00 447,744.00
    Net Income (128,880.00) 133,056.00
    ROI (0.20) 29.72%
    3rd yr. 4th yr. 5th yr

    638,880.00 702,768.00 773,044.80

    56,700.00 59,535.00 62,511.75


    7,560.00 7,938.00 8,334.90

    45,360.00 47,628.00 50,009.40


    310,111.20 325,616.76 341,897.60
    6,000.00 6,000.00 6,000.00
    46,200.00 50,820.00 55,902.00
    471,931.20 497,537.76 524,655.65
    166,948.80 205,230.24 248,389.15
    35.38% 41.25% 47.34%

    You might also like