site-logo

7 Cleaver Rice Retail Business Plan Philippines Galleries

View Image 7 Cleaver Rice Retail Business Plan Philippines Galleries

7 Cleaver Rice Retail Business Plan Philippines Galleries - Proprietor: david l. Pitao vicinity: brgy. Casili-on, villaba, leyte undertaking funding capital: constant funding: details quantity (php) cono rice mill (unmarried pass) 21,000.00 diesel engine (4dr5) 45,000.00 installation value 15,000.00 buildings!Ed "ouse a hundred,000.00 #eig!Ing scale five,000.00 se$ice &e!Icle (su'u(i %()u*) 5,000.00 s,b)-.-/Zero ### operational/operating capital: di$ect 0a1o$ 12,450.00 $icants 5 ,a hundred and ten.00 re*ai$ 4 maintenance 44,two hundred.00 pe$6it 4 0icenses 7,500.00 s,b)-.-/Zero ### overall undertaking cost: ### npv four ,225.Eighty if: npv > 1: feasible na ba!!! Bcr 1.08 if: bcr > 1: possible na ba !!! Irr 25.24 roi 27.21 paback four.71 years economic analsis n"#$ & p'($)*: rice mill task l)"* , : b'-./ Casili0on1 villaba1 lete 9ea$ fee bene:it ;et retu$n discounted p$o zero.7 0 221,000.00 221,000.00 )221,000.00 221,000.00 1 a hundred forty five,280.00 145,280.00 202,000.00 eighty two,540.00 111,572.48 2 a hundred and fifty,717.00 one hundred fifty,717.00 212,four hundred.00 eighty two,half.00 22, 42.Eighty 7 one hundred fifty five,812.85 155,812.85 22 ,720.00 57,501.75 50,272.74 four 181,12 .Fifty two 181,12 .52 240,528.00 five ,five eight.Forty two fifty eight,478. 5 5 185,07 .08 185,07 .08 252,225.70 25,528.24 44, 22.42 eight 157,121.01 157,121.01 285,488.55 2,225.Fifty five 75,252. 5 15 ,870.05 15 ,870.05 252,fifty seven .2 ,10 .27 22,828. 2 2 128,401.Fifty five 128,401.55 2 2,858.2 108,255.Seventy two 22,250.25 1 7,511.85 1 7,511.85 705,710.57 117,five .0 12,242.05 10 two hundred, fifty five.27 2 hundred, 55.27 722,858.25 121,eight .04 14,552.52 general 2311444/44 115161121/32 117781121/32 219191241/9: 9221457/36 5581122/29 ;p& = 70> (seventy one,zero .14) irr 25.24> bcr 0. 5 r.I 0.27 pa?1ac( pe$iod 4.71 s$,; * < *. A,"=.; ; S>##"'. Condition ;p& = 12> bcr irr base situation )71,0 .14 zero. Five 25.24> 5> inc$ease in cost eighty two,072.25 1.05 22.25> 10> inc$ease in value 77,252.55 1.01 1 .15> five> dec$ease in 1ene:it 50,215.Fifty two 1.05 20.Fifty seven> 10> dec$ease in 1ene:it (five four.02) 0. 2 15. Four> b'$"?0e<$, p ,* (bep) a,"=.; ; [email protected] cost [email protected] cost a&/0,eb condo c)))))))))))))))))))) d &a$ia1le value"ecta$e &a$ia1le value"a 850.Forty /$ea apartment"a 1.00 -a$get /$ea ("a) a hundred and fifty.0 a&/zero,eb c))))))))))))))))))))) d 850.40 one hundred fifty.00 bep, apartment a&/zero,eb bep, /$ea a&/0,eb ca&/0,eb [email protected] fee /$ea c e)))))))))))))))))))) rental)&a$ia1le value ca&/0,eb monetary analsis sensitivit analsis :@ ,)'$";$ , );* discounted 9ea$ value bene:it ;et reenue discounted bene:it = 70> fee = 18> zero.7 0.18 zero.00 zero 221,000.00 (221,000.00) 221,000.00 a hundred and eighty,000.00 1 152,527.00 202,000.00 fifty five,455.00 171,425.Seventy four 12 ,270.Fifty five 2 one hundred fifty five,222.85 212,400.00 eighty,551.Seventy five 115,2 2.40 104,752.50 7 187,7 .52 22 ,720.00 eighty five, 20.42 104,827.20 24,705.25 four 18 ,24 .08 240,528.00 fifty one,578. 4 7,454.55 eighty two,zero 7.20 five one hundred fifty five,7 1.01 252,225.70 55,474.2 27,505. 4 fifty four, 2.Seventy eight eight 121,240.05 285,488.Fifty five 27,828.50 fifty four,874.25 forty four,421.55 five 122,811.55 252,57 .2 zero,122.Seventy two 88,578.74 seventy five,25 .11 2 1 5,521.85 2 2,858.2 eight, 55.24 5 ,500.02 22, five .22 207,125.27 705,710.57 104,127.50 fifty seven,422.8 27,408.74 10 211,028.0 722,858.25 111,850.12 forty five,278.15 5661976/65 overall 214571555/71 219191241/9: :691826/fifty eight 111161555/5: ;p& = 18> 82,072.25 irr 22.25> bcr 1.05 5> dec$ease in 1ene:it discounted 9ea$ value bene:it ;et reenue cost = 18> 0.18 zero 221,000.00 )221,000.00 221,000.00 1 one hundred forty five,280.00 1 five,800.00 fifty two,740.00 one hundred twenty five,224.14 2 a hundred and fifty,717.00 205,420.00 fifty five,185.00 111,505.05 7 a hundred and fifty five,812.85 215,254.00 82,275.75 ,eight 2.22 four 181,12 .Fifty two 222,548.50 eighty five,555.12 2 ,027.55 five 185,07 .08 240,124.04 57,one hundred forty four. 5 five ,52 .45 eight 157,121.01 252,1 7.24 five ,012.22 51,020.21 5 15 ,870.05 284,202. Zero 25,152.27 87,552.Forty two 2 128,401.Fifty five 252,047.04 1,841.Forty five fifty eight,255.22 1 7,511.85 2 1, 45.20 2,477.Fifty five 50,224.Forty eight 10 2 hundred, 55.27 708,542.Forty eight 105,585.27 45,552.24 overall 117781121/32 2183:1671/:five 8711297/5: 114581121/95 ;p& = 12> 50,215.Fifty two irr 20.57> bcr 1.05 [email protected] ,)'$";$ , );* discounted 9ea$ value bene:it bene:it = 18> zero.18 0 221,000.00 15 ,710.74 1 15 ,528.00 202,000.00 182,708.Fifty two 2 185,744.70 212,400.00 148, 15.82 7 151,120.Fifty two 22 ,720.00 172, 27. 8 four a hundred and fifty five,702.54 240,528.00 one hundred twenty,757.42 5 127,542. 5 252,225.70 102, 52.50 8 1 0,four .12 285,488.Fifty five 2,828.Forty one 5 1 five,five 7.05 252,fifty seven .2 2 ,257. 0 2 205,041.Fifty seven 2 2,858.2 20,202.25 212,282.21 705,710.57 57,one hundred forty five.Forty two 10 221,054. Five 722,858.25 111721542/31 overall 2119:1868/44 219191241/9: ;p& = 18> irr bcr 10> dec$ease in 1ene:it discounted bene:it = 18> 9ea$ fee bene:it zero.18 0 221,000.00 150,744.27 1 one hundred forty five,280.00 a hundred twenty five,200.00 154,1 1.Forty four 2 150,717.00 1 8,580.00 17 ,58 .24 7 155,812.Eighty five 208,722.00 128,774.Fifty five 4 181,12 .52 218,505.Forty 114,754.Fifty five five 185,07 .08 225,542.Fifty five 107,510.58 8 157,121.01 272, 1 . 1 7,8 5.Zero five 15 ,870.05 250,285. Zero 24,210.21 2 128,401.55 287,forty .20 58,585.28 1 7,511.85 258,55 .88 8 ,422.15 10 200, 55.27 2 zero,402.84 111661495/ninety five general 117781121/32 216:81:31/83 ;p& = 12> irr bcr ;et reenue discounted discounted value = 12> bene:it = 12> 0.12 zero.12 (221,000.00) 221,000.00 42,214.00 one hundred seventy five,411.28 158,251.1 fifty seven,0.5.50 112,545.50 158,251.Forty two 52,17 .4 104,one hundred twenty five.Fifty five 17 ,551.27 87,455.Forty eight 1,457.Fifty five 124,1 4.54 8 ,022.Seventy seven 20,715.Fifty four a hundred and ten,512.25 fifty four, 85.45 50,588.22 2,775.1 21,148.22 82,02 .41 25,507.Forty seven 25,875.18 fifty four,542. 2 55,287.22 4,445. 2 forty five, 1.21 eight ,225.05 101,801.72 42,27 .55 eighty one,851. Five 8:41595/9: 114331874/36 111421481/fifty seven 77,252.Fifty five 1 .15> 1.01 discounted discounted ;et reenue price = 12> bene:it = 12> 0.12 0.12 )221,000.00 221,000.00 41, forty.00 127,one zero one.8 152,844.05 forty eight,245.00 one zero five, 52.Forty eight 141,188.77 50,fifty eight .Seventy five 4,514.71 one hundred twenty five,814.Eleven fifty five,515.22 27,17 .Five 111,555.25 80,507.Fifty one 57,014.Seventy one ,481.04 eighty five,572.2 84,151.51 22,507.45 fifty one,275.24 fifty eight,7 zero.75 fifty two,557.Zero 55,half.87 4 ,fifty two . 7 50,058. Zero 27,082.01 forty seven,822.Seventy two 82,758.58 2 ,471.Forty one seventy two,7 .81 fifty five,428.55 69418:7/ninety nine 1141:1432/:five 7711365/ninety one (five 4.02) 15. 4> zero. 2 sc!Edule five fuel1 oil and lubricants 9ea$ diesel consu6*tion #o$(ing "ou$s9ea$ cost o: diesel /nnual diesel 0u1$icants -otal value fee (20> o: fee o: diesel) 1 12.5 780 14.Eighty five 85, 25.00 17,one hundred twenty five.00 five ,110.00 2 12.Five 780 15.Seventy two eight ,221.25 17,244.25 27,half.50 7 12.5 780 18.15 52,822.Seventy one 14,578.Forty eight 25,212.52 4 12.Five 780 18. Eight fifty eight,718.47 15,287.2 1,55 .51 5 12.Five 780 15.21 20,172.25 18,028.45 eight,152.50 8 12.5 780 12.50 24,172.28 18,225.Fifty five one hundred, 88.87 5 12.5 780 1 .87 22,745.21 15,88 .18 108,014. Five 2 12.5 780 20.81 2,587.10 12,552.82 111,715.51 12.5 780 21.84 five,401.25 1 ,420.25 118,221.50 10 12.Five 780 22.57 102,251.71 20,454.28 122,525.Fifty two f lubricants which include engine oil, hydraulic & transmission fluids, filters, and greases constitute a few 20 of the whole annual gasoline fee. Agenda 2 direct hard work role no. Of laborer fee consistent with day workin days!"Ear # $otal &ount 'perator # #2(.(( )( #(* ((.(( Laborer # five.(( )( ,*-Five(.(( 2(five.(( )( # *45(.(( "Ear no. Of laborer rate in keeping with day workin days ."Ear $otal &ount # 2 2(5.(( )( # *Forty five(.(( 2 2 2#5.25 )( #)*/,2.5( / 2 22-.(# )( 2(*/4#.#/ 4 2 2/,./# )( 2#*/5 .# 5 2 24).# )( 22*forty two-.() - 2 2-#.-4 )( 2/*54,./) , 2 2,four.,2 )( 24*,24.,- 2 2 .Four- )( 25*)-#.(( ) 2 /(2. )( 2,*25).(5 #( 2 /# .(2 )( 2 *-22.(# Agenda / depreciation expense 0te& uisition 2ost 3sti&ated life nnual depreciation 2ono rice 4ill 2#*(((.(( #( 2*#((.(( Diesel 3nine 45*(((.(( #( Four*five((.(( 0nstallation 2ost #5*(((.(( #( #*5((.(( 5uildin #((*(((.(( #( #(*(((.(( Weihin scale 5*(((.(( #( 5((.(( Ser6ice 7ehicle -five*(((.(( #( -*5((.(( $Otal 25#*(((.(( 25*#((.(( Schedule # rice mill custom service fees yr output (kls.) Price/kl. (Hypertext preprocessor) profits (hypertext preprocessor) 1 2( *(((.( #.(( 2( *(((.(( 2 2( *(((.( #.(Five 2# *four((.(( Three 2( *(((.( #.#( 22)*/2(.(( 4 2( *(((.( #.#- 24(*, -.(( Five 2( *(((.( #.22 252* 25./( 6 2( *(((.( #.2 2-five*4--.Five, 7 2( *(((.( #./4 2, *,/). ) Eight 2( *(((.( #.4# 2)2*-,-. ) Nine 2( *(((.( #.4 /(,*/#(.,/ 10 2( *(((.( #.Fifty five /22*-,-.2, projected income announcement p/r-ic,zero/rs 9ea$ zero 9ea$ 1 9ea$ 2 9ea$ 7 9ea$ four 9ea$ five 9ea$ eight 9ea$ 5 9ea$ 2 9ea$ 9ea$ 10 milling se$ice :ees 202,000.00 212,400.00 aaa aaa 252,225.70 aaa 252,fifty seven .2 2 2,858.2 705,710.Fifty seven 722,858.25 gross profits 202,000.00 212,four hundred.00 aaa aaa 252,225.70 aaa 252,57 .2 2 2,858.2 705,710.Fifty seven 722,858.25 0essg ehpe;ses di$ect 0a1o$ 12,450.00 1 ,752.50 20,741.17 21,752.12 22,428.0 27,545.7 24,524.58 25, 81.00 25,25 .05 22,822.01 sala$ies#ages ) ) ) ) ) ) ) ) ) ) four 0u1$icants 5 ,one hundred ten.00 27,0.5.50 25,212.52 1,fifty five .Fifty one eight,152.50 aaa 108,014. Five 111,715.51 118,221.50 122,525.Fifty two re*ai$s and preservation forty four,2 hundred.00 44,200.00 44,two hundred.00 44,2 hundred.00 forty four,200.00 forty four,200.00 44,200.00 44,200.00 forty four,200.00 forty four,200.00 de*$eciation 25,a hundred.00 25,one hundred.00 25,a hundred.00 25,100.00 25,a hundred.00 25,one hundred.00 25,one hundred.00 25,one hundred.00 25,one hundred.00 25,one hundred.00 pe$6it four 0icenses 7,500.00 7,855.00 7,252.Fifty five four,051.8 four,254.25 four,488. 4,eight 0.77 4, 24.25 5,151.0 5,42 .85 -otal [email protected]*enses one hundred fifty,780.00 one hundred fifty five,417.00 aaa aaa 1 2,17 .08 aaa 204,570.05 211,501.Fifty five 212,811.85 228,0.5.27 internet earnings ( b$&'$ t"a ) 75,840.00 forty two, 25.00 forty two,801.Seventy five 54,4 8.42 eighty,828.24 85,125.Fifty five fifty four,00 .27 21,155.Seventy two 22,eight .Zero eight,5 .04 projected casb flow announcement p/r-ic,0/rs 9ea$ zero 9ea$ 1 9ea$ 2 9ea$ 7 9ea$ four 9ea$ 5 9ea$ 8 9ea$ five 9ea$ 2 9ea$ 9ea$ 10 c/s" i;30.# Inest6ent ca*ital 221,000.00 custo6 se$ice 3ees 202,000.00 212,400.00 aaa aaa 252,225.70 aaa 252,57 .2 2 2,858.2 705,710.Fifty seven 722,858.25 -otal cas! In:loi 221,000.00 202,000.00 212,four hundred.00 aaa aaa 252,225.70 aaa 252,57 .2 2 2,858.2 705,710.57 722,858.25 c/s" .,-30.# Buildings!Ed const$uction one hundred,000.00 pu$c!Ase o: ejui*6ent 121,000.00 di$ect 0a1o$ 12,450.00 1 ,752.50 20,741.17 21,752.12 22,428.0 27,545.7 24,524.Fifty eight 25, eighty one.00 25,25 .05 22,822.01 sala$ies#ages ) ) ) ) ) ) ) ) ) ) four 0u1$icants 5 ,a hundred and ten.00 27,half.50 25,212.Fifty two 1,fifty five .51 8,152.50 aaa 108,014. Five 111,715.Fifty one 118,221.50 122,525.52 re*ai$s and renovation forty four,two hundred.00 44,200.00 44,two hundred.00 forty four,2 hundred.00 44,200.00 forty four,two hundred.00 44,200.00 44,2 hundred.00 forty four,200.00 44,two hundred.00 pe$6it 4 0icenses 7,500.00 7,855.00 7,252.Fifty five 4,051.8 four,254.25 four,488. 4,eight 0.77 four, 24.25 five,151.0 five,forty two .Eighty five :loi 221,000.00 a hundred forty five,280.00 one hundred fifty,717.00 aaa aaa 185,07 .08 aaa 15 ,870.05 128,401.55 1 7,511.Eighty five 2 hundred, 55.27 cas! Stability, finishing ) eighty two,540.00 eighty two,0.5.00 57,501.Seventy five 5 ,5 eight.42 25,528.24 2,225.55 ,10 .27 108,255.72 117,5 .Zero 121,8 .04 /ddg cas! Balance, starting ) eighty two,540.00 aaa aaa 224,124.Fifty five aaa 482,1 eight.58 581,708.Seventy two 885,521.50 521,720.5 ;e- c/s" 30.# ) Eighty two,540.00 one hundred seventy,225.00 aaa aaa seventy eight , eleven.01 aaa 581,708.72 885,521.50 521,720.Five 07,05 .27 projected balance sbeet p/r-ic,0/rs 9ea$ 0 9ea$ 1 9ea$ 2 9ea$ 7 9ea$ four 9ea$ 5 9ea$ 8 9ea$ 5 9ea$ 2 9ea$ 9ea$ 10 /sse-s cas! On "and 82,540.00 170,225.00 aaa aaa seventy eight , eleven.01 aaa 581,708.Seventy two 885,521.50 521,720.Five 07,05 .27 ejui*6entbuilding 221,000.00 221,000.00 aaa aaa 221,000.00 aaa 221,000.00 221,000.00 221,000.00 221,000.00 0essg de*$eciation 25,100.00 50,two hundred.00 fifty five,seven hundred.00 aaa a hundred twenty five,500.00 aaa one hundred fifty five,500.00 2 hundred,two hundred.00 225, 00.00 251,000.00 -.-/Zero /sse-s 712,840.00 781,825.00 aaa aaa 525,411.01 aaa 888,808.Seventy two 545,521.50 278,420.Five seventy seven,05 .27 0i/bi0i-ies four ek,i-9 $es ejuit? 221,000.00 221,000.00 aaa aaa 221,000.00 aaa 221,000.00 221,000.00 221,000.00 221,000.00 retained ea$nings 75,840.00 20,825.00 aaa aaa 244,411.01 aaa 725,808.Seventy two 488,521.50 555,420.5 852,05 .27 -.-/0 0i/bi0i-ies 4 ek,i-9 712,840.00 781,825.00 aaa aaa 525,411.01 aaa 888,808.Seventy two 545,521.50 278,420.5 seventy seven,05 .27 financial analsis n"#$ & p'($)*: rice mill project l)"* , : b'-./ C"; = zero,1 v =="c"1 l$.*$ 9ea$ cost bene:it ;et retu$n discounted discounted p$o bene:it = 20> 0.2 zero.2 zero 221,000.00 221,000.00 )221,000.00 221,000.00 0.00 1 145,280.00 a hundred forty five,280.00 202,000.00 82,540.00 121,050.00 157,777.Seventy seven 2 one hundred fifty,717.00 a hundred and fifty,717.00 212,four hundred.00 eighty two,1/2.00 104,724.07 151,888.85 7 one hundred fifty five,812.85 155,812.85 22 ,720.00 57,501.75 0,1/2.0 172,502.77 4 181,12 .Fifty two 181,12 .52 240,528.00 five ,five 8.42 fifty five,574.15 118,eleven .Five 5 185,07 .08 185,07 .08 252,225.70 25,528.24 85,12 .25 one hundred and one,804.22 8 157,121.01 157,121.01 285,488.55 2,225.Fifty five fifty five, 5. 5 22, 04.22 five 15 ,870.05 15 ,870.05 252,57 .2 ,10 .27 50,171.Forty five 55,five 1.1 2 128,401.55 128,401.55 2 2,858.2 108,255.72 forty seven,751.05 eighty two,half.2 1 7,511.85 1 7,511.Eighty five 705,710.Fifty seven 117,five .Zero seventy five,507.25 five ,552.22 10 two hundred, 55.27 two hundred, fifty five.27 722,858.25 121,8 .04 72,452. 4 fifty two,114.02 total 2311444/forty four 115161121/32 117781121/32 219191241/nine: 9221457/36 7921575/31 114211393/:6 ;p& = 20> four ,225.Eighty irr 25.24> bcr 1.08 r.I 27.21 pa?1ac( pe$iod four.71 s$,; * < *. A,"=.; ; S>##"'. Condition ;p& = 20> bcr irr base situation four ,225.Eighty 1.08 25.24> 5> inc$ease in cost 20,215.78 1.07 22.25> 10> inc$ease in cost (five,5 0.22) zero. 1 .15> 5> dec$ease in 1ene:it 8,845.Fifty four 1.05 20.57> 10> dec$ease in 1ene:it (75, 70.Eleven) 0. 8 15. 4> sensitivit analsis :@ ,)'$";$ , );* 9ea$ value bene:it ;et reenue discounted discounted value = 20> bene:it = 20> zero.2 zero.2 0 221,000.00 (221,000.00) 221,000.00 1 152,527.00 202,000.00 55,455.00 a hundred twenty five,102.50 157,777.77 2 a hundred and fifty five,222.Eighty five 212,four hundred.00 80,551.75 10 ,807.27 151,888.Eighty five 7 187,7 .52 22 ,720.00 eighty five, 20.42 four,55 . 4 172,502.77 four 18 ,24 .08 240,528.00 fifty one,578. Four 21,820.22 118,11 .Five 5 a hundred and fifty five,7 1.01 252,225.70 fifty five,474.2 50,425.52 101,804.22 eight 121,240.05 285,488.55 27,828.50 80,2 five.25 22, 04.22 5 122,811.55 252,57 .2 0,122.Seventy two fifty two,872.07 fifty five,5 1.1 2 1 five,521.Eighty five 2 2,858.2 eight, 55.24 forty five,512.Eighty 82,0.5.2 207,a hundred twenty five.27 705,710.Fifty seven 104,127.50 7 ,seventy five .05 5 ,552.22 10 211,028.Zero 722,858.25 111,850.12 74,021.2 fifty two,114.02 total 214571555/71 219191241/9: :691826/fifty eight 7791335/fifty one 114211393/:6 ;p& = 20> 20,215.78 irr 22.25> bcr 1.07 five> dec$ease in 1ene:it discounted discounted 9ea$ fee bene:it ;et reenue cost = 18> bene:it = 18> zero.18 zero.18 zero 221,000.00 )221,000.00 221,000.00 1 145,280.00 1 5,800.00 fifty two,740.00 one hundred twenty five,224.14 150,744.27 2 150,717.00 205,420.00 fifty five,185.00 111,505.05 154,1 1.44 7 155,812.Eighty five 215,254.00 82,275.Seventy five ,eight 2.22 17 ,58 .24 four 181,12 .Fifty two 222,548.50 eighty five,555.12 2 ,027.55 128,774.Fifty five 5 185,07 .08 240,124.04 57,a hundred and forty four. Five five ,fifty two .Forty five 114,754.Fifty five 8 157,121.01 252,1 7.24 5 ,012.22 fifty one,020.21 107,510.58 five 15 ,870.05 284,202. Zero 25,152.27 87,552.Forty two 7,8 five.Zero 2 128,401.55 252,047.04 1,841.Forty five 58,255.22 24,210.21 1 7,511.85 2 1, forty five.20 2,477.55 50,224.Forty eight fifty eight,585.28 10 two hundred, fifty five.27 708,542.48 a hundred and five,585.27 45,552.24 eight ,422.15 general 117781121/32 2183:1671/:5 8711297/5: 114581121/95 111661495/95 ;p& = 20> eight,845.Fifty four irr 20.Fifty seven> bcr 1.05 [email protected] ,)'$";$ , );* 9ea$ fee bene:it ;et reenue discounted discounted price = 20> bene:it = 20> 0.2 0.2 0 221,000.00 (221,000.00) 221,000.00 1 15 ,528.00 202,000.00 42,214.00 177,155.00 157,777.Seventy seven 2 185,744.70 212,400.00 fifty seven,half.50 114,222.47 151,888.Eighty five 7 151,120.Fifty two 22 ,720.00 52,17 .Four ,082.20 172,502.Seventy seven four a hundred and fifty five,702.Fifty four 240,528.00 87,455.Forty eight 25,505.Five 118,11 .Five five 127,542. 5 252,225.70 eight ,022.Seventy seven 57,242.12 101,804.22 eight 1 0,4 .12 285,488.Fifty five fifty four, eighty five.Forty five 87,5 five.55 22, 04.22 five 1 five,five 7.05 252,57 .2 21,148.22 fifty five,one hundred forty four.80 fifty five,5 1.1 2 205,041.Fifty seven 2 2,858.2 25,875.18 45,828.15 82,1/2.2 212,282.21 705,710.57 4,445. 2 forty one,254.24 five ,552.22 10 221,054. 5 722,858.25 one zero one,801.72 seventy five,504.24 fifty two,114.02 overall 2119:1868/44 219191241/9: eight:41595/9: 114641755/94 114211393/:6 ;p& = 20> (five,five zero.22) irr 1 .15> bcr zero. 10> dec$ease in 1ene:it discounted discounted 9ea$ price bene:it ;et reenue fee = 20> bene:it = 20> zero.20 zero.20 zero 221,000.00 )221,000.00 221,000.00 1 a hundred forty five,280.00 125,two hundred.00 forty one, 40.00 121,050.00 158,000.00 2 150,717.00 1 8,580.00 forty eight,245.00 104,724.07 178,500.00 7 a hundred and fifty five,812.85 208,722.00 50,fifty eight .75 zero,0.5.0 11 ,475.50 4 181,12 .Fifty two 218,505.Forty 55,515.22 55,574.15 104,505.21 five 185,07 .08 225,542.55 eighty,507.51 eighty five,12 .25 1,444.Seventy four 8 157,121.01 272, 1 . 1 85,572.2 fifty five, 5. Five 20,017.5 five 15 ,870.05 250,285. Zero fifty one,275.24 50,171.Forty five 50,012.05 2 128,401.55 287,40 .20 55,0.5.87 forty seven,751.05 81,280.58 1 7,511.Eighty five 258,fifty five .88 27,082.01 seventy five,507.25 fifty seven,802. 10 two hundred, 55.27 2 0,402.Eighty four 2 ,471.41 72,452. Four forty eight, 02.82 general 117781121/32 216:eighty one:31/83 69418:7/99 7921575/31 7171931/ninety three ;p& = 20> (75, 70.Eleven) irr 15. Four> bcr 0. 8 time table four maintenance and upkeep 0te& 5asis charge 89 $otal 2ost consistent with "ear 854( :rs.9 rice 4ill.3nine #*(((.(( 2( #-*2((.(( Ser6ice 7ehicle -five*(((.(( 2( #/*(((.(( 5uildin #((*(((.(( #Five.( #5*(((.(( $Otal 44*2((.((.

Rice Retail Business Plan Philippines Top (PDF) Rice Marketing Collections

Rice Retail Business Plan Philippines Top (PDF) Rice Marketing Collections

Rice Retail Business Plan Philippines Practical Costs, Returns Of Palay Production, Philippine Statistics Galleries

Rice Retail Business Plan Philippines Practical Costs, Returns Of Palay Production, Philippine Statistics Galleries

Rice Retail Business Plan Philippines Creative For More Information Visit Www.Bigasanko.Com Or Like Us At Facebook Solutions

Rice Retail Business Plan Philippines Creative For More Information Visit Www.Bigasanko.Com Or Like Us At Facebook Solutions

Rice Retail Business Plan Philippines Best Why Bigasanko.Com? Images

Rice Retail Business Plan Philippines Best Why Bigasanko.Com? Images

Rice Retail Business Plan Philippines New Rice Dealer At Pampang Market In Pampanga Philippines Galleries

Rice Retail Business Plan Philippines New Rice Dealer At Pampang Market In Pampanga Philippines Galleries

Rice Retail Business Plan Philippines Practical ... Plan Rice Retailing Project Proposal Best Of Printable Sample Business Proposal Form Catering Proposal Template Photos

Rice Retail Business Plan Philippines Practical ... Plan Rice Retailing Project Proposal Best Of Printable Sample Business Proposal Form Catering Proposal Template Photos

Rice Retail Business Plan Philippines Simple ..., The Business, A Year. “After That, They, Decide To Continue Or Pull, From, Venture.” Franchisees, Also, To Take Staggered Payment Galleries

Rice Retail Business Plan Philippines Simple ..., The Business, A Year. “After That, They, Decide To Continue Or Pull, From, Venture.” Franchisees, Also, To Take Staggered Payment Galleries

View Another plan that you might be looking for: