|
SURVEY
REPORT
SUCCESSFUL RATE ACCORDING TO SURVEY OF 30
UNITS: 3 UNITS FAILED
BUILDING TIME = 6 MONTHS
RESULT AFTER BEEN BUILT:
1 YEAR =
80 NESTS
2 YEAR =
150 NESTS
3 YEAR =
300 NESTS
4 YEAR =
600 NESTS
5 YEAR = 1,500 NESTS
COLLECTING ABOUT 30-50% OF TOTAL NESTS EVERY 40
DAYS
ANNUAL SALES AFTER 5 YEAR = 750 X 365/40 =
6,843 NESTS
SWALLOW NESTS MARKET PRICE AT JANUARY 2005
USD1,520 PER KG FOR SMALLER SIZES UP TO
USD1,580 PER KG FOR LARGER SIZES
1 KG = 120 – 130 NESTS, SOME ARE SMALL AND
SOME LARGER
RETURN FOR INVESTMENT OF USD141,880
OPTIMISTIC (1,500 nests)
PESSIMISTIC (750 NESTS)
ANNUAL RETURN IN 5 YR:
USD90,100
USD40,010
63.50%
28.20%
VALUE OF INVESTMENT
When each building has been occupied by nesting
swallows, the building value is
USD56,010 plus Rp5,000,000
(abt. USD543.50)
per nest.
A) Value of a building containing 1,500 nests:
USD56,010
+ 1,500 x USD543,50 = USD871,260
RETURN ON TOTAL INVESTMENT
= 871,260 / 141,880 = 614.08%
YOUR INVESTMENT OF USD39,800 AFTER 5 YR:
USD871,260 X 45% = USD392,067
B) Value of a building containing 750 nests:
USD56,010
+ 750 x USD543,50 = USD463,635
RETURN ON TOTAL INVESTMENT
= 463,635 / 141,880 = 326.78%
YOUR INVESTMENT OF USD39,800 AFTER 5 YR:
USD463,635 X 45% = USD208,636
Homepage / History
/ Costing / Survey
/ Guarantee / Pic-Bldg
/ Pic-Nests
|