Online
Sign In 
Chat
Investment
A Breakdown of Investments, Expected Returns, and Break-even Point
Investment Details for a 800-rai of Rice Farm/Season with Production Capacity of 40,000 trays (For New Investors) *
| Order | Item | Price/Unit | Amount | Total Price (Baht) |
|---|---|---|---|---|
| 1 | Housing with concrele floor 400 sq.m | 750,000 | 1 | 750,000 |
| 2 | Green field with water system | 80,000 | 1 | 80,000 |
| 3 | Farm road surrounding the greening field | 50,000 | 1 | 50,000 |
| 4 | Semi-auto sowing machine | 92,000 | 1 | 92,000 |
| 5 | Sieving machine | 15,000 | 1 | 15,000 |
| 6 | Nursery trays | 25 | 40,000** | 1,000,000 |
| 7 | Pick-up truck (Used car) | 200,000 | 2 | 400,000 |
| 8 | Canvas tarp and mounting equipment for pick-up truck | 10,000 | 2 | 20,000 |
| 9 | 2-tonne forklift | 250,000 | 1 | 250,000 |
| 10 | Plastic pallet size 1m*1.2m | 450 | 30 | 13,500 |
| 11 | Portable post and conveyer system | 75,000 | 1 | 75,000 |
| Total | 2,745,500 | |||
*Remarks
- The cost estimation is for new investors. The costs can be lower if the participants have already made some related investments.
- The size and value of investment are given as a reference and can be adjusted as the participants see fit. Costs and expected returns also depend on the location and the management skills of individual investors.
- Prices are based on SIAM KUBOTA Corporation’s estimation which is subject to changes.
- SIAM KUBOTA Corporation reserves the rights to change the price semi-auto sowing machine without prior notice.
Expected Returns and Break-Even Point
| Item | Baht |
|---|---|
| Estimated incomes (year) The estimates are based on the production of 40,000 rice seedling mats per season or 240,000 mats per year; seedling mats are sold at 15 baht apiece)**** | 3,600,000 |
| Total | 3,600,000 |
| Estimated expenses (year) | Total |
|---|---|
| 1. Production costs (10 baht per mat) The estimates are based on the production of 240,000 mats (40,000 mats*6 planting cycles) | 2,400,000 |
| 2. General expenses (rent, water, electricity and other spending) The estimates are based on a monthly expense of 20,000 baht | 240,000 |
| Total | 2,640,000 |
| Annual Gains | 960,000 |
| Break-even point | 2.86 years |
** Price of non-KUBOTA tray
*** Nursery trays can be reused after rice seedling mats are removed.
**** Prices of rice seedling mats and production costs vary depending on the region/area where the centers are located.
