egg farming enterprise

7/24/2019 Egg Farming Enterprise

1/25

PROJECT DURATION : 120 months (10 years)

Soure O! "#nane

E$u#ty

%an& 'oan(12annum* #nterest)

1.Land, Buildings, Equipments

a* 'an+ (2 ,etare)

-* %u#.+#n/s

c.Equipments

Transort eh#.e !or P#/s

a.&3#n e#/h#n/ Sa.es

%oar Pens

+*"ene

2* Items

O4eConrete ater Tan&"ee+ Stora/e5ara/eP#/ Pen6uarters !or Stay3#n 7or&ers

"arro7#n/ Pens

5estat#on Pens

ean.#n/ PensDr#n&ers"ee+ersEar Ta/sSraers

8#se..aneous


2/25

-*8e+##ne an+ Su.ements

+*ater %#..

e*E.etr##ty %#..

!*'a-or (9 7or&ers h;es

?* 8orta.#ty Rate 1

Soures o! Inome

a*) Sa.es o! ean.#n/s(Per %ath)

-*) Sa.es o! So7 (Per %ath)

*) Sa.es o! %oar ( E@ery = ears)

%A'ANCE S,EETBBB

ASSETS

u!!ent Assets

Cash on ,an+Cash on %an&

AssetsBBB

Tota. Current Assets

a* 100 "ema.e 9 7ee&s o.+ 'ar/e h#te3'an+ RaeCross-ree+ 7ean.#n/h2#mum

* = 8a.e 9 7ee&s o.+ 'ar/e h#te3.an+ RaeCross-ree+ 7ean.#n/ h2


3/25

Fi"ed Assets

'an+

%u#.+#n/s

E$u#mentsToo.s

"ene

Tota. "#>e+ Assets


4/25

EGG F

=0

=0

COST

h00


5/25

h2F9


6/25

P!#+t and L#st Statement Oerat#ona. Cost

%eneHts Tota. Cost

Sa.es o! Cu..e+

Sa.es o! E//s

Sa.es o! 8anure

Sa.es o! Sa&s

Tota. %eneHts Bene+t #stSa.es 3 Cost


7/25

RMING ENTERPRISE


8/25

Cost o! Sa.es

ean.#n/s 2F9


9/25


10/25


11/25

h2


12/25


13/25

Inc#me Statement

Sales

ean.#n/s

T#tal Sales

Cost o! Sa.es

G!#ss SalesOther Inome

Inome !rom sa.e o! -oars

Inome !rom sa.e o! So7s a!ter a@era/e ar#ty

T#tal Inc#me

E"penses

8e+##ne an+ Su.ements

"ee+s

Temorary she.ter !or onstrut#on 7or&ersUt#.#t#es e>ense

ater

E.etr##ty

Sa.ar#es an+ 7a/es

'a-or

8ana/er

Pro@#son !or ro-a-.e .oss on morta.#ty

Interest e>ense

Tra#n#n/ e>ense

Ta>es an+ .#enses

Rea. state ta>

%us#ness erm#t

San#tary erm#t

En@#ronmenta. !ee

'an+ t#t.#n/

Dere#at#on e>ense

%u#.+#n/

"ene

E$u#ment

T#tal E"penses

Net Inome


14/25

"or the year en+e+ Deem-er ;1< 201? "or the year en+e+ Deem-er ;1< 201

1


15/25

"or the year en+e+ Deem-er ;1< 201 "or the year en+e+ Deem-er ;1< 201F

2;9=00 ;0;=00

2;9=00 ;0;=00

0


16/25

"or the year en+e+ Deem-er ;1< 2020

2;9=00

2;9=00

20


17/25


?0=000

?0=000

20


18/25


2;9=00

2;9=00

0


19/25

"or the year en+e+ Deem-er ;1< 202;

;0;=00

;0;=00

210


20/25


2;9=00

2;9=00

20


21/25

"or the year en+e+ Deem-er ;1< 202=

?0=000

?0=000

0*00

?


22/25

Balance Seet

As o! Deem-er ;1< 201?

Assets

u!!ent Assets

Cash an+ other ash #tems

Cash on han+ =0


23/25

As o! Deem-er ;1< 201 As o! Deem-er ;1< 201 As o! Deem-er ;1< 201F

=0


24/25

As o! Deem-er ;1< 2020 As o! Deem-er ;1< 2021 As o! Deem-er ;1< 2022

=0


25/25

As o! Deem-er ;1< 202; As o! Deem-er ;1< 2029 As o! Deem-er ;1< 202=

=0

egg farming enterprise

Documents