Integrated Development of Small Ruminants and Rabbits - Animal ...
Integrated Development of Small Ruminants and Rabbits - Animal ...
Integrated Development of Small Ruminants and Rabbits - Animal ...
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
D. CASH FLOW STATEMENT<br />
S. No. Particulars Years<br />
First Second Third Fourth Fifth Sixth<br />
2 3 4 5 6<br />
A Costs<br />
I Capital Cost 100000<br />
2 Recurring Costs<br />
a Green fodder pro Cap 6000 6000 6000 6000 6000<br />
b. Suppl feed Cap 9600 4800 9600 4800 9600<br />
c. Vet care etc 1800 1500 1800 1500 1800<br />
d Insurance Cap 2600 2600 2600 2600 2600<br />
e Misc expenses Cap 3600 3600 3600 3600 3600<br />
f Purchase <strong>of</strong> Buck 4000. 4000<br />
Total Costs 100000 23600 22500 23600 18500 27600<br />
B Benefits<br />
a Sale <strong>of</strong> animals<br />
Adult Buck 4000 4000<br />
Culled Does 14400 14400 14400 14400 14400<br />
Bucklings 36550 19550 38250 19550 37400<br />
Doelings 28800 6400 28800 12000 28000<br />
b Value <strong>of</strong> closing stock 87500<br />
Total Benefits 79750 44350 79050. 45950 171300<br />
C Net Benefits (100,000) 56150 21850 55450 27450 143700<br />
DF@ 15% 0.87 0.756 0.658 0.572 0.497 0.432<br />
NPW@ 15% +77,263<br />
BCR@ 15% 1.50:1<br />
IRR 43<br />
E Repayment Schedule<br />
Capital Subsidy Rs.25,OOO/-<br />
Bank Loan Rs.50,000/-<br />
Interest 12% per annum<br />
Repayment Period 6 years including first year grace period<br />
Year Loan Outst<strong>and</strong>ing Gross Surp Interest Repayment Total Outg Net Surplus<br />
Bank Loan @ 12% Bank Loan<br />
1 50000 6000 0 0 0<br />
2 50000 56150 6000 10000 22000 34150<br />
3 40000 21850 4800 5000 9800 12050<br />
4 35000 .55450 4200 15000 19200 36250<br />
5 20000 27450 2400 5000 7400 20050<br />
6 15000 56200 1800 15000 16800' 39400<br />
J )
Change language