2. Pre-Feasibility Study for Environmentally Controlled Poultry House
2. Pre-Feasibility Study for Environmentally Controlled Poultry House
2. Pre-Feasibility Study for Environmentally Controlled Poultry House
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
PRE-FEASIBILITY, CONTROLLED POULTRY HOUSE OF 30,000 BIRDS 20105.5. Projected Balance SheetCurrent AssetProjected Balance SheetYear 0 Year 1 Year 2 Year 3 Year 4 Year 5Cash & Bank 878,500 3,222,156 6,368,718 10,404,310 15,421,134 21,517,231Inventory 4,896,220 5,420,758 5,997,684 6,632,302 7,330,382 8,098,271Total Current Assets 5,774,720 8,642,914 12,366,402 17,036,612 22,751,516 29,615,502Fixed AssetLand 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000Furniture 250,000 212,500 175,000 137,500 100,000 62,500Building/Infrastructure 15,640,000 14,076,000 12,512,000 10,948,000 9,384,000 7,820,000Machinery &Equipment6,926,000 5,540,800 4,155,600 2,770,400 1,385,200 -<strong>Pre</strong>-operating costTotal Fixed Assets 23,816,000 20,829,300 17,842,600 14,855,900 11,869,200 8,882,500Total Assets 29,590,720 29,472,214 30,209,002 31,892,512 34,620,716 38,498,002Liabilities &Shareholders' EquityCurrent liabilities - 1,913,931 2,333,831 2,845,852 3,470,207 4,231,539Accounts payable - - - - - -Total Current Liabilities - 1,913,931 2,333,831 2,845,852 3,470,207 4,231,539Long Term Debt 14,795,360 12,881,429 10,547,598 7,701,746 4,231,539 -Shareholders' EquityPaid-up capital 14,795,360 14,795,360 16,590,785 19,661,403 24,190,766 30,389,176Retained Earnings 1,795,425 3,070,618 4,529,363 6,198,411 8,108,826Total Equity 14,795,360 16,590,785 19,661,403 24,190,766 30,389,176 38,498,002TOTAL CAPITAL ANDLIABILITIES29,590,720 29,472,214 30,209,002 31,892,512 34,620,716 38,498,00223
Change language