Scribd Logo
Upload

Welcome to Scribd!

  • Current

    Uploaded by

    asifhasan.jsr2910
    11 views1 page
    This document contains financial information for a dairy farm business, including revenue, expenses, costs, and profits. It outlines the lone amount required, fixed and variable costs, average production and sales figures, employee wages, and concludes that the total expenses exceed revenue, resulting in a net loss for the business. Key figures include a lone amount of 8,80,000 INR, total revenue of 1,27,050 INR, total expenses of 1,34,140 INR, and a net loss of 7,090 INR.

    Original Description:

    budget

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains financial information for a dairy farm business, including revenue, expenses, costs, and profits. It outlines the lone amount required, fixed and variable costs, average production and sales figures, employee wages, and concludes that the total expenses exceed revenue, resulting in a net loss for the business. Key figures include a lone amount of 8,80,000 INR, total revenue of 1,27,050 INR, total expenses of 1,34,140 INR, and a net loss of 7,090 INR.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    11 views1 page

    Current

    Uploaded by

    asifhasan.jsr2910
    This document contains financial information for a dairy farm business, including revenue, expenses, costs, and profits. It outlines the lone amount required, fixed and variable costs, average production and sales figures, employee wages, and concludes that the total expenses exceed revenue, resulting in a net loss for the business. Key figures include a lone amount of 8,80,000 INR, total revenue of 1,27,050 INR, total expenses of 1,34,140 INR, and a net loss of 7,090 INR.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 1

    Lone

    Emi for 1 Lac - EMI - - Item % Amount Cost Total


    Lone Amount Req 8,80,000.00 Meal Refreshments 0.30 1,000.00 Mliko Retail 50% 55.00 45.00 74,250.00
    emi - Employee Wages Production 5.00 27,900.00 Whole Sale 40% 44.00 30.00 39,600.00

    FIX COST
    Summery Employee Wages Sale 4.18 13,800.00 Farm Milk 10% 11.00 40.00 13,200.00
    No of Animal in Dry Rent Farm 3.64 12,000.00 Total 1,27,050.00
    No of Animal in milk 17.00 Rent Office - -
    Average Yield/Animal 10.00 Feed Cost In mIlk 15.45 51,000.00 Total Production/Day 110.00
    Feed Cost in Dry - Feed Cost In Dry - - Total Production/Month 3,300.00
    Feed Cost in Milk 3,000.00 Sub Total 28.58 1,05,700.00 Average Selling Cost 38.50
    Variable Cost 8.05
    Fix Cost 28.58 Employee Wages Production
    Average Yield/Day 110.00 Grade Name Role Cost Allonce/Feed TA Mobile Total
    Average Yield/Month 3,300.00 Medicine 1.00 3,300.00 Parsana Helper 6,000.00 1,200.00 7,200.00

    VARIABLE COST
    Total Production Cost 36.63 Production Supply 1.00 3,300.00 Babai Helper 5,500.00 1,200.00 6,700.00
    Average Selling Cost 38.50 TA+DA allowance 1.25 6,000.00 Helper -
    Net Proft 1.87 Consultant 0.25 825.00 Nitai Milk Man 8,000.00 8,000.00
    Machine tool 0.30 990.00 Milk Man -
    Revenu 1,27,050.00 Office Supply and Printing 0.25 825.00 Santosh Supervisor 6,000.00 6,000.00
    Variable Expance 28,440.00 Animal Amortization 4.00 13,200.00 Total 27,900.00
    Fix Expance 1,05,700.00 Sub Total 8.05 28,440.00
    Total Expance 1,34,140.00 Employee Wages Sale
    Net Proft (7,090.00) Grade Name Role Cost Allonce/Feed TA Mobile Total
    Raghu Delivery 6,000.00 100.00 6,100.00
    Bharkha Delivery 3,000.00 100.00 3,100.00
    Ranesh Delivery 4,500.00 100.00 4,600.00
    -
    -
    Total 13,800.00

    You might also like