Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

Description Quantity (Nos.) Unit Cost (Rs.) Total Cost Rs.

Feeder (New born calves) 2 10,000 20,000


Water Pump with supply 1 25,000 25,000
Sucker machine for milk 1 40,000 40,000
Milk Chiller (200 liters) 1 48,000 48,000
Vaccination Kit 1 30,000 30,000
Tools 1 15,000 15,000
Gross Cutter Machine 1 30,000 30,000
Buildign and Infrastructure 1 536,000 536,000
Salary 2 15,000 30,000
Feed Allownce per cow (KG) Year 1 4 42.5 61200
Utilities (Electicty Per Moth) 1 6000 72000
Cows 18 145000 2610000
3,517,200

Note: Equity 20%


Intrest rate 4%
Tenor 8 Years

You might also like