site-logo

5 Nice Rice Mill Business Plan Sample Pictures

View Image 5 Nice Rice Mill Business Plan Sample Pictures

Nice Rice Mill Business Plan Sample Pictures - Owner: david l. Pitao region: brgy. Casili-on, villaba, leyte mission funding capital: constant investment: particulars quantity (personal home page) cono rice mill (single skip) 21,000.00 diesel engine (4dr5) 45,000.00 installation price 15,000.00 homes!Ed "ouse 100,000.00 #eig!Ing scale 5,000.00 se$ice &e!Icle (su'u(i percent()u*) 5,000.00 s,b)-.-/0 ### operational/operating capital: di$ect 0a1o$ 12,450.00 $icants five ,a hundred and ten.00 re*ai$ 4 preservation 44,2 hundred.00 pe$6it 4 0icenses 7,500.00 s,b)-.-/0 ### general venture price: ### npv 4 ,225.80 if: npv > 1: feasible na ba!!! Bcr 1.08 if: bcr > 1: possible na ba !!! Irr 25.24 roi 27.21 paback 4.71 years financial analsis n"#$ & p'($)*: rice mill challenge l)"* , : b'-./ Casili0on1 villaba1 lete 9ea$ price bene:it ;et retu$n discounted p$o 0.7 0 221,000.00 221,000.00 )221,000.00 221,000.00 1 a hundred forty five,280.00 145,280.00 202,000.00 82,540.00 111,572.48 2 150,717.00 a hundred and fifty,717.00 212,400.00 eighty two,1/2.00 22, 42.80 7 one hundred fifty five,812.85 155,812.85 22 ,720.00 57,501.Seventy five 50,272.74 four 181,12 .52 181,12 .52 240,528.00 five ,five 8.42 58,478. Five five 185,07 .08 185,07 .08 252,225.70 25,528.24 44, 22.42 eight 157,121.01 157,121.01 285,488.55 2,225.Fifty five 75,252. 5 15 ,870.05 15 ,870.05 252,57 .2 ,10 .27 22,828. 2 2 128,401.55 128,401.55 2 2,858.2 108,255.72 22,250.25 1 7,511.Eighty five 1 7,511.Eighty five 705,710.57 117,five .0 12,242.05 10 two hundred, 55.27 two hundred, 55.27 722,858.25 121,8 .04 14,552.Fifty two overall 2311444/forty four 115161121/32 117781121/32 219191241/9: 9221457/36 5581122/29 ;p& = 70> (seventy one,zero .14) irr 25.24> bcr 0. Five r.I 0.27 pa?1ac( pe$iod 4.Seventy one s$,; * < *. A,"=.; ; S>##"'. Condition ;p& = 12> bcr irr base state of affairs )seventy one,zero .14 zero. 5 25.24> 5> inc$ease in fee 82,072.25 1.05 22.25> 10> inc$ease in cost seventy seven,252.55 1.01 1 .15> 5> dec$ease in 1ene:it 50,215.52 1.05 20.Fifty seven> 10> dec$ease in 1ene:it (5 4.02) zero. 2 15. 4> b'$"?0e<$, p ,* (bep) a,"=.; ; [email protected] cost [email protected] price a&/zero,eb apartment c)))))))))))))))))))) d &a$ia1le value"ecta$e &a$ia1le fee"a 850.40 /$ea condo"a 1.00 -a$get /$ea ("a) 150.0 a&/zero,eb c))))))))))))))))))))) d 850.40 150.00 bep, condominium a&/zero,eb bep, /$ea a&/zero,eb ca&/0,eb [email protected] fee /$ea c e)))))))))))))))))))) condo)&a$ia1le cost ca&/0,eb economic analsis sensitivit analsis :@ ,)'$";$ , );* discounted 9ea$ cost bene:it ;et reenue discounted bene:it = 70> cost = 18> 0.7 0.18 zero.00 zero 221,000.00 (221,000.00) 221,000.00 180,000.00 1 152,527.00 202,000.00 55,455.00 171,425.74 12 ,270.55 2 a hundred and fifty five,222.85 212,400.00 eighty,551.Seventy five a hundred and fifteen,2 2.40 104,752.50 7 187,7 .Fifty two 22 ,720.00 85, 20.42 104,827.20 24,705.25 4 18 ,24 .08 240,528.00 51,578. 4 7,454.Fifty five eighty two,0 7.20 5 one hundred fifty five,7 1.01 252,225.70 fifty five,474.2 27,505. 4 54, 2.Seventy eight eight 121,240.05 285,488.55 27,828.50 54,874.25 forty four,421.55 5 122,811.55 252,fifty seven .2 zero,122.72 88,578.74 seventy five,25 .Eleven 2 1 5,521.Eighty five 2 2,858.2 eight, fifty five.24 five ,500.02 22, five .22 207,125.27 705,710.57 104,127.50 fifty seven,422.Eight 27,408.74 10 211,028.0 722,858.25 111,850.12 45,278.15 5661976/sixty five general 214571555/seventy one 219191241/nine: :691826/58 111161555/5: ;p& = 18> eighty two,072.25 irr 22.25> bcr 1.05 five> dec$ease in 1ene:it discounted 9ea$ cost bene:it ;et reenue cost = 18> zero.18 0 221,000.00 )221,000.00 221,000.00 1 145,280.00 1 five,800.00 fifty two,740.00 one hundred twenty five,224.14 2 150,717.00 205,420.00 fifty five,185.00 111,505.05 7 155,812.85 215,254.00 82,275.Seventy five ,8 2.22 4 181,12 .52 222,548.50 eighty five,555.12 2 ,027.55 5 185,07 .08 240,124.04 fifty seven,a hundred and forty four. 5 five ,fifty two .Forty five eight 157,121.01 252,1 7.24 5 ,012.22 51,020.21 5 15 ,870.05 284,202. 0 25,152.27 87,552.Forty two 2 128,401.55 252,047.04 1,841.45 fifty eight,255.22 1 7,511.85 2 1, forty five.20 2,477.55 50,224.Forty eight 10 two hundred, 55.27 708,542.Forty eight 105,585.27 forty five,552.24 overall 117781121/32 2183:1671/:five 8711297/five: 114581121/95 ;p& = 12> 50,215.52 irr 20.Fifty seven> bcr 1.05 [email protected] ,)'$";$ , );* discounted 9ea$ value bene:it bene:it = 18> 0.18 zero 221,000.00 15 ,710.Seventy four 1 15 ,528.00 202,000.00 182,708.52 2 185,744.70 212,400.00 148, 15.82 7 151,a hundred and twenty.Fifty two 22 ,720.00 172, 27. 8 4 155,702.Fifty four 240,528.00 a hundred and twenty,757.42 5 127,542. Five 252,225.70 102, fifty two.50 8 1 0,four .12 285,488.Fifty five 2,828.41 5 1 five,five 7.05 252,57 .2 2 ,257. Zero 2 205,041.57 2 2,858.2 20,202.25 212,282.21 705,710.Fifty seven 57,one hundred forty five.42 10 221,054. 5 722,858.25 111721542/31 total 2119:1868/forty four 219191241/nine: ;p& = 18> irr bcr 10> dec$ease in 1ene:it discounted bene:it = 18> 9ea$ value bene:it zero.18 zero 221,000.00 a hundred and fifty,744.27 1 145,280.00 a hundred twenty five,2 hundred.00 154,1 1.44 2 150,717.00 1 8,580.00 17 ,58 .24 7 one hundred fifty five,812.Eighty five 208,722.00 128,774.55 4 181,12 .Fifty two 218,505.40 114,754.Fifty five five 185,07 .08 225,542.Fifty five 107,510.58 8 157,121.01 272, 1 . 1 7,8 5.Zero 5 15 ,870.05 250,285. 0 24,210.21 2 128,401.55 287,40 .20 fifty eight,585.28 1 7,511.85 258,fifty five .88 8 ,422.15 10 200, fifty five.27 2 zero,402.84 111661495/95 general 117781121/32 216:81:31/83 ;p& = 12> irr bcr ;et reenue discounted discounted fee = 12> bene:it = 12> zero.12 zero.12 (221,000.00) 221,000.00 42,214.00 one hundred seventy five,411.28 158,251.1 57,half.50 112,545.50 158,251.Forty two 52,17 .Four 104,125.Fifty five 17 ,551.27 87,455.48 1,457.Fifty five 124,1 4.54 eight ,022.77 20,715.54 110,512.25 54, 85.Forty five 50,588.22 2,775.1 21,148.22 eighty two,02 .Forty one 25,507.47 25,875.18 54,542. 2 55,287.22 4,445. 2 45, 1.21 eight ,225.05 a hundred and one,801.72 42,27 .55 81,851. 5 eight:41595/9: 114331874/36 111421481/57 77,252.55 1 .15> 1.01 discounted discounted ;et reenue value = 12> bene:it = 12> 0.12 0.12 )221,000.00 221,000.00 41, 40.00 127,101.Eight 152,844.05 48,245.00 a hundred and five, fifty two.48 141,188.77 50,58 .75 4,514.Seventy one a hundred twenty five,814.11 fifty five,515.22 27,17 .5 111,555.25 eighty,507.51 57,014.Seventy one ,481.04 85,572.2 eighty four,151.Fifty one 22,507.45 51,275.24 58,7 zero.75 fifty two,557.0 fifty five,half.87 4 ,fifty two . 7 50,058. Zero 27,082.01 47,822.72 82,758.58 2 ,471.Forty one seventy two,7 .81 fifty five,428.Fifty five 69418:7/ninety nine 1141:1432/:five 7711365/ninety one (five four.02) 15. 4> zero. 2 sc!Edule 5 fuel1 oil and lubricants 9ea$ diesel consu6*tion #o$(ing "ou$s9ea$ price o: diesel /nnual diesel 0u1$icants -otal fee value (20> o: fee o: diesel) 1 12.Five 780 14.Eighty five 85, 25.00 17,125.00 five ,a hundred and ten.00 2 12.Five 780 15.72 8 ,221.25 17,244.25 27,0.5.50 7 12.Five 780 18.15 52,822.Seventy one 14,578.48 25,212.Fifty two 4 12.5 780 18. Eight fifty eight,718.47 15,287.2 1,55 .Fifty one five 12.Five 780 15.21 20,172.25 18,028.45 8,152.50 8 12.Five 780 12.50 24,172.28 18,225.55 100, 88.87 five 12.5 780 1 .87 22,745.21 15,88 .18 108,014. 5 2 12.Five 780 20.81 2,587.10 12,552.82 111,715.51 12.5 780 21.84 five,401.25 1 ,420.25 118,221.50 10 12.5 780 22.57 102,251.Seventy one 20,454.28 122,525.Fifty two f lubricants which consist of engine oil, hydraulic & transmission fluids, filters, and greases constitute a few 20 of the overall annual gasoline cost. Time table 2 direct exertions position no. Of laborer fee according to day workin days!"Ear # $otal &ount 'perator # #2(.(( )( #(* ((.(( Laborer # 5.(( )( ,*-Five(.(( 2(five.(( )( # *Forty five(.(( "Ear no. Of laborer rate in line with day workin days ."Ear $otal &ount # 2 2(5.(( )( # *45(.(( 2 2 2#5.25 )( #)*/,2.Five( / 2 22-.(# )( 2(*/4#.#/ Four 2 2/,./# )( 2#*/5 .# 5 2 24).# )( 22*forty two-.() - 2 2-#.-Four )( 2/*54,./) , 2 2,four.,2 )( 24*,24.,- 2 2 .4- )( 25*)-#.(( ) 2 /(2. )( 2,*25).(5 #( 2 /# .(2 )( 2 *-22.(# Schedule / depreciation expense 0te& uisition 2ost 3sti&ated existence nnual depreciation 2ono rice 4ill 2#*(((.(( #( 2*#((.(( Diesel 3nine forty five*(((.(( #( Four*5((.(( 0nstallation 2ost #5*(((.(( #( #*Five((.(( 5uildin #((*(((.(( #( #(*(((.(( Weihin scale 5*(((.(( #( Five((.(( Ser6ice 7ehicle -5*(((.(( #( -*Five((.(( $Otal 25#*(((.(( 25*#((.(( Agenda # rice mill custom carrier charges yr output (kls.) Rate/kl. (Personal home page) income (hypertext preprocessor) 1 2( *(((.( #.(( 2( *(((.(( 2 2( *(((.( #.(Five 2# *4((.(( 3 2( *(((.( #.#( 22)*/2(.(( Four 2( *(((.( #.#- 24(*, -.(( 5 2( *(((.( #.22 252* 25./( 6 2( *(((.( #.2 2-five*four--.Five, 7 2( *(((.( #./4 2, *,/). ) Eight 2( *(((.( #.4# 2)2*-,-. ) 9 2( *(((.( #.4 /(,*/#(.,/ 10 2( *(((.( #.55 /22*-,-.2, projected profits declaration p/r-ic,0/rs 9ea$ 0 9ea$ 1 9ea$ 2 9ea$ 7 9ea$ 4 9ea$ 5 9ea$ eight 9ea$ five 9ea$ 2 9ea$ 9ea$ 10 milling se$ice :ees 202,000.00 212,four hundred.00 aaa aaa 252,225.70 aaa 252,fifty seven .2 2 2,858.2 705,710.Fifty seven 722,858.25 gross profits 202,000.00 212,four hundred.00 aaa aaa 252,225.70 aaa 252,fifty seven .2 2 2,858.2 705,710.57 722,858.25 0essg ehpe;ses di$ect 0a1o$ 12,450.00 1 ,752.50 20,741.17 21,752.12 22,428.Zero 27,545.7 24,524.58 25, 81.00 25,25 .05 22,822.01 sala$ies#a long time ) ) ) ) ) ) ) ) ) ) four 0u1$icants five ,a hundred and ten.00 27,0.5.50 25,212.52 1,55 .Fifty one 8,152.50 aaa 108,014. 5 111,715.51 118,221.50 122,525.Fifty two re*ai$s and protection forty four,two hundred.00 forty four,two hundred.00 44,2 hundred.00 forty four,two hundred.00 forty four,200.00 44,2 hundred.00 44,2 hundred.00 44,200.00 44,2 hundred.00 44,2 hundred.00 de*$eciation 25,a hundred.00 25,a hundred.00 25,one hundred.00 25,100.00 25,100.00 25,100.00 25,one hundred.00 25,one hundred.00 25,one hundred.00 25,a hundred.00 pe$6it 4 0icenses 7,500.00 7,855.00 7,252.Fifty five 4,051.Eight four,254.25 four,488. 4,8 0.Seventy seven 4, 24.25 five,151.0 5,42 .85 -otal [email protected]*enses one hundred fifty,780.00 a hundred and fifty five,417.00 aaa aaa 1 2,17 .08 aaa 204,570.05 211,501.55 212,811.Eighty five 228,0.5.27 internet profits ( b$&'$ t"a ) seventy five,840.00 forty two, 25.00 forty two,801.75 54,four eight.42 80,828.24 85,one hundred twenty five.Fifty five 54,00 .27 21,one hundred fifty five.72 22,8 .0 8,five .04 projected casb waft statement p/r-ic,0/rs 9ea$ zero 9ea$ 1 9ea$ 2 9ea$ 7 9ea$ 4 9ea$ five 9ea$ 8 9ea$ five 9ea$ 2 9ea$ 9ea$ 10 c/s" i;30.# Inest6ent ca*ital 221,000.00 custo6 se$ice 3ees 202,000.00 212,four hundred.00 aaa aaa 252,225.70 aaa 252,fifty seven .2 2 2,858.2 705,710.Fifty seven 722,858.25 -otal cas! In:loi 221,000.00 202,000.00 212,four hundred.00 aaa aaa 252,225.70 aaa 252,57 .2 2 2,858.2 705,710.57 722,858.25 c/s" .,-30.# Homes!Ed const$uction 100,000.00 pu$c!Ase o: ejui*6ent 121,000.00 di$ect 0a1o$ 12,450.00 1 ,752.50 20,741.17 21,752.12 22,428.0 27,545.7 24,524.Fifty eight 25, 81.00 25,25 .05 22,822.01 sala$ies#ages ) ) ) ) ) ) ) ) ) ) four 0u1$icants 5 ,110.00 27,1/2.50 25,212.52 1,fifty five .51 eight,152.50 aaa 108,014. Five 111,715.51 118,221.50 122,525.Fifty two re*ai$s and protection 44,200.00 44,two hundred.00 forty four,200.00 forty four,two hundred.00 44,2 hundred.00 forty four,200.00 44,200.00 44,two hundred.00 forty four,200.00 44,two hundred.00 pe$6it four 0icenses 7,500.00 7,855.00 7,252.55 four,051.Eight four,254.25 four,488. Four,eight 0.Seventy seven 4, 24.25 five,151.Zero 5,42 .85 :loi 221,000.00 one hundred forty five,280.00 one hundred fifty,717.00 aaa aaa 185,07 .08 aaa 15 ,870.05 128,401.Fifty five 1 7,511.Eighty five 200, fifty five.27 cas! Stability, finishing ) eighty two,540.00 82,0.5.00 57,501.Seventy five five ,five 8.42 25,528.24 2,225.55 ,10 .27 108,255.Seventy two 117,five .Zero 121,eight .04 /ddg cas! Balance, beginning ) 82,540.00 aaa aaa 224,124.55 aaa 482,1 8.Fifty eight 581,708.72 885,521.50 521,720.5 ;e- c/s" 30.# ) 82,540.00 a hundred and seventy,225.00 aaa aaa 78 , eleven.01 aaa 581,708.72 885,521.50 521,720.5 07,05 .27 projected stability sbeet p/r-ic,0/rs 9ea$ zero 9ea$ 1 9ea$ 2 9ea$ 7 9ea$ four 9ea$ five 9ea$ eight 9ea$ five 9ea$ 2 9ea$ 9ea$ 10 /sse-s cas! On "and 82,540.00 a hundred and seventy,225.00 aaa aaa 78 , eleven.01 aaa 581,708.Seventy two 885,521.50 521,720.Five 07,05 .27 ejui*6entbuilding 221,000.00 221,000.00 aaa aaa 221,000.00 aaa 221,000.00 221,000.00 221,000.00 221,000.00 0essg de*$eciation 25,a hundred.00 50,two hundred.00 55,700.00 aaa a hundred twenty five,500.00 aaa 155,500.00 two hundred,200.00 225, 00.00 251,000.00 -.-/Zero /sse-s 712,840.00 781,825.00 aaa aaa 525,411.01 aaa 888,808.72 545,521.50 278,420.Five seventy seven,05 .27 0i/bi0i-ies four ek,i-nine $es ejuit? 221,000.00 221,000.00 aaa aaa 221,000.00 aaa 221,000.00 221,000.00 221,000.00 221,000.00 retained ea$nings seventy five,840.00 20,825.00 aaa aaa 244,411.01 aaa 725,808.72 488,521.50 555,420.Five 852,05 .27 -.-/0 0i/bi0i-ies four ek,i-nine 712,840.00 781,825.00 aaa aaa 525,411.01 aaa 888,808.72 545,521.50 278,420.Five 77,05 .27 monetary analsis n"#$ & p'($)*: rice mill venture l)"* , : b'-./ C"; = 0,1 v =="c"1 l$.*$ 9ea$ value bene:it ;et retu$n discounted discounted p$o bene:it = 20> 0.2 0.2 0 221,000.00 221,000.00 )221,000.00 221,000.00 zero.00 1 145,280.00 a hundred forty five,280.00 202,000.00 eighty two,540.00 121,050.00 157,777.Seventy seven 2 150,717.00 one hundred fifty,717.00 212,400.00 eighty two,half.00 104,724.07 151,888.85 7 one hundred fifty five,812.85 a hundred and fifty five,812.Eighty five 22 ,720.00 fifty seven,501.Seventy five 0,0.5.Zero 172,502.77 four 181,12 .Fifty two 181,12 .52 240,528.00 5 ,five 8.Forty two 55,574.15 118,11 .5 five 185,07 .08 185,07 .08 252,225.70 25,528.24 eighty five,12 .25 101,804.22 8 157,121.01 157,121.01 285,488.Fifty five 2,225.55 55, 5. 5 22, 04.22 five 15 ,870.05 15 ,870.05 252,57 .2 ,10 .27 50,171.45 55,5 1.1 2 128,401.Fifty five 128,401.Fifty five 2 2,858.2 108,255.Seventy two 47,751.05 82,1/2.2 1 7,511.85 1 7,511.85 705,710.Fifty seven 117,5 .Zero 75,507.25 5 ,552.22 10 two hundred, 55.27 2 hundred, 55.27 722,858.25 121,eight .04 seventy two,452. 4 fifty two,114.02 total 2311444/forty four 115161121/32 117781121/32 219191241/9: 9221457/36 7921575/31 114211393/:6 ;p& = 20> 4 ,225.Eighty irr 25.24> bcr 1.08 r.I 27.21 pa?1ac( pe$iod 4.Seventy one s$,; * < *. A,"=.; ; S>##"'. Condition ;p& = 20> bcr irr base situation four ,225.80 1.08 25.24> 5> inc$ease in fee 20,215.78 1.07 22.25> 10> inc$ease in fee (five,five 0.22) zero. 1 .15> 5> dec$ease in 1ene:it eight,845.Fifty four 1.05 20.Fifty seven> 10> dec$ease in 1ene:it (75, 70.11) 0. 8 15. 4> sensitivit analsis :@ ,)'$";$ , );* 9ea$ fee bene:it ;et reenue discounted discounted fee = 20> bene:it = 20> 0.2 0.2 zero 221,000.00 (221,000.00) 221,000.00 1 152,527.00 202,000.00 55,455.00 a hundred twenty five,102.50 157,777.77 2 155,222.85 212,400.00 80,551.Seventy five 10 ,807.27 151,888.Eighty five 7 187,7 .52 22 ,720.00 eighty five, 20.Forty two four,55 . 4 172,502.Seventy seven 4 18 ,24 .08 240,528.00 fifty one,578. 4 21,820.22 118,11 .Five 5 one hundred fifty five,7 1.01 252,225.70 fifty five,474.2 50,425.Fifty two one zero one,804.22 8 121,240.05 285,488.55 27,828.50 eighty,2 five.25 22, 04.22 5 122,811.Fifty five 252,fifty seven .2 0,122.72 fifty two,872.07 55,five 1.1 2 1 five,521.85 2 2,858.2 8, 55.24 45,512.80 eighty two,half.2 207,a hundred twenty five.27 705,710.Fifty seven 104,127.50 7 ,seventy five .05 5 ,552.22 10 211,028.0 722,858.25 111,850.12 seventy four,021.2 52,114.02 total 214571555/71 219191241/9: :691826/fifty eight 7791335/51 114211393/:6 ;p& = 20> 20,215.Seventy eight irr 22.25> bcr 1.07 5> dec$ease in 1ene:it discounted discounted 9ea$ value bene:it ;et reenue fee = 18> bene:it = 18> 0.18 zero.18 0 221,000.00 )221,000.00 221,000.00 1 a hundred forty five,280.00 1 five,800.00 52,740.00 one hundred twenty five,224.14 150,744.27 2 a hundred and fifty,717.00 205,420.00 55,185.00 111,505.05 154,1 1.Forty four 7 155,812.Eighty five 215,254.00 eighty two,275.75 ,eight 2.22 17 ,fifty eight .24 four 181,12 .Fifty two 222,548.50 85,555.12 2 ,027.Fifty five 128,774.Fifty five five 185,07 .08 240,124.04 57,144. Five five ,52 .45 114,754.55 eight 157,121.01 252,1 7.24 five ,012.22 51,020.21 107,510.Fifty eight 5 15 ,870.05 284,202. 0 25,152.27 87,552.Forty two 7,8 5.Zero 2 128,401.Fifty five 252,047.04 1,841.Forty five 58,255.22 24,210.21 1 7,511.85 2 1, forty five.20 2,477.55 50,224.48 58,585.28 10 two hundred, fifty five.27 708,542.Forty eight 105,585.27 45,552.24 eight ,422.15 overall 117781121/32 2183:1671/:five 8711297/5: 114581121/95 111661495/95 ;p& = 20> 8,845.54 irr 20.Fifty seven> bcr 1.05 [email protected] ,)'$";$ , );* 9ea$ price bene:it ;et reenue discounted discounted cost = 20> bene:it = 20> 0.2 0.2 0 221,000.00 (221,000.00) 221,000.00 1 15 ,528.00 202,000.00 42,214.00 177,155.00 157,777.Seventy seven 2 185,744.70 212,four hundred.00 57,1/2.50 114,222.Forty seven 151,888.Eighty five 7 151,one hundred twenty.Fifty two 22 ,720.00 fifty two,17 .4 ,082.20 172,502.77 4 one hundred fifty five,702.54 240,528.00 87,455.48 25,505.5 118,eleven .Five five 127,542. 5 252,225.70 8 ,022.Seventy seven fifty seven,242.12 one zero one,804.22 8 1 zero,4 .12 285,488.Fifty five fifty four, 85.Forty five 87,five five.55 22, 04.22 five 1 five,5 7.05 252,57 .2 21,148.22 fifty five,one hundred forty four.Eighty 55,5 1.1 2 205,041.Fifty seven 2 2,858.2 25,875.18 45,828.15 82,0.5.2 212,282.21 705,710.Fifty seven four,445. 2 41,254.24 five ,552.22 10 221,054. Five 722,858.25 one hundred and one,801.Seventy two 75,504.24 fifty two,114.02 overall 2119:1868/forty four 219191241/9: 8:41595/nine: 114641755/94 114211393/:6 ;p& = 20> (5,five zero.22) irr 1 .15> bcr zero. 10> dec$ease in 1ene:it discounted discounted 9ea$ value bene:it ;et reenue cost = 20> bene:it = 20> 0.20 zero.20 0 221,000.00 )221,000.00 221,000.00 1 145,280.00 one hundred twenty five,two hundred.00 41, forty.00 121,050.00 158,000.00 2 a hundred and fifty,717.00 1 8,580.00 forty eight,245.00 104,724.07 178,500.00 7 a hundred and fifty five,812.Eighty five 208,722.00 50,58 .Seventy five 0,1/2.0 eleven ,475.50 four 181,12 .Fifty two 218,505.40 55,515.22 fifty five,574.15 104,505.21 five 185,07 .08 225,542.55 eighty,507.Fifty one 85,12 .25 1,444.74 eight 157,121.01 272, 1 . 1 eighty five,572.2 fifty five, five. 5 20,017.5 5 15 ,870.05 250,285. Zero 51,275.24 50,171.45 50,012.05 2 128,401.55 287,forty .20 55,half.87 47,751.05 81,280.58 1 7,511.85 258,55 .88 27,082.01 seventy five,507.25 57,802. 10 200, fifty five.27 2 0,402.Eighty four 2 ,471.41 seventy two,452. Four forty eight, 02.82 general 117781121/32 216:81:31/83 69418:7/99 7921575/31 7171931/93 ;p& = 20> (75, 70.Eleven) irr 15. Four> bcr zero. Eight schedule four upkeep and upkeep 0te& 5asis fee 89 $otal 2ost in line with "ear 854( :rs.9 rice 4ill.3nine #*(((.(( 2( #-*2((.(( Ser6ice 7ehicle -5*(((.(( 2( #/*(((.(( 5uildin #((*(((.(( #Five.( #5*(((.(( $Otal 44*2((.((.

Rice Mill Business Plan Sample Best (PDF) Model Business Plan- Modern Rice Milling Unit Images

Rice Mill Business Plan Sample Best (PDF) Model Business Plan- Modern Rice Milling Unit Images

Rice Mill Business Plan Sample Popular (PDF) Evolution, Prospects Of, Rice Mill Industry In Uganda Photos

Rice Mill Business Plan Sample Popular (PDF) Evolution, Prospects Of, Rice Mill Industry In Uganda Photos

Rice Mill Business Plan Sample Professional MINOR PROJECT REPORT ON MARKET POTENTIAL OF RICE POWDER BY JAYABHARAT… Photos

Rice Mill Business Plan Sample Professional MINOR PROJECT REPORT ON MARKET POTENTIAL OF RICE POWDER BY JAYABHARAT… Photos

Rice Mill Business Plan Sample Simple Rice Essay Cover Letter Sample Financial Services Science Fiction Images

Rice Mill Business Plan Sample Simple Rice Essay Cover Letter Sample Financial Services Science Fiction Images

Rice Mill Business Plan Sample Best (PDF) Evolution, Prospects Of, Rice Mill Industry In Uganda Ideas

Rice Mill Business Plan Sample Best (PDF) Evolution, Prospects Of, Rice Mill Industry In Uganda Ideas

Another idea that you might be looking for: