site-logo

5 Cleaver A Sample Rice Processing Mill Business Plan Template Galleries

View Large 5 Cleaver A Sample Rice Processing Mill Business Plan Template Galleries

Cleaver A Sample Rice Processing Mill Business Plan Template Galleries - Proprietor: david l. Pitao area: brgy. Casili-on, villaba, leyte venture funding capital: fixed funding: particulars amount (php) cono rice mill (single bypass) 21,000.00 diesel engine (4dr5) 45,000.00 installation fee 15,000.00 homes!Ed "ouse 100,000.00 #eig!Ing scale 5,000.00 se$ice &e!Icle (su'u(i percent()u*) 5,000.00 s,b)-.-/0 ### operational/working capital: di$ect 0a1o$ 12,450.00 $icants five ,a hundred and ten.00 re*ai$ 4 preservation forty four,200.00 pe$6it four 0icenses 7,500.00 s,b)-.-/Zero ### general undertaking value: ### npv 4 ,225.80 if: npv > 1: possible na ba!!! Bcr 1.08 if: bcr > 1: viable na ba !!! Irr 25.24 roi 27.21 paback 4.71 years financial analsis n"#$ & p'($)*: rice mill task l)"* , : b'-./ Casili0on1 villaba1 lete 9ea$ fee bene:it ;et retu$n discounted p$o zero.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 a hundred and fifty,717.00 a hundred and fifty,717.00 212,400.00 eighty two,0.5.00 22, forty two.Eighty 7 155,812.Eighty five one hundred fifty five,812.85 22 ,720.00 57,501.Seventy five 50,272.74 four 181,12 .52 181,12 .Fifty two 240,528.00 5 ,five eight.42 fifty eight,478. 5 five 185,07 .08 185,07 .08 252,225.70 25,528.24 44, 22.Forty two 8 157,121.01 157,121.01 285,488.55 2,225.55 seventy five,252. 5 15 ,870.05 15 ,870.05 252,fifty seven .2 ,10 .27 22,828. 2 2 128,401.55 128,401.55 2 2,858.2 108,255.Seventy two 22,250.25 1 7,511.Eighty five 1 7,511.85 705,710.57 117,five .0 12,242.05 10 200, 55.27 2 hundred, 55.27 722,858.25 121,eight .04 14,552.52 general 2311444/44 115161121/32 117781121/32 219191241/nine: 9221457/36 5581122/29 ;p& = 70> (71,zero .14) irr 25.24> bcr 0. Five r.I zero.27 pa?1ac( pe$iod four.Seventy one s$,; * < *. A,"=.; ; S>##"'. Circumstance ;p& = 12> bcr irr base scenario )71,zero .14 0. 5 25.24> 5> inc$ease in value 82,072.25 1.05 22.25> 10> inc$ease in fee seventy seven,252.55 1.01 1 .15> 5> dec$ease in 1ene:it 50,215.Fifty two 1.05 20.57> 10> dec$ease in 1ene:it (5 4.02) 0. 2 15. Four> b'$"?0e<$, p ,* (bep) a,"=.; ; [email protected] price [email protected] value a&/0,eb rental c)))))))))))))))))))) d &a$ia1le cost"ecta$e &a$ia1le value"a 850.Forty /$ea condo"a 1.00 -a$get /$ea ("a) 150.Zero a&/zero,eb c))))))))))))))))))))) d 850.40 one hundred fifty.00 bep, rental a&/zero,eb bep, /$ea a&/0,eb ca&/0,eb [email protected] price /$ea c e)))))))))))))))))))) apartment)&a$ia1le value ca&/0,eb financial analsis sensitivit analsis :@ ,)'$";$ , );* discounted 9ea$ cost bene:it ;et reenue discounted bene:it = 70> cost = 18> zero.7 zero.18 0.00 0 221,000.00 (221,000.00) 221,000.00 one hundred eighty,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.Eighty five 212,400.00 eighty,551.Seventy five 115,2 2.40 104,752.50 7 187,7 .52 22 ,720.00 eighty five, 20.Forty two 104,827.20 24,705.25 four 18 ,24 .08 240,528.00 51,578. 4 7,454.55 eighty two,zero 7.20 5 155,7 1.01 252,225.70 fifty five,474.2 27,505. Four 54, 2.78 8 121,240.05 285,488.55 27,828.50 54,874.25 44,421.Fifty five five 122,811.Fifty five 252,57 .2 0,122.Seventy two 88,578.Seventy four seventy five,25 .11 2 1 five,521.85 2 2,858.2 eight, 55.24 five ,500.02 22, 5 .22 207,125.27 705,710.57 104,127.50 57,422.8 27,408.74 10 211,028.Zero 722,858.25 111,850.12 45,278.15 5661976/sixty five total 214571555/71 219191241/nine: :691826/58 111161555/five: ;p& = 18> 82,072.25 irr 22.25> bcr 1.05 five> dec$ease in 1ene:it discounted 9ea$ value bene:it ;et reenue value = 18> 0.18 zero 221,000.00 )221,000.00 221,000.00 1 a hundred forty five,280.00 1 five,800.00 fifty two,740.00 one hundred twenty five,224.14 2 one hundred fifty,717.00 205,420.00 55,185.00 111,505.05 7 a hundred and fifty five,812.Eighty five 215,254.00 82,275.Seventy five ,8 2.22 4 181,12 .Fifty two 222,548.50 eighty five,555.12 2 ,027.55 five 185,07 .08 240,124.04 fifty seven,144. Five 5 ,52 .Forty five eight 157,121.01 252,1 7.24 5 ,012.22 51,020.21 five 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.Eighty five 2 1, 45.20 2,477.Fifty five 50,224.48 10 two hundred, 55.27 708,542.Forty eight 105,585.27 45,552.24 overall 117781121/32 2183:1671/:five 8711297/5: 114581121/95 ;p& = 12> 50,215.Fifty two irr 20.57> bcr 1.05 [email protected] ,)'$";$ , );* discounted 9ea$ fee bene:it bene:it = 18> 0.18 0 221,000.00 15 ,710.Seventy four 1 15 ,528.00 202,000.00 182,708.Fifty two 2 185,744.70 212,four hundred.00 148, 15.82 7 151,a hundred and twenty.52 22 ,720.00 172, 27. 8 4 155,702.Fifty four 240,528.00 one hundred twenty,757.Forty two 5 127,542. Five 252,225.70 102, 52.50 8 1 zero,4 .12 285,488.55 2,828.Forty one five 1 5,5 7.05 252,fifty seven .2 2 ,257. 0 2 205,041.Fifty seven 2 2,858.2 20,202.25 212,282.21 705,710.57 57,one hundred forty five.42 10 221,054. 5 722,858.25 111721542/31 general 2119:1868/44 219191241/9: ;p& = 18> irr bcr 10> dec$ease in 1ene:it discounted bene:it = 18> 9ea$ cost bene:it zero.18 zero 221,000.00 a hundred and fifty,744.27 1 one hundred forty five,280.00 125,two hundred.00 154,1 1.44 2 one hundred fifty,717.00 1 eight,580.00 17 ,fifty eight .24 7 155,812.85 208,722.00 128,774.Fifty five four 181,12 .52 218,505.40 114,754.55 5 185,07 .08 225,542.55 107,510.58 8 157,121.01 272, 1 . 1 7,eight five.Zero five 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 2 hundred, 55.27 2 0,402.84 111661495/ninety five general 117781121/32 216:81:31/83 ;p& = 12> irr bcr ;et reenue discounted discounted cost = 12> bene:it = 12> 0.12 0.12 (221,000.00) 221,000.00 42,214.00 one hundred seventy five,411.28 158,251.1 fifty seven,half.50 112,545.50 158,251.Forty two fifty two,17 .4 104,125.Fifty five 17 ,551.27 87,455.48 1,457.Fifty five 124,1 four.Fifty four 8 ,022.Seventy seven 20,715.Fifty four a hundred and ten,512.25 fifty four, 85.45 50,588.22 2,775.1 21,148.22 82,02 .41 25,507.47 25,875.18 54,542. 2 55,287.22 four,445. 2 45, 1.21 eight ,225.05 one zero one,801.72 forty two,27 .Fifty five eighty one,851. Five eight:41595/9: 114331874/36 111421481/fifty seven seventy seven,252.Fifty five 1 .15> 1.01 discounted discounted ;et reenue value = 12> bene:it = 12> zero.12 zero.12 )221,000.00 221,000.00 forty one, forty.00 127,one hundred and one.8 152,844.05 forty eight,245.00 a hundred and five, 52.Forty eight 141,188.Seventy seven 50,fifty eight .Seventy five 4,514.Seventy one one hundred twenty five,814.11 fifty five,515.22 27,17 .5 111,555.25 eighty,507.Fifty one 57,014.Seventy one ,481.04 85,572.2 84,151.51 22,507.45 51,275.24 fifty eight,7 0.75 52,557.Zero fifty five,1/2.87 4 ,52 . 7 50,058. 0 27,082.01 47,822.72 eighty two,758.Fifty eight 2 ,471.41 72,7 .81 55,428.55 69418:7/ninety nine 1141:1432/:5 7711365/91 (five 4.02) 15. 4> zero. 2 sc!Edule five fuel1 oil and lubricants 9ea$ diesel consu6*tion #o$(ing "ou$s9ea$ cost o: diesel /nnual diesel 0u1$icants -otal cost fee (20> o: value o: diesel) 1 12.Five 780 14.Eighty five eighty five, 25.00 17,a hundred twenty five.00 five ,a hundred and ten.00 2 12.Five 780 15.Seventy two 8 ,221.25 17,244.25 27,0.5.50 7 12.5 780 18.15 52,822.71 14,578.Forty eight 25,212.Fifty two 4 12.5 780 18. Eight 58,718.Forty seven 15,287.2 1,fifty five .51 5 12.Five 780 15.21 20,172.25 18,028.Forty five eight,152.50 eight 12.Five 780 12.50 24,172.28 18,225.Fifty five a hundred, 88.87 five 12.Five 780 1 .87 22,745.21 15,88 .18 108,014. 5 2 12.5 780 20.Eighty one 2,587.10 12,552.82 111,715.51 12.5 780 21.Eighty four 5,401.25 1 ,420.25 118,221.50 10 12.5 780 22.Fifty seven 102,251.71 20,454.28 122,525.52 f lubricants which include engine oil, hydraulic & transmission fluids, filters, and greases constitute a few 20 of the total annual fuel price. Agenda 2 direct exertions function no. Of laborer rate consistent with day workin days!"Ear # $otal &ount 'perator # #2(.(( )( #(* ((.(( Laborer # five.(( )( ,*-Five(.(( 2(5.(( )( # *45(.(( "Ear no. Of laborer charge in keeping with day workin days ."Ear $otal &ount # 2 2(5.(( )( # *45(.(( 2 2 2#5.25 )( #)*/,2.5( / 2 22-.(# )( 2(*/four#.#/ Four 2 2/,./# )( 2#*/5 .# Five 2 24).# )( 22*forty two-.() - 2 2-#.-Four )( 2/*54,./) , 2 2,four.,2 )( 24*,24.,- 2 2 .4- )( 25*)-#.(( ) 2 /(2. )( 2,*25).(Five #( 2 /# .(2 )( 2 *-22.(# Schedule / depreciation price 0te& uisition 2ost 3sti&ated life nnual depreciation 2ono rice 4ill 2#*(((.(( #( 2*#((.(( Diesel 3nine 45*(((.(( #( Four*five((.(( 0nstallation 2ost #5*(((.(( #( #*Five((.(( 5uildin #((*(((.(( #( #(*(((.(( Weihin scale five*(((.(( #( 5((.(( Ser6ice 7ehicle -5*(((.(( #( -*5((.(( $Otal 25#*(((.(( 25*#((.(( Schedule # rice mill custom provider prices 12 months output (kls.) Charge/kl. (Hypertext preprocessor) income (hypertext preprocessor) 1 2( *(((.( #.(( 2( *(((.(( 2 2( *(((.( #.(5 2# *4((.(( Three 2( *(((.( #.#( 22)*/2(.(( Four 2( *(((.( #.#- 24(*, -.(( Five 2( *(((.( #.22 252* 25./( 6 2( *(((.( #.2 2-5*4--.5, 7 2( *(((.( #./4 2, *,/). ) 8 2( *(((.( #.4# 2)2*-,-. ) Nine 2( *(((.( #.4 /(,*/#(.,/ 10 2( *(((.( #.Fifty five /22*-,-.2, projected earnings statement p/r-ic,0/rs 9ea$ 0 9ea$ 1 9ea$ 2 9ea$ 7 9ea$ four 9ea$ 5 9ea$ 8 9ea$ five 9ea$ 2 9ea$ 9ea$ 10 milling se$ice :ees 202,000.00 212,400.00 aaa aaa 252,225.70 aaa 252,57 .2 2 2,858.2 705,710.Fifty seven 722,858.25 gross earnings 202,000.00 212,four hundred.00 aaa aaa 252,225.70 aaa 252,57 .2 2 2,858.2 705,710.Fifty seven 722,858.25 0essg ehpe;ses di$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$ies#a long time ) ) ) ) ) ) ) ) ) ) 4 0u1$icants five ,110.00 27,half.50 25,212.52 1,fifty five .Fifty one 8,152.50 aaa 108,014. 5 111,715.51 118,221.50 122,525.52 re*ai$s and preservation 44,200.00 44,2 hundred.00 forty four,200.00 44,2 hundred.00 forty four,two hundred.00 44,2 hundred.00 44,2 hundred.00 44,200.00 44,two hundred.00 forty four,200.00 de*$eciation 25,100.00 25,a hundred.00 25,a hundred.00 25,a hundred.00 25,one hundred.00 25,one hundred.00 25,a hundred.00 25,one hundred.00 25,a hundred.00 25,one hundred.00 pe$6it 4 0icenses 7,500.00 7,855.00 7,252.Fifty five four,051.8 four,254.25 four,488. 4,eight zero.Seventy seven four, 24.25 5,151.0 5,42 .85 -otal [email protected]*enses one hundred fifty,780.00 155,417.00 aaa aaa 1 2,17 .08 aaa 204,570.05 211,501.Fifty five 212,811.Eighty five 228,0.5.27 internet earnings ( b$&'$ t"a ) 75,840.00 42, 25.00 forty two,801.Seventy five 54,four eight.42 80,828.24 eighty five,a hundred twenty five.55 54,00 .27 21,155.72 22,eight .Zero 8,five .04 projected casb waft statement p/r-ic,0/rs 9ea$ zero 9ea$ 1 9ea$ 2 9ea$ 7 9ea$ 4 9ea$ 5 9ea$ 8 9ea$ five 9ea$ 2 9ea$ 9ea$ 10 c/s" i;30.# Inest6ent ca*ital 221,000.00 custo6 se$ice 3ees 202,000.00 212,four hundred.00 aaa aaa 252,225.70 aaa 252,fifty seven .2 2 2,858.2 705,710.57 722,858.25 -otal cas! In:loi 221,000.00 202,000.00 212,four hundred.00 aaa aaa 252,225.70 aaa 252,fifty seven .2 2 2,858.2 705,710.57 722,858.25 c/s" .,-30.# Buildings!Ed const$uction one hundred,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, eighty one.00 25,25 .05 22,822.01 sala$ies#a while ) ) ) ) ) ) ) ) ) ) four 0u1$icants five ,one hundred ten.00 27,0.5.50 25,212.Fifty two 1,fifty five .51 8,152.50 aaa 108,014. 5 111,715.Fifty one 118,221.50 122,525.Fifty two re*ai$s and renovation forty four,200.00 forty four,two hundred.00 forty four,2 hundred.00 44,2 hundred.00 44,two hundred.00 forty four,200.00 forty four,2 hundred.00 44,200.00 forty four,2 hundred.00 44,200.00 pe$6it four 0icenses 7,500.00 7,855.00 7,252.55 four,051.8 four,254.25 4,488. Four,eight zero.Seventy seven 4, 24.25 five,151.0 five,42 .Eighty five :loi 221,000.00 a hundred forty five,280.00 150,717.00 aaa aaa 185,07 .08 aaa 15 ,870.05 128,401.55 1 7,511.Eighty five two hundred, 55.27 cas! Stability, ending ) 82,540.00 82,0.5.00 57,501.Seventy five five ,five eight.42 25,528.24 2,225.Fifty five ,10 .27 108,255.72 117,five .Zero 121,8 .04 /ddg cas! Balance, starting ) 82,540.00 aaa aaa 224,124.55 aaa 482,1 8.Fifty eight 581,708.72 885,521.50 521,720.Five ;e- c/s" 30.# ) 82,540.00 one hundred seventy,225.00 aaa aaa 78 , 11.01 aaa 581,708.Seventy two 885,521.50 521,720.5 07,05 .27 projected stability sbeet p/r-ic,zero/rs 9ea$ zero 9ea$ 1 9ea$ 2 9ea$ 7 9ea$ four 9ea$ 5 9ea$ eight 9ea$ five 9ea$ 2 9ea$ 9ea$ 10 /sse-s cas! On "and eighty two,540.00 170,225.00 aaa aaa 78 , 11.01 aaa 581,708.72 885,521.50 521,720.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,one hundred.00 50,two hundred.00 55,700.00 aaa 125,500.00 aaa a hundred and fifty five,500.00 200,two hundred.00 225, 00.00 251,000.00 -.-/Zero /sse-s 712,840.00 781,825.00 aaa aaa 525,411.01 aaa 888,808.Seventy two 545,521.50 278,420.Five seventy seven,05 .27 0i/bi0i-ies 4 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 75,840.00 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.Seventy two 545,521.50 278,420.5 77,05 .27 monetary analsis n"#$ & p'($)*: rice mill assignment l)"* , : b'-./ C"; = zero,1 v =="c"1 l$.*$ 9ea$ value bene:it ;et retu$n discounted discounted p$o bene:it = 20> zero.2 0.2 zero 221,000.00 221,000.00 )221,000.00 221,000.00 0.00 1 one hundred forty five,280.00 a hundred forty five,280.00 202,000.00 eighty two,540.00 121,050.00 157,777.Seventy seven 2 a hundred and fifty,717.00 150,717.00 212,four hundred.00 82,0.5.00 104,724.07 151,888.85 7 155,812.85 155,812.Eighty five 22 ,720.00 57,501.Seventy five zero,half.0 172,502.Seventy seven 4 181,12 .52 181,12 .Fifty two 240,528.00 five ,5 8.Forty two 55,574.15 118,11 .Five 5 185,07 .08 185,07 .08 252,225.70 25,528.24 eighty five,12 .25 one zero one,804.22 8 157,121.01 157,121.01 285,488.55 2,225.55 fifty five, five. 5 22, 04.22 5 15 ,870.05 15 ,870.05 252,fifty seven .2 ,10 .27 50,171.Forty five 55,5 1.1 2 128,401.Fifty five 128,401.55 2 2,858.2 108,255.Seventy two 47,751.05 82,1/2.2 1 7,511.Eighty five 1 7,511.Eighty five 705,710.57 117,5 .Zero seventy five,507.25 5 ,552.22 10 two hundred, 55.27 two hundred, fifty five.27 722,858.25 121,eight .04 seventy two,452. 4 fifty two,114.02 general 2311444/44 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$iod four.71 s$,; * < *. A,"=.; ; S>##"'. Situation ;p& = 20> bcr irr base scenario 4 ,225.80 1.08 25.24> five> inc$ease in price 20,215.Seventy eight 1.07 22.25> 10> inc$ease in price (5,5 0.22) 0. 1 .15> 5> dec$ease in 1ene:it 8,845.Fifty four 1.05 20.Fifty seven> 10> dec$ease in 1ene:it (seventy five, 70.11) zero. Eight 15. Four> sensitivit analsis :@ ,)'$";$ , );* 9ea$ price bene:it ;et reenue discounted discounted price = 20> bene:it = 20> 0.2 zero.2 0 221,000.00 (221,000.00) 221,000.00 1 152,527.00 202,000.00 55,455.00 a hundred twenty five,102.50 157,777.Seventy seven 2 one hundred fifty five,222.85 212,400.00 eighty,551.75 10 ,807.27 151,888.Eighty five 7 187,7 .Fifty two 22 ,720.00 85, 20.Forty two 4,fifty five . 4 172,502.Seventy seven 4 18 ,24 .08 240,528.00 fifty one,578. 4 21,820.22 118,11 .5 five 155,7 1.01 252,225.70 55,474.2 50,425.52 a hundred and one,804.22 8 121,240.05 285,488.55 27,828.50 eighty,2 five.25 22, 04.22 five 122,811.55 252,57 .2 0,122.72 fifty two,872.07 55,5 1.1 2 1 five,521.Eighty five 2 2,858.2 8, fifty five.24 forty five,512.80 82,1/2.2 207,one hundred twenty five.27 705,710.Fifty seven 104,127.50 7 ,75 .05 five ,552.22 10 211,028.Zero 722,858.25 111,850.12 74,021.2 fifty two,114.02 total 214571555/seventy one 219191241/nine: :691826/fifty eight 7791335/fifty one 114211393/:6 ;p& = 20> 20,215.Seventy eight irr 22.25> bcr 1.07 five> dec$ease in 1ene:it discounted discounted 9ea$ cost bene:it ;et reenue value = 18> bene:it = 18> 0.18 zero.18 zero 221,000.00 )221,000.00 221,000.00 1 one hundred forty five,280.00 1 5,800.00 52,740.00 one hundred twenty five,224.14 150,744.27 2 a hundred and fifty,717.00 205,420.00 fifty five,185.00 111,505.05 154,1 1.Forty four 7 one hundred fifty five,812.Eighty five 215,254.00 eighty two,275.Seventy five ,eight 2.22 17 ,58 .24 4 181,12 .Fifty two 222,548.50 eighty five,555.12 2 ,027.Fifty five 128,774.55 five 185,07 .08 240,124.04 57,144. 5 five ,52 .45 114,754.Fifty five 8 157,121.01 252,1 7.24 five ,012.22 fifty one,020.21 107,510.58 five 15 ,870.05 284,202. 0 25,152.27 87,552.Forty two 7,8 five.0 2 128,401.Fifty five 252,047.04 1,841.45 fifty eight,255.22 24,210.21 1 7,511.Eighty five 2 1, 45.20 2,477.55 50,224.48 fifty eight,585.28 10 two hundred, 55.27 708,542.48 one zero five,585.27 45,552.24 eight ,422.15 general 117781121/32 2183:1671/:5 8711297/5: 114581121/ninety five 111661495/95 ;p& = 20> eight,845.Fifty four irr 20.Fifty seven> bcr 1.05 [email protected] ,)'$";$ , );* 9ea$ price bene:it ;et reenue discounted discounted value = 20> bene:it = 20> zero.2 0.2 zero 221,000.00 (221,000.00) 221,000.00 1 15 ,528.00 202,000.00 forty two,214.00 177,155.00 157,777.Seventy seven 2 185,744.70 212,four hundred.00 fifty seven,half.50 114,222.Forty seven 151,888.85 7 151,120.52 22 ,720.00 fifty two,17 .4 ,082.20 172,502.Seventy seven four a hundred and fifty five,702.54 240,528.00 87,455.Forty eight 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 0,four .12 285,488.Fifty five fifty four, 85.Forty five 87,five 5.55 22, 04.22 five 1 five,five 7.05 252,fifty seven .2 21,148.22 55,144.Eighty 55,5 1.1 2 205,041.Fifty seven 2 2,858.2 25,875.18 45,828.15 eighty two,1/2.2 212,282.21 705,710.57 four,445. 2 41,254.24 five ,552.22 10 221,054. 5 722,858.25 101,801.72 seventy five,504.24 fifty two,114.02 overall 2119:1868/44 219191241/9: eight:41595/nine: 114641755/ninety four 114211393/:6 ;p& = 20> (five,five zero.22) irr 1 .15> bcr zero. 10> dec$ease in 1ene:it discounted discounted 9ea$ fee bene:it ;et reenue value = 20> bene:it = 20> zero.20 zero.20 zero 221,000.00 )221,000.00 221,000.00 1 145,280.00 one hundred twenty five,two hundred.00 forty one, forty.00 121,050.00 158,000.00 2 a hundred and fifty,717.00 1 eight,580.00 forty eight,245.00 104,724.07 178,500.00 7 one hundred fifty five,812.Eighty five 208,722.00 50,fifty eight .75 zero,0.5.0 11 ,475.50 four 181,12 .52 218,505.40 55,515.22 fifty five,574.15 104,505.21 five 185,07 .08 225,542.Fifty five eighty,507.51 eighty five,12 .25 1,444.Seventy four 8 157,121.01 272, 1 . 1 85,572.2 fifty five, 5. 5 20,017.5 five 15 ,870.05 250,285. Zero 51,275.24 50,171.Forty five 50,012.05 2 128,401.Fifty five 287,forty .20 55,0.5.87 47,751.05 eighty one,280.58 1 7,511.85 258,fifty five .88 27,082.01 seventy five,507.25 fifty seven,802. 10 200, 55.27 2 0,402.84 2 ,471.41 seventy two,452. 4 48, 02.82 total 117781121/32 216:eighty one:31/83 69418:7/ninety nine 7921575/31 7171931/93 ;p& = 20> (75, 70.Eleven) irr 15. Four> bcr zero. Eight time table four maintenance and protection 0te& 5asis rate 89 $otal 2ost according to "ear 854( :rs.Nine rice 4ill.3nine #*(((.(( 2( #-*2((.(( Ser6ice 7ehicle -five*(((.(( 2( #/*(((.(( 5uildin #((*(((.(( #Five.( #5*(((.(( $Otal 44*2((.((.

A Sample Rice Processing Mill Business Plan Template Fantastic Funeral Plan Template, Kairo.9Terrains.Co Ideas

A Sample Rice Processing Mill Business Plan Template Fantastic Funeral Plan Template, Kairo.9Terrains.Co Ideas

A Sample Rice Processing Mill Business Plan Template Perfect (PDF) Proposal, Establishment Of A Nigerian Rice Network Ideas

A Sample Rice Processing Mill Business Plan Template Perfect (PDF) Proposal, Establishment Of A Nigerian Rice Network Ideas

A Sample Rice Processing Mill Business Plan Template Practical (PDF) Model Business Plan- Modern Rice Milling Unit Solutions

A Sample Rice Processing Mill Business Plan Template Practical (PDF) Model Business Plan- Modern Rice Milling Unit Solutions

A Sample Rice Processing Mill Business Plan Template Creative Quality Assurance, Small-Scale Rural Food Industries, Chapter Galleries

A Sample Rice Processing Mill Business Plan Template Creative Quality Assurance, Small-Scale Rural Food Industries, Chapter Galleries

A Sample Rice Processing Mill Business Plan Template Best Funeral Plan Template, Kairo.9Terrains.Co Collections

A Sample Rice Processing Mill Business Plan Template Best Funeral Plan Template, Kairo.9Terrains.Co Collections

Another templates that you might be looking for: