Livestock Economics, Marketing and Business Management

INCOME AND EXPENDITURE

	INCOME-EXPENDITURE STATEMENT
Particulars	I year	II year	III year	IV year	V year	VI year	VII year	VII year
Income
Sale of Eggs	4556039	29158650	30069857	30981065	30981065	30069857	31892273	30069857
Sale of culled birds	0	2347518	2347518	3521278	2347518	3521278	3521278	2347518
Sale of manure -Growing stage	76391	99308	99308	99308	99308	99308	99308	99308
Laying stage	69499	444793	458693	472593	472593	458693	486492	458693
Sale of gunny bags	70534	275423	282629	289834	289834	282629	297039	282629
Depreciated value of
Sheds								5158536
Equipments								104747
Value of closing stock								110,760
Total Income	4772462	32325692	33258005	35364077	34190318	34431764	36296389	38632048
Expenditutre
Cost of chicks	968,200	1,452,300	1,452,300	968,200	1,452,300	968,200	1,452,300	1,452,300
Cost of feed Growing stage	3462667	4501467	4501467	4501467	4501467	4501467	4501467	4501467
Laying Stage	3252352	20815051	21465522	22115992	22115992	21465522	22766463	21465522
Misc. Expenses
Growing stage	377,667	490,967	490,967	490,967	490,967	490,967	490,967	490,967
Laying stage	83161	532231	548863	565495	565495	548863	582128	548863
On interest	2090700	2090700	1792029	1493357	1194686	896014	597343	298671
Depreciation on
Sheds	388783.3	369344	350877	333333	316666	300833	285791	271502
Equipments	24333.33	21900	19710	17739	15965	14369	12932	11639
Total Expenditure	10234746	29882716	30251147	30135478	30320907	28871033	30390666	28757790