Expenditure Business Plan
EXPENDITURE
|
Year 1
|
Year 2
|
Year 3
|
Total
|
Direct costs
|
|
|
|
|
Stock
|
63,405,000
|
0
|
0
|
63,405,000
|
Marketing
|
1,500,000
|
2,500,000
|
4,000,000
|
8,000,000
|
Staff Wages
|
5,820,000
|
6,072,000
|
6,072,000
|
1,260,000
|
Payroll
expenses
|
5,000
|
7,000
|
10,500
|
22,500
|
Knap sack and Nylon
|
39,500
|
39,500
|
40,000
|
119,000
|
Feeds
|
34,080,000
|
40,000,000
|
45,000,000
|
88,408,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Indirect cost
|
|
|
|
|
|
|
|
|
|
Rent, rates,
utilities
|
600,000
|
650,000
|
700,000
|
1,950,000
|
Telephone & IT
|
60,000
|
65,000
|
70,000
|
195,000
|
Owners wages
|
-
|
1,200,000
|
1,800,000
|
3,000,000
|
Insurance
|
250,000
|
250,000
|
250,000
|
750,000
|
Capital costs
|
|
|
|
|
|
|
|
|
|
Fish meal construction facility
|
15,920,000
|
|
|
15,920,000
|
Office equipment
|
10,000,000
|
500,000
|
600,000
|
11,100,000
|
CCTV and Office
Construction
|
390,000,000
|
-
|
-
|
390,000,000
|
Purchase of
Land(200 hectares)
|
200,000,000
|
-
|
-
|
200,000,000
|
Construction of
Ponds
|
2,000,000
|
-
|
-
|
2,000,000
|
Butchery, Pig Feed Processing Facility and
storage facility
|
140,000,000
|
|
|
140,000,000
|
Building of Piggery
|
100,000,000
|
|
|
100,000,000
|
Mushroom
shed
|
1,100,000
|
|
|
1,100,000
|
Land Clearing
|
1,500,000
|
|
|
1,500,000
|
Vehicle Budget
|
62,000,000
|
|
|
62,000,000
|
Generator and
Connection to National Grid
|
400,000,000
|
|
|
400,000,000
|
Other costs
|
|
|
|
|
Operating expenses(Running
cost)
|
171,725,500
|
10,000,000
|
15,000,000
|
196,725,500
|
Taxes
|
0
|
0
|
5,000,000
|
5,000,000
|
Total costs
|
1,600,000,000
|
51,283,500
|
63,542,500
|
1,714,826,000
|
Nyallpurposepaving.com offers Paving Contractor, Parking Lot Repairs, sealing, striping, Oil and Stone Driveways at Riverhead NY, Quogue NY, Hamptons NY, Southampton NY, Sag Harbor NY, Green point NY, Wading River NY
ReplyDeleteDavispestmanagement.com offers Pest Control, Exterminator, Bed Bug Removal, Inspections, Rodent, Pest Elimination, Commercial, Residential, Professional, Licensed Exterminator , Scorpion, Bee Hive, Hornet, Fire Ant Removal by Service Area, Las Vegas NV
ReplyDeletejohnnyontheshop.com offers Supermarket, Food , Costco ,Home depot , Supermarket home , groceries home , home delivery for seniors, shopping for seniors, Elder services, Senior services, BJS Home Delivery, Prescription Drug Delivery, Department Store Delivery, Fry’s Food Delivery, Lowes home Delivery Service at Scottsdale AZ
ReplyDeleteComplete pest control specializing in Rodents & Rodent Proofing, has 40 years of experience in dealing with nuisance pests such as skunks, possums and raccoons. Our business is based on honesty, integrity and reliability, so you can count on us to solve all your wildlife problems. 650-839-9999, 408-246-0492, 415-818-6301
ReplyDeleteBedbugprocpc.com offers Bed Bug Exterminator, Bed Bug Inspections, Bed Bug Elimination, Bed Bug Inspection for Hotels and Residential and Commercial Bed Bug at Palo Alto CA, San Mateo CA, San Jose CA, Belmont CA, San francisco CA, Redwood City CA, Sunnyvale CA
ReplyDeleteAtopcommercialpaving.com offers Commercial Paving, Asphalt Contractor, and Parking Lot Resurfacing at Queens NY, Nassau County, Bayside NY, Jamaica NY, Middle Village NY, Ozone Park NY, Howard Beach NY, Little Neck NY
ReplyDeleteThanks for sharing the Information.
ReplyDeleteupvc windows in Lahore
hi...I read your blog which is great and good. If you are facing technical issues you can visit on Bellen Avast nederland
ReplyDeleteHi I read your blog which is good and your knowledge. Always posting .Must visit on
ReplyDeletebellen norton nederland
Viceroy Investigations and Consulting LLC is a member of the Chamber of Commerce of the Massapequa's offer security consulting, assessments and training to large and small businesses. Let us help you design and implement policies that aid in Safe hiring, Work Place security and Information Security. Call us: 516-694-0093
ReplyDeleteImprovesearchresults.com has helped thousands of small business expand their business through website design and search engine optimization. Since 2004, we have been industry leaders in helping business owners create their successful digital campaigns.
ReplyDeleteR & R Steel Fabrication in Tucson, Arizona is leading supplier of steel fabricated
ReplyDeleteProducts, steel services like welding and steel fencing manufacturing. Our Services as
Steel Fabrication, welding and steel coating operation and more. Free estimates! Call
us today for quality service! (520) 294-5751
hi.. I just read your blog which is good. If you are facing technical issues visit on
ReplyDeletetotal av kundensupport
Always posting
Deletehttps://www.fraqualityconstructions.com.pk/best-construction-company-in-lahore/
Nice to see sale of product . really a nice and informative.
ReplyDeleteTop Custom Software Development Company in Chandigarh
thanks for sharing the Information.
ReplyDeleteSkardu tour packages
Jettonsgrading.com offers Grading, Excavation, and Paving Contractor, Land Clearing Services, Septic Systems, Retaining Walls and Driveways, Drainage Systems, Construction Site Clean-Up, Demolition Contractor at Walhalla SC, Seneca SC
ReplyDeleteI am wildblue Gmail setting expert. And I can do all the things in wildblue family that can best of the experts are doing. And I have more and more experience.
ReplyDeletethanks
ReplyDeletebest rehabilitation center in lahore
Thanks for sharing the valuable information...
ReplyDeleteBest Digital Marketing Course in Bangalore