Egg

Financials
Cost of eggs
Office advance
Case
Cycle
Computer
Printer
Fan khaitan
Ceiling Fan
Light/Others
Furniture

30000 x 8

240000

2000

4000
2000

x
x

Running cost
Office rent
Employee
1. Accounts
2. Office staf
3. Van Driver

10000
8000
8000

Electricity
Utility
Stationery
Mobile
Entertainment
Internet
Depreciation 35% / year
Total Value of fixed asset
Depreciation 35% / year
Depreciation / Month

62500
21875
1823

Revenue
Sale
Damaged

30000 eggs x .15 x 30

200 eggs x 1.5 x 30

Net Profit/Loss

Loss /damaged egg

Buying price of fresh

egg

Selling
price/damaged
egg

6.5

Break Even months

Profit/egg in a month

Total Investment Net Profit/Month

557500
68277
Profit/month
68277

No. of eggs
30000

x2

480000
15000
18000
10000
10000
3000
8000
4000
1500
8000
557500

2
2

10000

26000
3000
900
3000
6000
6000
1000

1823
57723

135000
9000
126000

68277
Loss/egg
1.5

Months
8.2
Profit/egg
2.28