Page 48 of 125
The total number of producer members 25
Therefore, each producer member gets approximately 3 goats.
On selling the kids.
Total goats Price of unit
goat
Sales
40 Does 3500 140000
40 Buck 4500 180000
Total Sales Does
+bucks
320000
Cashflow
Year 1 2 3 4 5
Fixed Cost ₹ 1,59,000
Variable Cost ₹ 84,750 ₹ 84,750 ₹ 84,750 ₹ 84,750 ₹ 84,750
After adding 2%
inflation
₹ 86,445 ₹ 88,174 ₹ 89,937 ₹ 91,736
Total Cost ₹ 2,43,750 ₹ 86,445 ₹ 88,174 ₹ 89,937 ₹ 91,736
Sales ₹ 0 ₹ 3,20,000 ₹ 3,20,000 ₹ 3,20,000 ₹ 3,20,000
Net Profit ₹ -2,43,750 ₹ 2,33,555 ₹ 2,31,826 ₹ 2,30,063 ₹ 2,28,264
5.8.4. BREAK-EVEN POINT IN UNITS.
Expense Per Goat
Expense price
Medicine 50
Feed 300
Labour 300
Equipment 100
Total 750
Sales Avg. 4000
Profit 3250
Break Even in Volume
Fixed Cost
₹
1,59,000.00
But We Are Not Selling Goat for First Year Hence First Year Variable cost Is Considered as
fixed cost. ₹ 84,750.00
Total FC
₹
2,43,750.00
Per Unit Cost 4000
VC Per Unit 750
Margin 3250
BEP IN VOLUME 75