Project for Cultivation of  Sapota( With Drip Irrigation)
DEPRECIATION
						(Rs In Thousands)
PARTICULARS		Value	Total	DEPRECIATION	DEPRECIATION
				( % )	( AMOUNT)
BUILDINGS		68.60	68.60	3.34	2.29
PLANT & MACHINERY		80.00	80.00	5.28	4.22
COST OF PLANTATION		26.40	26.40	5.00	1.32
TOTAL		175.00	175.00		7.84
REPAYMENT  SCHEDULE
								(Rs In Thousands)
PARTICULARS			Year I	Year II	Year III	Year IV	Year V
NET ACCURALS			8.43	15.35	22.27	39.51	39.51
INTEREST ADDED BACK
LOAN- BALANCE AT YEAR END			52.50	42.96	33.41	23.86	14.32
BANK LOAN			52.50	42.96	33.41	23.86	14.32
REPAYMENT ( 6YEARS, HALF YEARLY)			6.30	15.85	15.56	14.41	13.27
PRINCIPAL			0.00	9.55	9.55	9.55	9.55
BANK LOAN			0.00	9.55	9.55	9.55	9.55
INTEREST			6.30	6.30	6.01	4.87	3.72
BANK LOAN			6.30	6.30	6.01	4.87	3.72
NET SURPLUS			2.13	-0.50	6.71	25.10	26.24
	REPAYMENT OF TERM LOAN				(Rs In Thousands)
TERM LOAN	52.50			INSTALMENT AMT.	4.77
MORATORIUM	72 MONTHS			INSTALMENT NOS.	11
REPAYMENT	5 YEARS			INTEREST RATE	12%
GESTATION PERIOD	60 MONTHS
YEAR	PRINCIPAL AMOUNT	INSTALMENT	OUTSTANDING	INTEREST																												DEFERED INTEREST OF CANARA BANK
				HALF YEARLY	YEARLY
year o	52.50	0	52.50	3.15	3.15																											PERIOD	DEFERED	INTEREST	TOTAL	INSTALLMENT	OUTSTANDING
1		0																														ENDING	INTEREST	ON INTEREST	INTEREST
2																																31-3-97	0.14	0	0.14		0.14
year 1	52.50	0.00	52.50		6.30																											30-6-97	7.48	0.005548	7.625548	0	7.625548
1		0.00			.																											30-9-97	11.87	0.302162	19.79771		19.79771
2			52.50	3.15	6.30																											31-12-97	12.58	0.784484	33.16219		33.16219
year 2	52.50	0.00	52.50	3.15																												31-3-98	12.58	1.314052	47.05625		47.05625
1	52.50	0.00	52.50	3.15	6.30																											30-6-98	16.06	1.864604	64.98085		64.98085
2																																		0	64.98085		64.98085
year 3	52.50	0.00	52.50	3.15	6.30
1	52.50	0.00	52.50	3.15
2
year 4	52.50	0.00	52.50	3.15	6.30
1	52.50	0.00	52.50	3.15
2
year 5	52.50	0.00	52.50	3.15	6.30
1	52.50	0.00	52.50	3.15
2
year 6	52.50	0.00	52.50	3.15	6.01
1	52.50	0.00	52.50	3.15
2
year 7	52.50	4.77	47.73	2.86	4.87
1	47.73	4.77	42.96	2.58
2
year 8	42.96	4.77	38.18	2.29	3.72
1	38.18	4.77	33.41	2.00
2
year 9	33.41	4.77	28.64	1.72	2.58
1	28.64	4.77	23.86	1.43
2
year 10	23.86	4.77	19.09	1.15	0.86
1	19.09	4.77	14.32	0.86
2
year 11	14.32	4.77	9.55	0.57	0.29
1	9.55	4.77	4.77	0.29
2
year 12	4.77	4.77	0.00	0.00	0.00
1	0.00	0.00	0.00	0.00
2
year 13	0.00	0.00	0.00	0.00	0.00
1	0.00	0.00	0.00	0.00
2
		52.50