Project for Cultivation of  Mango( With Drip Irrigation)
DEPRECIATION
						(Rs In Thousands)
PARTICULARS		Value	Total	DEPRECIATION	DEPRECIATION
				( % )	( AMOUNT)
BUILDINGS		53.60	53.60	3.34	1.79
PLANT & MACHINERY		75.40	75.40	5.28	3.98
COST OF PLANTATION		21.00	21.00	5.00	1.05
TOTAL		150.00	150.00		6.82
REPAYMENT  SCHEDULE
								(Rs In Thousands)
PARTICULARS			Year I	Year II	Year III	Year IV	Year V
NET ACCURALS			25.50	34.40	43.30	43.30	43.30
INTEREST ADDED BACK
LOAN- BALANCE AT YEAR END			45.00	36.82	28.64	20.45	12.27
BANK LOAN			45.00	36.82	28.64	20.45	12.27
REPAYMENT ( 6YEARS, HALF YEARLY)			5.40	13.58	13.34	12.35	11.37
PRINCIPAL			0.00	8.18	8.18	8.18	8.18
BANK LOAN			0.00	8.18	8.18	8.18	8.18
INTEREST			5.40	5.40	5.15	4.17	3.19
BANK LOAN			5.40	5.40	5.15	4.17	3.19
NET SURPLUS			20.10	20.82	29.96	30.95	31.93
	REPAYMENT OF TERM LOAN				(Rs In Thousands)
TERM LOAN	45.00			INSTALMENT AMT.	4.09
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	45.00	0	45.00	2.70	2.70																											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	45.00	0.00	45.00		5.40																											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			45.00	2.70	5.40																											31-12-97	12.58	0.784484	33.16219		33.16219
year 2	45.00	0.00	45.00	2.70																												31-3-98	12.58	1.314052	47.05625		47.05625
1	45.00	0.00	45.00	2.70	5.40																											30-6-98	16.06	1.864604	64.98085		64.98085
2																																		0	64.98085		64.98085
year 3	45.00	0.00	45.00	2.70	5.40
1	45.00	0.00	45.00	2.70
2
year 4	45.00	0.00	45.00	2.70	5.40
1	45.00	0.00	45.00	2.70
2
year 5	45.00	0.00	45.00	2.70	5.40
1	45.00	0.00	45.00	2.70
2
year 6	45.00	0.00	45.00	2.70	5.15
1	45.00	0.00	45.00	2.70
2
year 7	45.00	4.09	40.91	2.45	4.17
1	40.91	4.09	36.82	2.21
2
year 8	36.82	4.09	32.73	1.96	3.19
1	32.73	4.09	28.64	1.72
2
year 9	28.64	4.09	24.54	1.47	2.21
1	24.54	4.09	20.45	1.23
2
year 10	20.45	4.09	16.36	0.98	0.74
1	16.36	4.09	12.27	0.74
2
year 11	12.27	4.09	8.18	0.49	0.25
1	8.18	4.09	4.09	0.25
2
year 12	4.09	4.09	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
		45.00