You are on page 1of 4

COST OF CAPITAL

LOAN LOAN SUBSIDIARY


PC
URBAN Rs..00 Rs..00 Rs..00
RURAL Rs..00 Rs..00 Rs..00

REPAYMENT 0.00
Interest calsulaTION INTEREST
1.00 0.00 0.00
2.00 0.00 0.00 0.00
3.00 0.00 0.00 0.00
4.00 0.00 0.00 0.00
5.00 0.00

PROFITABILITY
CAPACITY UTILIZATION 70.00 80.00 90.00 90.00 90.00
SALES REALISATION 0.00 0.00 0.00 0.00
ANNUAL COST
RAW MATERIAL 0.00 0.00 0.00 0.00 change
UTILITIES 0.00 0.00 0.00 0.00 change
WAGES AND SALARY 0.00 0.00 0.00 0.00 chamge
REPAIR AND MAINTAINANCE 0.00 0.00 0.00 0.00 change
OVERHEAD 0.00 0.00 0.00 0.00 chamnge
SELLING EXPENSES
INTEREST 0.00 0.00 0.00 0.00 0.00
DEPRICIATION 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00
Total 0.00 0.00 0.00 0.00 0.00
Annal profit 0.00 0.00 0.00 0.00 0.00

cash flow statement PRE OPERATIVE


FIRST YEARSECOND THIRD FOURTH FIFTH
INCREASE IN PC 0.00
SUBSIDY 0.00
LOAN 0.00
DEPRICIATION 0.00 0.00 0.00 0.00 0.00
PROFIT BEFORE INTEREST 0.00 0.00 0.00 0.00 0.00
TOTAL SOURCES 0.00 0.00 0.00 0.00 0.00 0.00
INCREASE IN CAPITAL INVESTMENT
0.00
CURRENT ASSET
INTEREST 0.00 0.00 0.00 0.00 0.00
REPAYMENT OF LOAN 0.00 0.00 0.00 0.00
TOTAL DISPOSAL 0.00 0.00 0.00 0.00 0.00 0.00
OPENING BALANCE 0.00 0.00 0.00 0.00
NET SURPLUS 0.00 0.00 0.00 0.00 0.00
CLOSING BALANCE 0.00 0.00 0.00 0.00 0.00
BALANCE SHEET FIRST SECOND THIRD FORTH FIFTH
pc 0.00 0.00 0.00 0.00 0.00
surplus fm operation 0.00 0.00 0.00 0.00 0.00
net worth 0.00 0.00 0.00 0.00 0.00
subsidy 0.00 0.00 0.00 0.00 0.00
loan account 0.00 0.00 0.00 0.00 0.00
TOTAL LIABILITIES 0.00 0.00 0.00 0.00 0.00
gross fixed asset 0.00 0.00 0.00 0.00 0.00
less depriciation 0.00 0.00 0.00 0.00 0.00
net block 0.00 0.00 0.00 0.00 0.00
closing stock 0.00 0.00 0.00 0.00 0.00
CASH BANK BALANCE 0.00 0.00 0.00 0.00 0.00
TOTAL ASSET 0.00 0.00 0.00 0.00 0.00

Return on Investment #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!


Return on sales #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Cash Accrual 0.00 0.00 0.00 0.00 0.00

Debt Servicing capacity 0.00 0.00 0.00 0.00 0.00


Debt Serviced 0.00 0.00 0.00 0.00 0.00
DSC Ratio #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0!

Operating profit 0.00 0.00 0.00 0.00 0.00


Commulitive cash Cash 0.00 0.00 0.00 0.00 0.00
100.00
0.00

0.00
0.00
0.00
0.00
0.00

You might also like