Period I year II year III year IV year V year VI year
Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! #REF! #REF! #REF! #REF! #REF! #REF! Interest on term loan Interest on working capital Operating #REF! #REF! #REF! #REF! #REF! #REF! #REF! Add: Other non-operating income Profit befo #REF! #REF! #REF! #REF! #REF! #REF! #REF! Provision Ior Taxes Net Profit /#REF! #REF! #REF! #REF! #REF! #REF! #REF! a.Equity dividend paid b.Dividen#REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! No. oI mon 12 12 12 12 13 14 15 Raw materials purchas#REF! #REF! #REF! #REF! #REF! #REF! Construction Period I year II year III year IV year V year VI year Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! #REF! #REF! #REF! #REF! #REF! #REF! Interest on term loan Interest on working capital Operating #REF! #REF! #REF! #REF! #REF! #REF! #REF! Add: Other non-operating income Profit befo #REF! #REF! #REF! #REF! #REF! #REF! #REF! Provision Ior Taxes Net Profit /#REF! #REF! #REF! #REF! #REF! #REF! #REF! a.Equity dividend paid b.Dividen#REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! No. oI mon 12 12 12 12 13 14 15 Raw materials purchas ####### ####### ####### ####### ####### ####### Construction Period I year II year III year IV year V year VI year Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! #REF! #REF! #REF! #REF! #REF! #REF! Interest on term loan Interest on working capital Operating #REF! #REF! #REF! #REF! #REF! #REF! #REF! Add: Other non-operating income Profit befo #REF! #REF! #REF! #REF! #REF! #REF! #REF! Provision Ior Taxes Net Profit /#REF! #REF! #REF! #REF! #REF! #REF! #REF! a.Equity dividend paid b.Dividen#REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! No. oI mon 12 12 12 12 13 14 15 Raw materials purchas ####### ####### ####### ####### ####### ####### Construction Period I year II year III year IV year V year VI year Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! ####### ####### ####### ####### ####### ####### Interest on term loan Interest on working capital Operating #REF! ####### ####### ####### ####### ####### ####### Add: Other non-operating income Profit befo #REF! ####### ####### ####### ####### ####### ####### Provision Ior Taxes Net Profit /#REF! ####### ####### ####### ####### ####### ####### a.Equity dividend paid b.Dividen#REF! ####### ####### ####### ####### ####### ####### Retained Pr #REF! ####### ####### ####### ####### ####### ####### Retained Pr #REF! ####### ####### ####### ####### ####### ####### No. oI mon 12 12 12 12 13 14 15 Raw materials purchas ####### ####### ####### ####### ####### ####### Construction Period I year II year III year IV year V year VI year Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! #REF! #REF! #REF! #REF! #REF! #REF! Interest on term loan Interest on working capital Operating #REF! #REF! #REF! #REF! #REF! #REF! #REF! Add: Other non-operating income Profit befo #REF! #REF! #REF! #REF! #REF! #REF! #REF! Provision Ior Taxes Net Profit /#REF! #REF! #REF! #REF! #REF! #REF! #REF! a.Equity dividend paid b.Dividen#REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! No. oI mon 12 12 12 12 13 14 15 Raw materials purchas#REF! #REF! #REF! #REF! #REF! #REF! Construction Period I year II year III year IV year V year VI year Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! #REF! #REF! #REF! #REF! #REF! #REF! Interest on term loan Interest on working capital Operating #REF! #REF! #REF! #REF! #REF! #REF! #REF! Add: Other non-operating income Profit befo #REF! #REF! #REF! #REF! #REF! #REF! #REF! Provision Ior Taxes Net Profit /#REF! #REF! #REF! #REF! #REF! #REF! #REF! a.Equity dividend paid b.Dividen#REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! No. oI mon 12 12 12 12 13 14 15 Raw materials purchas ####### ####### ####### ####### ####### ####### Construction Period I year II year III year IV year V year VI year Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! #REF! #REF! #REF! #REF! #REF! #REF! Interest on term loan Interest on working capital Operating #REF! #REF! #REF! #REF! #REF! #REF! #REF! Add: Other non-operating income Profit befo #REF! #REF! #REF! #REF! #REF! #REF! #REF! Provision Ior Taxes Net Profit /#REF! #REF! #REF! #REF! #REF! #REF! #REF! a.Equity dividend paid b.Dividen#REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! No. oI mon 12 12 12 12 13 14 15 Raw materials purchas ####### ####### ####### ####### ####### ####### Construction Period I year II year III year IV year V year VI year Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! ####### ####### ####### ####### ####### ####### Interest on term loan Interest on working capital Operating #REF! ####### ####### ####### ####### ####### ####### Add: Other non-operating income Profit befo #REF! ####### ####### ####### ####### ####### ####### Provision Ior Taxes Net Profit /#REF! ####### ####### ####### ####### ####### ####### a.Equity dividend paid b.Dividen#REF! ####### ####### ####### ####### ####### ####### Retained Pr #REF! ####### ####### ####### ####### ####### ####### Retained Pr #REF! ####### ####### ####### ####### ####### ####### No. oI mon 12 12 12 12 13 14 15 Raw materials purchas ####### ####### ####### ####### ####### ####### Construction Period I year II year III year IV year V year VI year Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! #REF! #REF! #REF! #REF! #REF! #REF! Interest on term loan Interest on working capital Operating #REF! #REF! #REF! #REF! #REF! #REF! #REF! Add: Other non-operating income Profit befo #REF! #REF! #REF! #REF! #REF! #REF! #REF! Provision Ior Taxes Net Profit /#REF! #REF! #REF! #REF! #REF! #REF! #REF! a.Equity dividend paid b.Dividen#REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! No. oI mon 12 12 12 12 13 14 15 Raw materials purchas#REF! #REF! #REF! #REF! #REF! #REF! Construction Period I year II year III year IV year V year VI year Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! #REF! #REF! #REF! #REF! #REF! #REF! Interest on term loan Interest on working capital Operating #REF! #REF! #REF! #REF! #REF! #REF! #REF! Add: Other non-operating income Profit befo #REF! #REF! #REF! #REF! #REF! #REF! #REF! Provision Ior Taxes Net Profit /#REF! #REF! #REF! #REF! #REF! #REF! #REF! a.Equity dividend paid b.Dividen#REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! No. oI mon 12 12 12 12 13 14 15 Raw materials purchas ####### ####### ####### ####### ####### ####### Construction Period I year II year III year IV year V year VI year Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! #REF! #REF! #REF! #REF! #REF! #REF! Interest on term loan Interest on working capital Operating #REF! #REF! #REF! #REF! #REF! #REF! #REF! Add: Other non-operating income Profit befo #REF! #REF! #REF! #REF! #REF! #REF! #REF! Provision Ior Taxes Net Profit /#REF! #REF! #REF! #REF! #REF! #REF! #REF! a.Equity dividend paid b.Dividen#REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! No. oI mon 12 12 12 12 13 14 15 Raw materials purchas ####### ####### ####### ####### ####### ####### Construction Period I year II year III year IV year V year VI year Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! ####### ####### ####### ####### ####### ####### Interest on term loan Interest on working capital Operating #REF! ####### ####### ####### ####### ####### ####### Add: Other non-operating income Profit befo #REF! ####### ####### ####### ####### ####### ####### Provision Ior Taxes Net Profit /#REF! ####### ####### ####### ####### ####### ####### a.Equity dividend paid b.Dividen#REF! ####### ####### ####### ####### ####### ####### Retained Pr #REF! ####### ####### ####### ####### ####### ####### Retained Pr #REF! ####### ####### ####### ####### ####### ####### No. oI mon 12 12 12 12 13 14 15 Raw materials purchas ####### ####### ####### ####### ####### ####### Construction Period I year II year III year IV year V year VI year Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! #REF! #REF! #REF! #REF! #REF! #REF! Interest on term loan Interest on working capital Operating #REF! #REF! #REF! #REF! #REF! #REF! #REF! Add: Other non-operating income Profit befo #REF! #REF! #REF! #REF! #REF! #REF! #REF! Provision Ior Taxes Net Profit /#REF! #REF! #REF! #REF! #REF! #REF! #REF! a.Equity dividend paid b.Dividen#REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! No. oI mon 12 12 12 12 13 14 15 Raw materials purchas#REF! #REF! #REF! #REF! #REF! #REF! Construction Period I year II year III year IV year V year VI year Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! #REF! #REF! #REF! #REF! #REF! #REF! Interest on term loan Interest on working capital Operating #REF! #REF! #REF! #REF! #REF! #REF! #REF! Add: Other non-operating income Profit befo #REF! #REF! #REF! #REF! #REF! #REF! #REF! Provision Ior Taxes Net Profit /#REF! #REF! #REF! #REF! #REF! #REF! #REF! a.Equity dividend paid b.Dividen#REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! No. oI mon 12 12 12 12 13 14 15 Raw materials purchas ####### ####### ####### ####### ####### ####### Construction Period I year II year III year IV year V year VI year Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! #REF! #REF! #REF! #REF! #REF! #REF! Interest on term loan Interest on working capital Operating #REF! #REF! #REF! #REF! #REF! #REF! #REF! Add: Other non-operating income Profit befo #REF! #REF! #REF! #REF! #REF! #REF! #REF! Provision Ior Taxes Net Profit /#REF! #REF! #REF! #REF! #REF! #REF! #REF! a.Equity dividend paid b.Dividen#REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! Retained Pr #REF! #REF! #REF! #REF! #REF! #REF! #REF! No. oI mon 12 12 12 12 13 14 15 Raw materials purchas ####### ####### ####### ####### ####### ####### Construction Period I year II year III year IV year V year VI year Selling, General and Adm. Expenses Sub T#REF! #REF! #REF! #REF! #REF! #REF! #REF! Operating p#REF! ####### ####### ####### ####### ####### ####### Interest on term loan Interest on working capital Operating #REF! ####### ####### ####### ####### ####### ####### Add: Other non-operating income Profit befo #REF! ####### ####### ####### ####### ####### ####### Provision Ior Taxes Net Profit /#REF! ####### ####### ####### ####### ####### ####### a.Equity dividend paid b.Dividen#REF! ####### ####### ####### ####### ####### ####### Retained Pr #REF! ####### ####### ####### ####### ####### ####### Retained Pr #REF! ####### ####### ####### ####### ####### ####### No. oI mon 12 12 12 12 13 14 15 Raw materials purchas ####### ####### ####### ####### ####### #######