Sunteți pe pagina 1din 5

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 ####### ####### ####### ####### ####### #######
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 ####### ####### ####### ####### ####### #######

S-ar putea să vă placă și