Documente Academic
Documente Profesional
Documente Cultură
Initial Investment
No of Years
First Years Sales
Growth in Sales PA
Variable Cost
Fixed Cost
Tax
SLM Depretiation
Rs. Lakh
25
5
27.9993069
10
40%
15
30%
Sales
Variable Cost
Contribution
Fixed cost
PBDT
Depretiation
PBT
Tax
PAT
Depretiation
CFAT
-25.00
IRR
NPV
1
28.00
11.20
16.80
15.00
1.80
5.00
-3.20
0.00
-3.20
5.00
1.80
1.80
24.00%
10.96
Lakh
Lakh
Lakh
Lakh
2
38.00
15.20
22.80
15.00
7.80
5.00
2.80
0.84
1.96
5.00
6.96
6.96
3
48.00
19.20
28.80
15.00
13.80
5.00
8.80
2.64
6.16
5.00
11.16
11.16
4
58.00
23.20
34.80
15.00
19.80
5.00
14.80
4.44
10.36
5.00
15.36
15.36
3.00
Opening Balance
30.00
22.50
15.00
7.50
2.25
Prin. PYMT
7.50
7.50
7.50
7.50
1.50
Cl. Bl
22.50
15.00
7.50
0.00
0.75
Interest
3.00
2.25
1.50
0.75
0
0.00
Cost of Project
Basic Cost
IDC
Total Cost
40
1.03 10%
41.03
Means of Finance
Equity
Debt
Total Capital
20.51
20.51
41.03
12%
5
68.00
27.20
40.80
15.00
25.80
5.00
20.80
6.24
14.56
5.00
19.56
19.56
1
25
-3.20
21.80
25
5.00
20.00
1.80
21.80
-
Year
Opening Balance
Prin. PYMT
Cl. Bl
Interest
1.00
30.00
7.50
22.50
3.00
2.00
22.50
7.50
15.00
2.25
3.00
15.00
7.50
7.50
1.50
4.00
7.5
7.5
0
0.75
Out Basic Cost first. Add Basic Cost and IDC Cell to get Total cost (Dont put total cost. Under means of
finance Equity is half of Total cost and Debt is Total cost - Equity. Total capital is addition of Equity and
Debt.
of Rs. 40 Lakh.
Construction is
Ratio is 1:1
No Dividend Distributed
25
-1.24
23.76
25
4.92
29.92
25
15.28
40.28
25
29.84
54.84
25
10.00
15.00
8.76
23.76
25
15.00
10.00
19.92
29.92
25
20.00
5.00
35.28
40.28
25
25.00
0.00
54.84
54.84
Err
Monthly Installment
1% per month
Cl. Bal
92,127
84,173
76,137
68,019
59,818
51,532
43,161
34,704
26,161
17,530
8,810
0
Interet
1,027
946
864
782
699
614
529
443
356
269
180
90
-100000
8900
8900
8900
8900
8900
8900
8900
8900
8900
8900
8900
8900
IRR
1.03%
48.00
0.67
1
12%
35
10%
45%
3
30%
5
4
Lakh
of Total Investment
Year
Per Annum
Lakh
Per Annum
Lakh
Years of Operation
Years
(1)
(2)
(3)
(4)
(5)
(6)
(7)
(8)
(9)
(10)
(11)
Sales
Variable Cost
Contribution
Fixed cost
PBDT
Depretiation
PBT
Tax
PAT
Depretiation
CFAT
-48.00
IRR
NPV
Cost of Project
Basic Cost
48.00
IDC
2.70
Total Cost
50.70
Year
1
2
3
4
1
35.00
15.75
19.25
3.00
16.25
10.14
2.05
0.616
1.44
10.14
11.58
11.58
17.70%
7.75
1
33.80
8.45
25.35
4.06
3
42.35
19.06
23.29
3.00
20.29
10.14
8.12
2.437
5.69
10.14
15.83
15.83
4
46.59
20.96
25.62
3.00
22.62
10.14
11.47
3.440
8.03
10.14
18.17
18.17
Balance Sheet
5
51.24
23.06
28.18
3.00
25.18
10.14
15.04
4.513
10.53
10.14
20.67
20.67
2
25.35
8.45
16.90
3.04
Liability
Debt
Equity
Reserve
Total
Assets
Fixed Asset Gross
Cumulative Depretiation
Net Fixed Asset
Cash
Total
Reserve =
Debt :
Means of Finance
Debt
33.80
12% Equity
16.90
Total Capital 50.70
Year
Opening Balance
Prin. PYMT
Cl. Bl
Interest
2
38.50
17.33
21.18
3.00
18.18
10.14
4.99
1.498
3.49
10.14
13.64
13.64
Cl. Bl
25.35
16.90
8.45
0.00
Interest
4.06
3.04
2.03
1.01
3
16.90
8.45
8.45
2.03
4
8.45
8.45
0.00
1.01
1
25.35
16.90
1.44
43.69
50.70
10.14
40.56
3.13
43.69
Err
0.00
Cumulative.. PAT
At Closing side
2
16.90
16.90
4.93
38.73
3
8.45
16.90
10.62
35.97
50.70
20.28
30.42
8.31
38.73
Err
0.00
50.70
30.42
20.28
15.69
35.97
Err
0.00
Asset Side:
Fixed Assets: At Gross - Cumulative Depretiation = Net Block
Cash Bal. :
PAT + Depretiation - Principal Repayment of Loan..Cumulative
11.58 13.64
15.83
18.17
8.4507042 8.4507 8.450704225 8.450704225
3.13
5.18
7.38
9.72
3.13
8.31
15.69
25.41
20.67
0
20.67
46.08
Project IRR
Initial investment (Negative figure) = Total investment including IDC
Cashflow = PAT + Depretiation - Interest
Each Year
Equity IRR
Add
Less
Cash Account
Op. Balance
Profit
Depretiation
Interest
Cl. Balance
For Equity IRR
PAT
Depretiation
Loan Repayment
-16.90
Equity IRR
Project IRR
-50.70
Project IRR
1
0
1.44
10.14
4.06
7.52
1.44
10.14
8.45
3.13
32.02%
15.63
21.52%
2
3.13
3.49
10.14
3.04
13.72
3.49
10.14
8.45
5.18
16.68
3
8.31
5.69
10.14
2.03
22.11
5.69
10.14
8.45
7.38
17.86
Each Year
4
15.69
8.03
10.14
1.01
32.84
8.03
10.14
8.45
9.72
19.18
5
25.41
10.53
10.14
0.00
46.08
10.53
10.14
0.00
20.67
20.67
mulative
4
0.00
16.90
18.64
35.55
5
0.00
16.90
29.17
46.08
50.70
40.56
10.14
25.41
35.55
0.00
50.70
50.70
0.00
46.08
46.08
0.00
0
0
0
0
225
0
15
0
15