Scribd Logo
Upload

Welcome to Scribd!

  • Statement A' Calculation of Revenue For The Projected Period

    Uploaded by

    varshamankar
    6 views1 page
    Statement 'a' CALCULATION OF REVENUE FOR THE PROJECTED PERIOD Particular Opening Balance of cash Net Profit Add: Depreciation Less: 1. Bank Installment with interest 2. Nabard Interest Free Loan Installment 3. Capital Expenditure 4. Drawing of proprietor 5. Provision for the replacement of livestock.

    Original Description:

    Original Title

    8Cash Flow Statement

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    Statement 'a' CALCULATION OF REVENUE FOR THE PROJECTED PERIOD Particular Opening Balance of cash Net Profit Add: Depreciation Less: 1. Bank Installment with interest 2. Nabard Interest Free Loan Installment 3. Capital Expenditure 4. Drawing of proprietor 5. Provision for the replacement of livestock.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    6 views1 page

    Statement A' Calculation of Revenue For The Projected Period

    Uploaded by

    varshamankar
    Statement 'a' CALCULATION OF REVENUE FOR THE PROJECTED PERIOD Particular Opening Balance of cash Net Profit Add: Depreciation Less: 1. Bank Installment with interest 2. Nabard Interest Free Loan Installment 3. Capital Expenditure 4. Drawing of proprietor 5. Provision for the replacement of livestock.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    Statement A

    CALCULATION OF REVENUE FOR THE PROJECTED PERIOD

    Particular
    Opening Balance of cash
    Net Profit
    Add:
    Depreciation

    Year 1
    Year 2
    0
    1093520
    1772370 1093235

    Year 3
    Year 4
    Year 5
    Year 6
    Year 7
    Year 8
    1364160 2169505 2901405 2968900 3902070 4921595
    2068145 2232990 1404210 2449200 2570745 1721490

    Year 9
    Year 10
    4556125 4740235
    2808140 2924430

    251500

    218025

    189500

    164500

    144000

    125900

    110300

    96850

    85150

    75000

    180800
    3204000
    356000
    5764670

    170530
    0
    0
    2575310

    158850
    0
    0
    3780655

    145560
    0
    0
    4712555

    130435
    0
    0
    4580050

    113220
    0
    0
    5657220

    93630
    0
    0
    6676745

    71340
    0
    0
    6811275

    45970
    0
    0
    7495385

    17100
    0
    0
    7756765

    Less: 1. Bank Installment


    with interest
    2. NABARD Interest
    Free Loan Installment
    3. Capital Expenditure
    4. Drawing of
    proprietor
    5. Provision for the
    replacement of livestock

    255150

    255150

    255150

    255150

    255150

    255150

    255150

    255150

    255150

    255150

    356000

    356000

    356000

    356000

    356000

    3560000 0
    400000 450000

    0
    800000

    0
    950000

    0
    700000

    0
    0
    0
    1150000 1100000 1500000

    0
    0
    1900000 1800000

    100000

    200000

    250000

    300000

    350000

    600000

    Closing Balance of Cash

    1093520 1364160

    Add:
    Interest
    Add: Amount of loan
    Add: Own contribution
    Cash flow

    150000

    400000

    500000

    2169505 2901405 2968900 3902070 4921595 4556125

    700000

    4740235 5001615

    You might also like