Scribd Logo
Upload

Welcome to Scribd!

  • YOY Calculation

    Uploaded by

    intangiblegiftsofficial
    3 views1 page
    werw3erwerwer

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    werw3erwerwer

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    3 views1 page

    YOY Calculation

    Uploaded by

    intangiblegiftsofficial
    werw3erwerwer

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    YEAR 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15

    PPA 4.5 4.5 4.5 4.5 4.5 5.175 5.175 5.175 5.175 5.175 5.95 5.95 5.95 5.95 5.95

    EFF 1 1 1 1 1 0.98 0.9604 0.941192 0.92236816 0.903920797 0.885842381 0.868125533 0.850763023 0.833747762 0.817072807

    UNITS 3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000

    EFF ADJ 3240000 3240000 3240000 3240000 3240000 3175200 3111696 3049462.08 2988472.838 2928703.382 2870129.314 2812726.728 2756472.193 2701342.749 2647315.894

    REVENUE 14580000 14580000 14580000 14580000 14580000 16431660 16103026.8 15780966.26 15465346.94 15156040 17077269.42 16735724.03 16401009.55 16072989.36 15751529.57

    INSTALLMENT 12000000 12000000 12000000 12000000 12000000 12000000 12000000 12000000 12000000 12000000 12000000 12000000

    2580000 2580000 2580000 2580000 2580000 4431660 4103027 3780966 3465347 3156040 5077269 4735724 16401010 16072989 15751530

    OPEX 2000000 2000000 2000000 2000000 2000000 2500000 2500000 2500000 2500000 2500000 3000000 3000000 3000000 3000000 3000000

    PRINCIPLE 80000000 75400000 70374500 64884141 58885924 52332872 45173663 37352227 28807308 19471984 9273142 -1869092

    INTREST 7400000 6974500 6509641 6001783 5446948 4840791 4178564 3455081 2664676 1801159 857766 -172891

    PROFIT ₹ 5,80,000 ₹ 5,80,000 ₹ 5,80,000 ₹ 5,80,000 ₹ 5,80,000 ₹ 19,31,660 ₹ 16,03,027 ₹ 12,80,966 ₹ 9,65,347 ₹ 6,56,040 ₹ 20,77,269 ₹ 17,35,724 ₹ 134,01,010 ₹ 130,72,989 ₹ 127,51,530

    16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 TOTALS

    6.84 6.84 6.84 6.84 6.84 7.87 7.87 7.87 7.87 7.87 9.05 9.05 9.05 9.05 9.05

    0.800731351 0.784716724 0.769022389 0.753641941 0.738569103 0.723797721 0.709321766 0.695135331 0.681232624 0.667607972 0.654255812 0.641170696 0.628347282 0.615780337 0.60346473

    3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000 3240000

    2594369.576 2542482.185 2491632.541 2441799.89 2392963.893 2345104.615 2298202.522 2252238.472 2207193.703 2163049.828 2119788.832 2077393.055 2035845.194 1995128.29 1955225.724

    17745487.9 17390578.14 17042766.58 16701911.25 16367873.03 18455973.32 18086853.85 17725116.77 17370614.44 17023202.15 19184088.93 18800407.15 18424399.01 18055911.03 17694792.81 499945538.3

    17745488 17390578 17042767 16701911 16367873 18455973 18086854 17725117 17370614 17023202 19184089 18800407 18424399 18055911 17694793

    3500000 3500000 3500000 3500000 3500000 4000000 4000000 4000000 4000000 4000000 4500000 4500000 4500000 4500000 4500000 97500000

    80000000

    49958017

    ₹ 142,45,488 ₹ 138,90,578 ₹ 135,42,767 ₹ 132,01,911 ₹ 128,67,873 ₹ 144,55,973 ₹ 140,86,854 ₹ 137,25,117 ₹ 133,70,614 ₹ 130,23,202 ₹ 146,84,089 ₹ 143,00,407 ₹ 139,24,399 ₹ 135,55,911 ₹ 131,94,793 258445538

    You might also like