Академический Документы
Профессиональный Документы
Культура Документы
Days Amount
1. Consumables 30 30000 22500 22500 24000 24000 25500 25500
2. Salary 30 18000 13500 13500 14400 14400 15300 15300
3. Esatablishment Costs 30 15000 11250 11250 12000 12000 12750 12750
35,742 6,193
48,044 74,318
37,268 74,318
15,736 84,012
3,807 63,009
Working Capital Loan
66
1,627 6,509 6,726 6,943 7,160 7,376
Project Cost:
693740
Source of funds
693740
242809 Subsidy
Particulars:
2010-11 2011-12 2012-13 2013-14 2014-15
Capacity Utilisation 75% 75% 80% 80% 85%
Administrative Expenses:
95,000
12
1,140,000
183,600
18,360
9,180
306,000
153,000
6,341
676,481
463,519
3,807
7,376
11,183
452,336
63,009
11,183
74,192
6.33
463,519
6,341
469,860
31,262
438,598
200,000
238,598
-
238,598
3.22
Depreciation Schedule:
Rate of Opening
Particulars WDV as on the year end
Depn Value
Computer, Xerox, Fax etc 60% 423940 296758 118703 47481 18992 7597
Air Conditioner 15% 22800 21090 8436 3374 1350 540
Funiture, Fitings & Interiors 10% 100000 95000 38000 15200 6080 2432
2015-16
3039
216
973
4228
6341
Projected Balance Sheet as on:
Sources of Funds:
2010-11 2011-12 2012-13 2013-14 2014-15 2015-16
Proprietor's Capital
Opening Balance 34,690 (42,221) (155,783) (116,811) 262,536 429,544
Add: Profit for the year (46,911) 6,438 186,202 316,072 371,111 452,336
Add: Other Capital Additions (Subsidy) - - - 242,809 -
(12,221) (35,783) 30,419 442,070 633,647 881,880
Less: Drawings & Tax 30,000 120,000 147,230 179,534 204,103 231,262
Closing Balance (42,221) (155,783) (116,811) 262,536 429,544 650,618
Secured Loan:
Term Loan 608,207 533,889 459,570 147,021 63,009 0
Working Capital Loan 44,887 44,887 47,880 47,880 50,872 50,872
Application of Funds:
Inflow:
2010-11 2011-12 2012-13 2013-14 2014-15 2015-16
Outflow:
Note: The Closing Cash and Bank Balance may vary depending upon the investment/expansion decisions made by the Proprietor.