Professional Documents
Culture Documents
W. Ave Expenditures 2016: General Borrowings
W. Ave Expenditures 2016: General Borrowings
W. Ave Expenditures 2016: General Borrowings
Ave Expenditures
2016
Actual expenditures No of months W Ave. Expenditures
1-Jan 200,000 12/12 200,000
1-Sep 600,000 4/12 200,000
31-Dec 600,000 0/12 0
Total 1,400,000 400,000
General borrowings
loan rate interest
3,000,000 10% 300,000
1,000,000 6% 60,000
4,000,000 360,000
Capitalization Rate
(360000/4000000) 9.00%
W. Ave Expenditures
2017
Actual expenditures No of months W Ave. Expenditures
1-Jan 1,448,000 9/9 1,448,000
31-Mar 600,000 6/9 400,000
30-Sep 400,000 0/9 0
Total 2,448,000 1,848,000