Q2
Textile Sector (X1) Cement Sector (X2) Chemical Sector (X3)
Interest Rate 18% 19% 17%
Bad Debt 5% 6% 7%
Assumption:
Recoverable Debt 95 94 93
Bad Debt 5 6 7
Total Debt 100 100 100
Interest Rate 18% 19% 17%
Interest on
Recoverable debt 17.1 17.86 15.81
Loss of Fund 5 6 7
Total Return 12.1 11.86 8.81
Net return is defined as difference between the interest on
recoverable debt and loss of
funds due to bad debt.
