Professional Documents
Culture Documents
OPERATING STATEMENT
Name of the Account
M/s
Lacs
estimates for the year ending 31st March
1st year 2nd year 3rd year 4th year 5th year 6th year 7th year 8th year
1
GROSS SALES/RECEIPTS
i.
Domestic sales/Receipts
ii.
Export sales
Contract Income
Total
Const.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
II
III
IV
VI
VII
VIII
0.00
198.00
237.60
257.40
291.06
297.99
319.28
334.13
0.00
198.00
237.60
257.40
291.06
297.99
319.28
334.13
0.00
198.00
237.60
257.40
291.06
297.99
319.28
334.13
0.00
#DIV/0!
20.00
8.33
13.08
2.38
7.14
4.65
0.00
159.96
193.63
213.12
233.96
245.97
270.22
286.22
0.00
159.96
193.63
213.12
233.96
245.97
270.22
286.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(b) Indigenous
ii) Contract work expenses
(a) Imported
(b) Indigenous
iii)
0.00
12.30
12.30
12.30
12.30
12.30
12.30
12.30
0.00
172.26
205.93
225.42
246.26
258.27
282.52
298.52
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
172.26
205.93
225.42
246.26
258.27
282.52
298.52
Form II : Sheet 2
1st year 2nd year 3rd year 4th year 5th year 6th year 7th year 8th year
Const.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
0.00
0.00
172.26
205.93
0.00
225.42
246.26
258.27
282.52
298.52
0.00
0.00
0.00
0.00
0.00
0.00
172.26
205.93
225.42
246.26
258.27
282.52
298.52
0.00
172.26
205.93
225.42
246.26
258.27
282.52
298.52
0.00
5.04
5.60
6.25
7.00
7.88
8.51
9.71
0.00
177.30
211.53
231.67
253.26
266.15
291.03
308.23
SUB-TOTAL (5+6)
0.00
20.70
26.07
25.73
37.80
31.84
28.25
25.90
Interest
0.00
10.16
8.59
7.03
5.47
3.91
2.34
0.78
0.00
10.54
17.48
18.70
32.33
27.93
25.91
25.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.40
0.40
0.40
0.40
0.40
0.40
0.40
###
Sub-total ( expenses )
0.00
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.00
-0.40
-0.40
-0.40
-0.40
-0.40
-0.40
-0.40
0.00
10.14
17.08
18.30
31.93
27.53
25.51
24.72
###
0.00
0.38
4.58
4.45
9.77
8.85
8.65
8.80
###
###
0.00
9.76
12.50
13.85
22.16
18.68
16.86
15.92
0.00
9.38
7.92
9.40
12.39
9.83
8.21
7.12
###
0.00
0.38
4.58
4.45
9.77
8.85
8.65
8.80
###
3.89
36.64
32.13
44.09
47.38
51.30
55.28
LIABILITIES
STATEMENT
FORM III
Name of Account
Sheet 1
Rs in
0
CURRENT LIABILITIES
1
Lacs
1st year
2nd year
3rd year
4th year
5th year
6th year
7th year
8th year
Const.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
II
III
IV
VI
VII
VIII
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.38
4.58
4.45
9.77
8.85
8.65
8.80
Dividend payable
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Deposits/instalments of term
loans/DPGs/Debentures,etc.
(due within one year)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.38
4.58
4.45
9.77
8.85
8.65
8.80
0.00
0.38
4.58
4.45
9.77
8.85
8.65
8.80
TERM
LIABILITIES
Rs. in Lacs
Sheet 2
1st year
2nd year
3rd year
4th year
5th year
6th year
7th year
8th year
Const.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
87.50
75.00
62.50
50.00
37.50
25.00
12.50
0.00
87.50
75.00
62.50
50.00
37.50
25.00
12.50
0.00
87.50
75.38
67.08
54.45
47.27
33.85
21.15
8.80
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
NET WORTH
19 Ordinary share capital
20 General reserve
21 Revaluation reserve
22 Other reserve (excluding
provisions)
23 Surplus (+) or deficit (-) in
Profit & Loss Account
23a Others (specify)
a)
b)
c)
d)
24 NET WORTH
25 TOTAL LIABILITIES
0.00
0.38
4.58
4.45
9.77
8.85
8.65
8.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
37.50
37.88
42.08
41.95
47.27
46.35
46.15
46.30
125.00
113.26
109.16
96.40
94.54
80.20
67.30
55.10
FORM II (CONTINUED)
Sheet 3
1st year
2nd year
3rd year
4th year
5th year
6th year
7th year
8th year
Const.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
II
III
IV
VI
VII
VIII
0.00
0.96
9.56
9.50
20.34
18.70
18.10
18.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.96
9.56
9.50
20.34
18.70
18.10
18.20
As on 31st March
Rs. in Lacs
FIXED ASSETS
Sheet 4
Investment in Associates
44 NET WORKING CAPITAL
CURRENT RATIO
TNW
TOL/TNW
Total Term Liability/TNW
DIFFERENCE IN B/S
TOL/TNW (loan from directors
1st year
2nd year
3rd year
4th year
5th year
6th year
7th year
8th year
Const.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
123.00
123.00
123.00
123.00
123.00
123.00
123.00
123.00
0.00
12.30
24.60
36.90
49.20
61.50
73.80
86.10
123.00
110.70
98.40
86.10
73.80
61.50
49.20
36.90
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.00
1.60
1.20
0.80
0.40
0.00
0.00
0.00
125.00
113.26
109.16
96.40
94.54
80.20
67.30
55.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.58
4.98
5.05
10.57
9.85
9.45
9.40
35.50
36.28
40.88
41.15
46.87
46.35
46.15
46.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
YEAR
1st year 2nd year 3rd year 4th year 5th year 6th year 7th year 8th year
GODAVARI TOURISM PROMOTION CORPORATION
If ASSETS are equal to LIABILITIES
Y
Y
Y
Y
Y
Y
Y
Y
Balance Sheet Total ASSETS
125.00
113.26
109.16
96.40
94.54
80.20
67.30
55.10
Balance Sheet Total LIABILITIES
125.00
113.26
109.16
96.40
94.54
80.20
67.30
55.10
Diff Assets- liabilities
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Is Balance Sheet SIP Closing stock
Y
Y
Y
Y
Y
Y
Y
Y
Equal to OP-Stmt. SIP Closing Stock
SIP Closing Stock :Asset Staement.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SIP Closing Stock : Operating Stmt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Is Balance Sheet FG Closing stock
Y
Y
Y
Y
Y
Y
Y
Y
Equal to OP-Stmt. FG Closing Stock
FG Closing Stock : Asst. Stmt.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
FG Closing Stock : OP. Statement
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Is Balance Sheet Depreciation
Y
Y
Y
Y
Y
Y
Y
Equal to OP-Stmt. Depriciation
Balance Sheet Depriciation
12.30
12.30
12.30
12.30
12.30
12.30
12.30
Operating profit depriciation
12.30
12.30
12.30
12.30
12.30
12.30
12.30
Diff
0.00
0.00
0.00
0.00
0.00
0.00
PROFIT AFTER TAX
0.00
9.76
12.50
13.85
22.16
18.68
16.86
15.92
Dividend
0.00
9.38
7.92
9.40
12.39
9.83
8.21
7.12
Adj. Sales = Net Sales+Increase
0.00
198.00
237.60
257.40
291.06
297.99
319.28
334.13
in FG & SIP
RM/ Adj. Sales (%)
#DIV/0!
80.79
81.49
82.80
80.38
82.54
84.63
85.66
Spares/ Adj. Sales (%)
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel/ Adj. Sales(%)
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Labour/ Adj. Sales (%)
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Mfg Exp./Adj. Sales (%)
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Prod./ Adj. Sales(%)
#DIV/0!
87.00
86.67
87.58
84.61
86.67
88.49
89.34
Cost Of sales / Sale (%)
#DIV/0!
87.00
86.67
87.58
84.61
86.67
88.49
89.34
PBDIT
0.00
32.60
37.97
37.63
49.70
43.74
40.15
37.80
GenSelling+General Exp/Adj Sales %
#DIV/0!
2.55
2.36
2.43
2.41
2.64
2.67
2.91
Is FAs Additions>TLs raised
Y
Y
Y
Y
Y
Y
Y
Increase in FA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Increase in TL
-12.50
-12.50
-12.50
-12.50
-12.50
-12.50
-12.50
If Cash Accrual>TL Installment
Cash Accrual
TL installment
Net DSCR
22.46
25.20
26.55
34.86
31.38
29.56
28.62
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2013-14
2014-15
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-86.10
0.00
0.00
0.00
-86.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
-123.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
Particulars
Domestic Sales(Gross)
Export Sales
Net Sales
Rs. In
lacs
1st year
2nd year
3rd year
4th year
5th year
6th year
7th year
8th year
Const.
Proj.
#REF!
Estimate
Proj.
Proj.
Proj.
Proj.
0.00
198.00
237.60
257.40
291.06
297.99
319.28
334.13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
198.00
237.60
257.40
291.06
297.99
319.28
334.13
#DIV/0!
20.00
8.33
13.08
2.38
7.14
4.65
0.00
10.14
17.08
18.30
31.93
27.53
25.51
24.72
#DIV/0!
5.12
7.19
7.11
10.97
9.24
7.99
7.40
0.00
9.76
12.50
13.85
22.16
18.68
16.86
15.92
Cash Accrual
0.00
22.46
25.20
26.55
34.86
31.38
29.56
28.62
Paid Up Capital
37.50
37.50
37.50
37.50
37.50
37.50
37.50
37.50
TNW
35.50
36.28
40.88
41.15
46.87
46.35
46.15
46.30
TOL/TNW (times)
2.46
2.08
1.64
1.32
1.01
0.73
0.46
0.19
NWC
0.00
0.58
4.98
5.05
10.57
9.85
9.45
9.40
#DIV/0!
2.53
2.09
2.13
2.08
2.11
2.09
2.07
35.50
36.28
40.88
41.15
46.87
46.35
46.15
46.30
2.46
2.08
1.64
1.32
1.01
0.73
0.46
0.19
Current Ratio
Adjusted TNW
Adjusted TOL/TNW
Figures in Italics represents estimates taken at the time of the last renewal.
Other Ratios
Operating Cost/ sales %
#DIV/0!
94.68
92.64
92.74
88.89
90.63
91.88
92.48
0.00
1.77
2.20
2.69
3.09
3.72
4.74
6.06
PBDIT
0.00
32.60
37.97
37.63
49.70
43.74
40.15
37.80
EFFICIENCY RATIOS
1st year
2nd year
3rd year
4th year
5th year
6th year
7th year
8th year
Const.
Proj.
#REF!
Proj.
Proj.
Proj.
Proj.
Proj.
0.00
1.77
2.20
2.69
3.09
3.72
4.74
6.06
0.00
9.08
15.82
19.14
33.92
34.33
37.90
44.86
#DIV/0!
94.68
92.64
92.74
88.89
90.63
91.88
92.48
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Figures in Italics represents estimates taken at the time of the last renewal.
PBDIT
0.00
32.60
37.97
37.63
49.70
43.74
40.15
37.80
#DIV/0!
2.53
2.09
2.13
2.08
2.11
2.09
2.07
Current Ratio
TOL/TNW (times)
PBDIT/Interest (times)
PAT/Net Sales (%)
ROCE (%) (PBDIT/TA)
INV+REC./Sales (days)
2.46
2.08
1.64
1.32
1.01
0.73
0.46
0.19
#DIV/0!
3.21
4.42
5.35
9.09
11.19
17.16
48.46
#DIV/0!
4.93
5.26
5.38
7.61
6.27
5.28
4.76
0.00
28.78
34.78
39.04
52.57
54.54
59.66
68.60
#DIV/0!
Historical Comparison
1
Avg.
of 1,2&3
Current Ratio
TOL/TNW
PBDIT/IINTT.
PAT/NET SALES
ROCE%
INV.+REC./SALES (DAYS)
0.00
0.00
x
0.00
x
0
2013-14
2014-15
Proj.
Proj.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
2013-14
2014-15
Proj.
Proj.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
ABF ASSESSMENT
GODAVARI TOURISM PROMOTION CORPORATION As on 31st March
Rs. in
Lacs
1st year
2nd year
3rd year
4th year
5th year
6th year
7th year
8th year
Const.
Proj.
#REF!
Proj.
Proj.
Proj.
Proj.
Proj.
Total CA
0.00
0.96
9.56
9.50
20.34
18.70
18.10
18.20
0.00
0.38
4.58
4.45
9.77
8.85
8.65
8.80
0.00
0.58
4.98
5.05
10.57
9.85
9.45
9.40
0.00
0.58
4.98
5.05
10.57
9.85
9.45
9.40
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
60.42
52.09
53.16
51.97
52.67
52.21
51.65
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
39.58
47.91
46.84
48.03
47.33
47.79
48.35
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Particulars
Check Total(12+13+14+15)
Particulars
#DIV/0!
100.00
100.00
100.00
100.00
100.00
100.00
100.00
1st year
2nd year
3rd year
4th year
5th year
6th year
7th year
8th year
Const.
Proj.
#REF!
Proj.
Proj.
Proj.
Proj.
Proj.
#DIV/0!
Check Total
60.42
52.09
53.16
51.97
52.67
52.21
51.65
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
39.58
47.91
46.84
48.03
47.33
47.79
48.35
#DIV/0!
100.00
100.00
100.00
100.00
100.00
100.00
100.00
2013-14
2014-15
Proj.
Proj.
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2013-14
2014-15
Proj.
Proj.
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
31st March
Rs. in
Particulars
Lacs
1st year
2nd year
3rd year
4th year
5th year
6th year
7th year
8th year
Const.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
II
III
IV
VI
VII
VIII
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
#DIV/0!
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.38
4.58
4.45
9.77
8.85
8.65
8.80
0.00
0.96
9.56
9.50
20.34
18.70
18.10
18.20
2013-14
2014-15
Proj.
Proj.
IX
X
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
#DIV/0!
#DIV/0!
0.00
0.00
0.00
0.00
0
1
SOURCES
a. Net Profit (After Tax)
Lacs
2nd year
3rd year
4th year
5th year
6th year
7th year
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
2011-12
Proj.
9.76
12.50
13.85
22.16
18.68
16.86
15.92
12.30
12.30
12.30
12.30
12.30
12.30
12.30
c Increase in Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.40
0.40
0.40
0.40
0.40
0.00
0.00
Others
0.00
0.00
0.00
0.00
0.00
0.00
0.00
22.46
25.20
26.55
34.86
31.38
29.16
28.22
0.00
0.00
0.00
0.00
0.00
0.00
0.00
12.50
12.50
12.50
12.50
12.50
12.50
12.50
i) Fixed Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
d. Dividend Payment
9.38
7.92
9.40
12.39
9.83
8.21
7.12
e Others
0.00
0.38
4.58
4.45
9.77
8.85
8.65
21.88
20.80
26.48
29.34
32.10
29.56
28.27
b. Depreciation
e. Decrease in
g. Total
2
USES
a. Net Loss
b. Dec.in Term Liab. incl. Pub.Dep.
c. Increase in
Total
3 I
Particulars
Long Term Surplus/Deficit
2nd year
3rd year
4th year
5th year
6th year
7th year
8th year
Proj.
#REF!
Proj.
Proj.
Proj.
Proj.
Proj.
0.58
4.40
0.07
5.52
-0.72
-0.40
-0.05
0.96
8.60
-0.06
10.84
-1.64
-0.60
0.10
0.38
4.20
-0.13
5.32
-0.92
-0.20
0.15
0.58
4.40
0.07
5.52
-0.72
-0.40
-0.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Particulars
Long Term Sources
Long Term Uses
Surplus/Deficit
2nd year
3rd year
4th year
5th year
6th year
7th year
8th year
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
22.46
25.20
26.55
34.86
31.38
29.16
28.22
21.88
20.80
26.48
29.34
32.10
29.56
28.27
0.58
4.40
0.07
5.52
-0.72
-0.40
-0.05
Movement of TNW
Rs.in lacs
Particulars
Opening balance
1 Add.
i Profit/(-)Loss after Tax
ii Increase in Capital
iii Dec./(-) Inc.in Intangible Asset
iv Others
2 Less
Div Paid(Incl.Div.Tax)/ Withdrawa
TNW
2nd year
3rd year
4th year
5th year
6th year
7th year
8th year
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
Proj.
35.50
36.28
40.88
41.15
46.87
46.35
46.15
9.76
12.50
13.85
22.16
18.68
16.86
15.92
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.40
0.40
0.40
0.40
0.40
0.00
0.00
0.00
-0.38
-4.58
-4.45
-9.77
-8.85
-8.65
-9.38
-7.92
-9.40
-12.39
-9.83
-8.21
-7.12
36.28
40.88
41.15
46.87
46.35
46.15
46.30
2013-14
2014-15
Proj.
Proj.
0.00
0.00
-86.10
0.00
-37.50
0.00
0.00
0.00
123.00
0.00
0.00
0.00
0.00
0.00
-0.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
8.80
0.00
8.80
0.00
2013-14
2014-15
Proj.
Proj.
-9.40
0.00
-18.20
0.00
-8.80
0.00
-9.40
0.00
0.00
0.00
0.00
0.00
2013-14
2014-15
Proj.
Proj.
-0.60
0.00
8.80
0.00
-9.40
0.00
2013-14
2014-15
Proj.
Proj.
46.30
0.00
0.00
0.00
-37.50
0.00
0.00
0.00
-8.80
0.00
0.00
0.00
0.00
0.00
Current Assets
Current Liabilities (other than bank
borrowings)
Working Capital Gap (A-B)
Projected Bank Borrowings
Total Current Liabilities
Actual /Projected NWC (A-E)
25 % of C
Minimum. Margin (F) or (G) whichever is
more
MPBF (C) (H)
2007-08
Rs. In lacs
2008-09
9.56
9.50
4.58
4.45
4.98
0.00
4.58
4.98
1.25
4.98
5.05
0.00
4.45
5.05
1.26
5.05
0.00
0.00
2007-08
2008-09
237.60
237.60
59.40
257.40
257.40
64.35
11.88
47.52
12.87
51.48
2nd year
3rd year
4th year
Proj.
Proj.
Proj.
Proj.
37.50
37.50
37.50
37.50
0.00
0.38
4.58
4.45
35.50
87.50
123.00
123.00
0.00
0.00
0.00
0.00
XXXXXX
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
XXXXXX
#DIV/0!
0.00
36.28
75.38
111.66
110.70
0.00
0.96
0.38
0.58
XXXXXX
198.00
0.00
198.00
0.00
-0.40
159.96
5.04
12.30
10.16
10.14
12.50
9.38
XXXXXX
6.31
11.19
40.88
67.08
107.96
98.40
0.00
9.56
4.58
4.98
XXXXXX
237.60
0.00
237.60
0.00
-0.40
193.63
5.60
12.30
8.59
17.08
13.85
7.92
XXXXXX
5.83
12.83
41.15
54.45
95.60
86.10
0.00
9.50
4.45
5.05
XXXXXX
257.40
0.00
257.40
0.00
-0.40
213.12
6.25
12.30
7.03
18.30
22.16
9.40
XXXXXX
8.61
23.18
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
2.53
2.09
2.13
0.00
34.45
33.88
53.85
0.00
0.00
0.00
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.00
0.01
0.07
0.08
is significant
COMMERCIAL VIABILITY
As on 31st March
Rs. in
Particulars
Sources
Net Retained Profit
Depreciation
P&P Written Off
Net Cash Accrual
TL Interest
Total Sources
Obligations
TL Installment
TL Interest
Total Uses
2nd year
3rd year
Lacs
4th year
5th year
6th year
7th year
8th year
0.38
4.58
4.45
9.77
8.85
8.65
8.80
12.30
12.30
12.30
12.30
12.30
12.30
12.30
0.40
0.40
0.40
0.40
0.40
0.40
0.40
13.08
17.28
17.15
22.47
21.55
21.35
21.50
10.16
8.59
7.03
5.47
3.91
2.34
0.78
23.24
25.87
24.18
27.94
25.46
23.69
22.28
12.50
12.50
12.50
12.50
12.50
12.50
12.50
10.16
8.59
7.03
5.47
3.91
2.34
0.78
22.66
21.09
19.53
17.97
16.41
14.84
13.28
Year-Wise DSCR
1.03
Average DSCR
1.37
1.23
1.24
1.55
1.55
1.60
1.68
MARGIN OF SECURITY
As on 31st March
Rs in Lacs
Particulars
Written Down Value
Loan Outstanding
Margin
Security Margin
INPUT
LOAN REPAYMENT SCHEDULE
TL Amount/Opening Balance
Loan Disbursed during FY
Less Repayment during the year
Closing Balance
Less Installment for the Next Yr.
TL Balance as per Lib-Smt
2nd year
3rd year
4th year
5th year
6th year
7th year
8th year
110.70
98.40
86.10
73.80
61.50
49.20
36.90
75.00
62.50
50.00
37.50
25.00
12.50
0.00
35.70
35.90
36.10
36.30
36.50
36.70
36.90
32.25
36.48
41.93
49.19
59.35
74.59
100.00
3rd year
4th year
5th year
6th year
7th year
7th year
8th year
0.00
75.00
62.50
50.00
37.50
25.00
12.50
87.50
0.00
0.00
0.00
0.00
0.00
0.00
12.50
12.50
12.50
12.50
12.50
12.50
12.50
75.00
62.50
50.00
37.50
25.00
12.50
0.00
12.50
12.50
12.50
12.50
12.50
12.50
0.00
62.50
50.00
37.50
25.00
12.50
0.00
0.00
1 FY 2010-11
12.50
Q1
Q2
Q3
Q4
Total
Apr07
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
0.00
84.38
81.25
78.13
87.50
0.00
0.00
0.00
87.50
3.13
3.13
3.13
3.13
12.50
84.38
81.25
78.13
75.00
0.00
2.64
2.54
2.44
7.62
Apr08
2 FY 2011-12
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
3 FY 2012-13
Q1
Q2
Q3
Q4
Total
75.00
71.88
68.75
65.63
0.00
0.00
0.00
0.00
0.00
3.13
3.13
3.13
3.13
12.50
71.88
68.75
65.63
62.50
2.34
2.25
2.15
2.05
Q1
Q2
Q3
Q4
8.79
Total
Apr09
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
4 FY 2013-14
62.50
59.38
56.25
53.13
0.00
0.00
0.00
0.00
0.00
3.13
3.13
3.13
3.13
12.50
59.38
56.25
53.13
50.00
1.95
1.86
1.76
1.66
Q1
Q2
Q3
Q4
7.23
Total
Apr10
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
5 FY 2014-15
50.00
46.88
43.75
40.63
0.00
0.00
0.00
0.00
0.00
3.13
3.13
3.13
3.13
12.50
46.88
43.75
40.63
37.50
1.56
1.46
1.37
1.27
Q1
Q2
Q3
Q4
5.66
Total
Apr11
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
37.50
34.38
31.25
28.13
0.00
0.00
0.00
0.00
0.00
3.13
3.13
3.13
3.13
12.50
34.38
31.25
28.13
25.00
1.17
1.07
0.98
0.88
4.10
6 FY 2015-16
Q1
Q2
Q3
Q4
Total
Apr12
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
7 FY 2016-17
25.00
21.88
18.75
15.63
0.00
0.00
0.00
0.00
0.00
3.13
3.13
3.13
3.13
12.50
21.88
18.75
15.63
12.50
0.78
0.68
0.59
0.49
Q1
Q2
Q3
Q4
2.54
Total
Apr13
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
12.50
9.38
6.25
3.13
0.00
0.00
0.00
0.00
0.00
3.13
3.13
3.13
3.13
12.50
9.38
6.25
3.13
0.00
0.39
0.29
0.20
0.10
0.98
172.66
125.78
} Lib-Smt
} Lib-Smt
1 FY
2007-08
0.00
Q1
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
2 FY
2008-09
2009-10
4 FY
2010-11
5 FY
2011-12
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Q2
Q3
Q4
0.00
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Q2
Q3
Q4
0.00
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Q1
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
Q4
0.00
Q1
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
Q3
0.00
Q1
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
3 FY
Q2
Q2
Q3
Q4
0.00
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Q1
Q2
Q3
Q4
0.00
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6 FY
2012-13
Q1
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
7 FY
2013-14
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
Q2
Q3
Q4
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Q1
Q2
Q3
Q4
0.00
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1 FY 2007-08
0.00
Q1
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
2 FY 2008-09
Q2
Q3
Q4
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Q1
Q2
Q3
Q4
0.00
Total
Apr08
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
3 FY 2009-10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Q1
Q2
Q3
Q4
0.00
Total
Apr09
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
4 FY 2010-11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Q1
Q2
Q3
Q4
0.00
Total
Apr10
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
5 FY 2011-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Q1
Q2
Q3
Q4
0.00
Total
Apr11
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6 FY 2012-13
Q1
Q2
Q3
Q4
Total
Apr12
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
7 FY 2013-14
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Q1
Q2
Q3
Q4
0.00
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1 FY 2007-08
0.00
Q1
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
2 FY 2008-09
Q2
Q3
Q4
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Q1
Q2
Q3
Q4
0.00
Total
Apr08
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
3 FY 2009-10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Q1
Q2
Q3
Q4
0.00
Total
Apr09
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
4 FY 2010-11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Q1
Q2
Q3
Q4
0.00
Total
Apr10
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
5 FY 2011-12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Q1
Q2
Q3
Q4
Apr11
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
0.00
Total
Mar12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6 FY 2012-13
Q1
Q2
Q3
Q4
Apr12
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
7 FY 2013-14
Opening Balance
Addition during the quarter
Installment During the Quarter
Closing Balance
Interest during the Quarter
Total
Mar13
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Q1
Q2
Q3
Q4
0.00
Total
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00