Nepa Projection Amit
-
Upload
daya-sharma -
Category
Documents
-
view
223 -
download
0
Transcript of Nepa Projection Amit
-
8/8/2019 Nepa Projection Amit
1/47
NEPA LTD. NEPANAGAR
Cost of Project & Means of Finance
Cost of Project
S. No. Particulars
1 Land
2 Building:
Factory Building 1070.00
Auxilliary Building 30.003 Railway Siding
4 Water Works
5 Roads and Bridges
6 Tools and Implements
7 Furniture, Fiztures & Equipments
8 Library Books\
9 Vehical
10 Discard Assets
11 Plant &Machinery12 Electric Installation
13 Preoperative Expenses
14 Preliminary Expenses
15 Contingencies
16 Working capital Margin
Total
Means of Finance
S. No. Particulars
1 Own Capital:
Equity Capital 1060.98
Unsecured Loan 0.00
2 Debts:
Term Loan 2121.97
-
8/8/2019 Nepa Projection Amit
2/47
Total
Capitalisation of contingencies and Electric Installation in their respective Ratios
Building Plant & Machinery TotalBalance 1100.00 1000.00 2100.00
Contingencies 151.33 137.57 288.90
Electric Installation 5.24 4.76 10.00
Total 1256.57 1137.57 2398.90
-
8/8/2019 Nepa Projection Amit
3/47
(Amount in Lacs)
Proposed Tangible balance sheet
Amount Assets
3.00 3.00 2.58
1066.92
1100.00 1100.00205.00 205.00 206.39
230.00 230.00 229.4
35.00 35.00 34.32
10.00 10.00 5.37
180.00 180.00 186.35
1.00 1.00 0.31
40.00 40.00 37.77
50.00 50.00 45.38
1000.00 15.00 9102.710.00 10.00 Assume
10.00 Assume
Assume
4.95 @10% on item 1 to 13
3182.95 1879.00
1060.98
2121.97
15.00
288.90
5.05
-
8/8/2019 Nepa Projection Amit
4/47
3182.95
-
8/8/2019 Nepa Projection Amit
5/47
NEPA LTD. NEPANAGAR
ASSUMPTIONS:
1. Number of Working Days in a year 300
I II III
Calculation of Sales
Capacity Utilisation 100% 50% 55% 60%
Units (produced) MT 88000 44000 48400 52800
Opening stock 0 2200.00 2420.00
Closing Stock (15 days) 15 2200 2420 2640
Units available fior sale 41800 45980 50160
Sale Price Rs. Per MT 23750 23750 23750 23750
Sales (Rs. In lakhs) 9927.50 10920.25 11913.00
Purchase of Raw Material
Units Produced ( Finished Goods) 44000 48400 52800
Rate of raw material to produce 1 MT Newsprint (R.s.) 9000 9000 9000 9000
Purchase (Rs. In lakhs) 3960.00 4356.00 4752.00
Closing Stock of Raw Material
14400 16800 19200
10 days closing stock @ 9000/ MT (Purchase*10/300) 132.00 145.20 158.40
Consumption for the year
Meters
Opening Stock 0.00 14400 16800
Add: Purchase 288000 336000 384000
Less: Closing Stock 14400 16800 19200
Consumption (in metres) 273600 333600 381600
Consumption
Opening Stock 0.00 132.00 145.20
Add: Purchase 3960.00 4356.00 4752.00Less: Closing Stock 132.00 145.20 158.40
Consumption (in Rs. lakhs) 4092.00 4633.20 5055.60
Calculation of Work in Process
Production of Finished Goods 44000 48400 52800
-
8/8/2019 Nepa Projection Amit
6/47
Prime Cost Per Unit 20625.96 20625.96 20625.96
Closing stock of WIP Rs. In lakhs (3 Days) 90.75 99.83 108.91
Calculation of Finished Goods
Units produced Days 44000 48400 52800Cost of production 21208.4 21208.4 21208.4
Closing stock of Finished Goods 15 466.58 513.24 559.90
(Rs. In lakhs)
Calculation of Wages
Units 44000 48400 52800
Wages in lacs (4382.095 per unit) 4382.09 1928.12 2120.93 2313.75
Calculation of Power and Fuel
Units 44000 48400 52800Power & Fuel in lacs 6139.23 2701.26 2971.39 3241.51
Calculation of Other Direct Expenses
Units 44000 48400 52800
Other Direct Expenses in lacs 11625.96 5115.42 5626.97 6138.51
Calculation of Administrative Expenss
Units 44000 48400 52800
Administrative Expenses in lacs 582.43 256.27 281.90 307.53
Calculation of Selling Expenss
Units 44000 48400 52800
Selling Expenses 421.48 185.45 204.00 222.54
Cost Sheet per unit of Newsprint manufacturer
Material Consumed 9000
11625.96
Wages 4382.09
Stores and Spares consumed 228.76
Chemical consumed 214.14
Power and Fuel 6139.23Water cess 31.89
Insurance 10.81
Obsolescence Allowance 52.02
Research & Development 217.64
Repair & Maintainance 328.79
Excise Duty and Cesss on paper 20.59
Prime Cost 20625.96
Direct expenses:
-
8/8/2019 Nepa Projection Amit
7/47
Add Administrative expenses 582.43
Cost of production 21208.40
Selling expenses 421.48
Cost of sales 21629.87
Profit 2120.13
Selling price 23750.00
Calculation of Depreciation
Depreciation is calculated according to WDV Method
Land
Particulars I II III
Op Balance 0.00 3.00 3.00
Addition 3.00 0.00 0.00
Deduction 0.00 0.00 0.00
Gross Block 3.00 3.00 3.00Less: Dep 0.00 0.00 0.00
Net Block 3.00 3.00 3.00
Depreciation - % 0.00 0.00 0.00
Depreciation - Rs. 0.00 0.00 0.00
Building
Particulars I II III
Op Balance 0.00 1193.74 1134.05
Addition 1256.57 0.00 0.00
Deduction 0.00 0.00 0.00
Gross Block 1256.57 1193.74 1134.05
Less: Dep 62.83 59.69 56.70Net Block 1193.74 1134.05 1077.35
Depreciation % 5% 5% 5%
Depreciation - Rs. 62.83 59.69 56.70
Plant & Machinery
Particulars I II III
Op Balance 0.00 966.94 821.90
Addition 1137.57 0.00 0.00
Deduction 0.00 0.00 0.00
Gross Block 1137.57 966.94 821.90
Less: Dep 170.64 145.04 123.28Net Block 966.94 821.90 698.61
Depreciation - % (@15% by WDV method (in lacs) 15% 15% 15%
Depreciation - Rs. 170.64 145.04 123.28
Furniture & Fixtures
Particulars I II III
-
8/8/2019 Nepa Projection Amit
8/47
Op Balance 0.00 162.00 144.00
Addition 180.00 0.00 0.00
Deduction 0.00 0.00 0.00
Gross Block 180.00 162.00 144.00
Less: Dep 18.00 18.00 18.00
Net Block 162.00 144.00 126.00
Depreciation - % WDV 10%Depreciation - Rs. Lacs 18.00 18.00 18.00
Total Dep. 251.46 222.73 197.99
Total Op. Balance 0.00 1627.54 1404.81
Total Additions 1879.00 0.00 0.00
Closing Balance 1627.54 1404.81 1206.82
Calculation of Creditors
Purchase 3960.00 4356.00 4752.00
Months 0.5 0.5 0.5
Creditors (Rs. In lakhs) 165.00 181.50 198.00
Calculation of Debtors (on sales)
Sales 9927.50 10920.25 11913.00
Months 0.75 0.75 0.75
Debtors (Rs. In lakhs) 620.47 682.52 744.56
Total Inventory
Raw Material 132.00 145.20 158.40Work in Process 90.75 99.83 108.91
Finished Goods 466.58 513.24 559.90
Inventory 689.34 758.27 827.21
Add Debtors 620.47 682.52 744.56
Total Current Assets 1,309.81 1,440.79 1,571.77
Less Creditors 165.00 181.50 198.00
Working Capital 1,144.81 1,259.29 1,373.77
Margin for Working Capital 25% of WC 25% 286.20 314.82 343.44
Working Capital Loan 858.61 944.47 1,030.33
Interest @ 12.5% 12.5% 107.33 118.06 128.79
-
8/8/2019 Nepa Projection Amit
9/47
IV V VI VII VIII
65% 70% 75% 80% 80%
57200 61600 66000 70400 70400 88000
2640.00 2860.00 3080.00 3300.00 3520.00
2860 3080 3300 3520 3520
54340 58520 62700 66880 66880
23750 23750 23750 23750 23750
12905.75 13898.50 14891.25 15884.00 15884.00
57200 61600 66000 70400 70400
9000 9000 9000 9000 9000
5148.00 5544.00 5940.00 6336.00 6336.00
19200 19200 19200 19200 19200
171.60 184.80 198.00 211.20 211.20
19200 19200 19200 19200 19200
384000 384000 384000 384000 384000
19200 19200 19200 19200 19200
384000 384000 384000 384000 384000
158.40 171.60 184.80 198.00 211.20
5148.00 5544.00 5940.00 6336.00 6336.00171.60 184.80 198.00 211.20 211.20
5478.00 5900.40 6322.80 6745.20 6758.40
57200 61600 66000 70400 70400
-
8/8/2019 Nepa Projection Amit
10/47
20625.96 20625.96 20625.96 20625.96 20625.96
117.98 127.06 136.13 145.21 145.21
57200 61600 66000 70400 7040021208.4 21208.4 21208.4 21208.4 21208.4
606.56 653.22 699.88 746.54 746.54
57200 61600 66000 70400 70400
2506.56 2699.37 2892.18 3084.99 3084.99
57200 61600 66000 70400 704003511.64 3781.77 4051.89 4322.02 4322.02
57200 61600 66000 70400 70400
6650.05 7161.59 7673.13 8184.68 8184.68
57200 61600 66000 70400 70400
333.15 358.78 384.41 410.03 410.03
57200 61600 66000 70400 70400
241.09 259.63 278.18 296.72 296.72
1702.4 38849
88.87 38849
83.19 38849
2385.03 3884912.39 38849
4.2 38849
20.21 38849
84.55 38849
127.73 38849
8 38849
-
8/8/2019 Nepa Projection Amit
11/47
226.27 38849
163.74 38849
IV V VI VII VIII
3.00 3.00 3.00 3.00 3.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
3.00 3.00 3.00 3.00 3.000.00 0.00 0.00 0.00 0.00
3.00 3.00 3.00 3.00 3.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
IV V VI VII VIII
1077.35 1023.48 972.31 923.69 877.51
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
1077.35 1023.48 972.31 923.69 877.51
53.87 51.17 48.62 46.18 43.881023.48 972.31 923.69 877.51 833.63
5% 5% 5% 5% 5%
53.87 51.17 48.62 46.18 43.88
IV V VI VII VIII
698.61 593.82 504.75 429.03 364.68
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
698.61 593.82 504.75 429.03 364.68
104.79 89.07 75.71 64.36 54.70593.82 504.75 429.03 364.68 309.98
15% 15% 15% 15% 15%
104.79 89.07 75.71 64.36 54.70
IV V VI VII VIII
-
8/8/2019 Nepa Projection Amit
12/47
126.00 108.00 90.00 72.00 54.00
0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
126.00 108.00 90.00 72.00 54.00
18.00 18.00 18.00 18.00 18.00
108.00 90.00 72.00 54.00 36.00
18.00 18.00 18.00 18.00 18.00
176.66 158.25 142.33 128.54 116.58
1206.82 1030.16 871.92 729.59 601.05
0.00 0.00 0.00 0.00 0.00
1030.16 871.92 729.59 601.05 484.47
5148.00 5544.00 5940.00 6336.00 6336.00
0.5 0.5 0.5 0.5 0.5
214.50 231.00 247.50 264.00 264.00
12905.75 13898.50 14891.25 15884.00 15884.00
0.75 0.75 0.75 0.75 0.75
806.61 868.66 930.70 992.75 992.75
171.60 184.80 198.00 211.20 211.20117.98 127.06 136.13 145.21 145.21
606.56 653.22 699.88 746.54 746.54
896.14 965.07 1,034.01 1,102.94 1,102.94
806.61 868.66 930.70 992.75 992.75
1,702.75 1,833.73 1,964.71 2,095.69 2,095.69
214.50 231.00 247.50 264.00 264.00
1,488.25 1,602.73 1,717.21 1,831.69 1,831.69
372.06 400.68 429.30 457.92 457.92
1,116.19 1,202.05 1,287.91 1,373.77 1,373.77
139.52 150.26 160.99 171.72 171.72
-
8/8/2019 Nepa Projection Amit
13/47
TERM LOAN 2,121.97 LACS 163.23
12%
2,121.97
I I Half Year II Half Year Total
Opening Balance 0.00 2,121.97
Disbursement 2,121.97 0.00
Repayment 0.00 0.00 0.00
Closing Balance 2,121.97 2,121.97
nterest 127.32 127.32 254.64
II
Opening Balance 2,121.97 2,121.97
Disbursement 0.00 0.00
Repayment 0.00 163.23 163.23
Closing Balance 2,121.97 1,958.74nterest 127.32 127.32 254.64
III
Opening Balance 1,958.74 1,795.51
Disbursement 0.00 0.00
Repayment 163.23 163.23 326.46
Closing Balance 1,795.51 1,632.28
nterest 117.52 107.73 225.26
IV
Opening Balance 1,632.28 1,469.06
Disbursement 0.00 0.00
Repayment 163.23 163.23 326.46
Closing Balance 1,469.06 1,305.83nterest 97.94 88.14 186.08
V
Opening Balance 1,305.83 1,142.60
Disbursement 0.00 0.00
Repayment 163.23 163.23 326.46
Closing Balance 1,142.60 979.37
nterest 78.35 68.56 146.91
VI
Opening Balance 979.37 816.14
Disbursement 0.00 0.00
Repayment 163.23 163.23 326.46
Closing Balance 816.14 652.91
nterest 58.76 48.97 107.73
VII
Opening Balance 652.91 489.69
Disbursement 0.00 0.00
Repayment 163.23 163.23 326.46
Closing Balance 489.69 326.46
nterest 39.17 29.38 68.56
VIII
Opening Balance 326.46 163.23
Disbursement 0.00 0.00
Repayment 163.23 163.23 326.46Closing Balance 163.23 0.00
-
8/8/2019 Nepa Projection Amit
14/47
nterest 19.59 9.79 29.38
DSCR
I II III IV V VI VIIProfit after taxes 9.73 9.51 12.32 12.62 13.42 14.59 15.32
Add Depreciation 251.46 222.73 197.99 176.66 158.25 142.33 128.54
Add expenses W/off 5.00 5.00 5.00 5.00 5.00 0.00 0.00
Add Interest on Loan 254.64 254.64 225.26 186.08 146.91 107.73 68.56
Total 520.83 491.88 440.56 380.36 323.57 264.65 212.42
nterest 254.64 254.64 225.26 186.08 146.91 107.73 68.56
nstallment 0.00 163.23 326.46 326.46 326.46 326.46 326.46
Total 254.64 417.86 551.71 512.54 473.36 434.19 395.01
DSCR 2.05 1.18 0.80 0.74 0.68 0.61 0.54
-
8/8/2019 Nepa Projection Amit
15/47
-
8/8/2019 Nepa Projection Amit
16/47
VIII16.02
116.58
0.00 10.00
29.38 15.00
161.98 2796.25
29.38
326.46
355.84 3,395.15
0.46 0.82
-
8/8/2019 Nepa Projection Amit
17/47
Name - XYZ IndustriesESTIMATE OF PROFITABILITY OF PROPOSED PROJECT (Rs. In lacs)
Particulars I II III IV V VI VII VIII
(Proj.) (Proj) (Proj) (Proj) (Proj) (Proj) (Proj) (Proj)
Sales Revenue
Sales 9927.50 10920.25 11913.00 12905.75 13898.50 14891.25 15884.00 15884.00
Total Sales 9927.50 10920.25 11913.00 12905.75 13898.50 14891.25 15884.00 15884.00
Cost of Production :
Material consumption 4092.00 4633.20 5055.60 5478.00 5900.40 6322.80 6745.20 6758.40
Wages 1928.12 2120.93 2313.75 2506.56 2699.37 2892.18 3084.99 3084.99
Power & Fuel 2701.26 2971.39 3241.51 3511.64 3781.77 4051.89 4322.02 4322.02
Other direct expenses 5115.42 5626.97 6138.51 6650.05 7161.59 7673.13 8184.68 8184.68
13836.81 15352.49 16749.37 18146.25 19543.13 20940.01 22336.89 22350.09
Less : Stock Adjusted 90.75 9.08 9.08 9.08 9.08 9.08 9.08 0.00
Op.Stock of WIP - Rs. 0 90.75 99.83 108.91 117.98 127.06 136.13 145.21
Cl. Stock OF WIP- Rs. 90.75 99.83 108.91 117.98 127.06 136.13 145.21 145.21
Prime Cost 13746.05 15343.41 16740.29 18137.17 19534.05 20930.93 22327.82 22350.09
Administrative Expenses 256.27 281.90 307.53 333.15 358.78 384.41 410.03 410.03
Depreciation 251.46 222.73 197.99 176.66 158.25 142.33 128.54 116.58
Total Cost of Production 14253.79 15848.04 17245.81 18646.99 20051.08 21457.67 22866.39 22876.70
Less : Stock Adjusted 466.58 46.66 46.66 46.66 46.66 46.66 46.66 0.00
Op.Stock - Rs. 0 466.58 513.24 559.90 606.56 653.22 699.88 746.54
Cl. Stock - Rs. 466.58 513.24 559.90 606.56 653.22 699.88 746.54 746.54
Cost of Goods Sold 13787.20 15801.38 17199.15 18600.33 20004.42 21411.01 22819.73 22876.70
Gross Profit -3859.70 -4881.13 -5286.15 -5694.58 -6105.92 -6519.76 -6935.73 -6992.70
Selling & Admn. Expenses:
Selling & Distribution Exp. 185.45 204.00 222.54 241.09 259.63 278.18 296.72 296.72
Interest on Term Loan 254.64 254.64 225.26 186.08 146.91 107.73 68.56 29.38
Interest on Working Capital 107.33 118.06 128.79 139.52 150.26 160.99 171.72 171.72
Preliminary exp. Written off 5.00 5.00 5.00 5.00 5.00 0.00 0.00 0.00
Total Cost of Sales 14339.62 16383.07 17780.73 19172.02 20566.21 21957.91 23356.73 23374.52
PBT 11.82 11.51 15.51 15.94 17.08 18.76 19.80 20.80
Total Net Profit Before Tax 11.82 11.51 15.51 15.94 17.08 18.76 19.80 20.80
Income Tax Liability 2.09 1.99 3.19 3.32 3.66 4.17 4.48 4.78
Net Profit After Tax 9.73 9.51 12.32 12.62 13.42 14.59 15.32 16.02
% of Net Profit to Sales 6.78 5.43 6.15 6.26 6.65 7.24 7.60 7.95
-
8/8/2019 Nepa Projection Amit
18/47
Profit before dep. , int. 23.13 22.51 25.70 24.94 24.94 25.54 25.54 25.54
Total Interest 6.39 6.69 6.41 5.68 4.94 4.20 3.47 2.73
Cash accruals 15.26 14.42 16.69 16.53 16.93 17.16 17.59 18.03
-
8/8/2019 Nepa Projection Amit
19/47
`
ROE
Return on own capital
0.49
ROCE
Return on capital employed
0.16
-
8/8/2019 Nepa Projection Amit
20/47
-
8/8/2019 Nepa Projection Amit
21/47
PROJECTED BALANCE SHEET
I II III IV V VI VII
(Proj.) (Proj) (Proj) (Proj) (Proj) (Proj) (Proj)
LIABILITIES :
(A) Opening Capital 20.00 29.74 39.25 51.57 64.19 77.61 92.20
Add: Profit/ (loss) f 9.73 9.51 12.32 12.62 13.42 14.59 15.32
Closing Balance 29.74 39.25 51.57 64.19 77.61 92.20 107.52
(B) Term Loan 40.00 36.92 30.77 24.62 18.46 12.31 6.15
(C) Working Capital Lo 12.69 15.16 17.33 17.39 17.39 17.39 17.39
(E) Unsecured Loan 0.00 0.00 0.00 0.00 0.00 0.00 0.00
(F) Creditors 4.20 4.90 5.60 5.60 5.60 5.60 5.60
(G) Other Current Liab. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
TOTAL LIABILIT 86.63 96.23 105.27 111.80 119.06 127.50 136.67
ASSETS :
(A) Fixed Assets (Gros 51.95 51.95 51.95 51.95 51.95 51.95 51.95
Less : Depreciation 4.93 9.24 13.01 16.32 19.23 21.80 24.07
Net Block 47.02 42.71 38.94 35.63 32.72 30.15 27.88
(B) Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
(C) Current Assets
- Inventory 12.14 14.17 16.19 16.19 16.19 16.19 16.19
- Loans & Advance 0.00 0.00 0.00 0.00 0.00 0.00 0.00
- Sundry Debtors 8.98 10.95 12.52 12.60 12.60 12.60 12.60
- Cash And Bank B 16.08 26.61 36.42 46.78 57.55 68.56 80.00
- Priliminary exp. n 2.40 1.80 1.20 0.60 0.00 0.00 0.00
TOTAL ASSETS 86.63 96.23 105.27 111.80 119.06 127.50 136.67
0.00 0.00 0.00 0.00 0.00 0.00 0.00
the cash balance is availble for replacement of plant and machinerires and for expansion purposes.
-
8/8/2019 Nepa Projection Amit
22/47
VIII
(Proj)
107.52
16.02
123.54
0.00
17.39
0.00
5.60
0.00
146.53
51.95
26.08
25.87
0.00
16.19
0.00
12.60
91.87
0.00
146.53
0.00
-
8/8/2019 Nepa Projection Amit
23/47
ASH FLOW STATEMENT
(Rs. in Lakhs)
ARTICULARS
0 I II III IV V VI VII V
OURCES OF FUNDS
Net Profit after Tax before , Dep. 0.00 15.26 14.42 16.69 16.53 16.93 17.16 17.59 18hare Capital 20.00 20.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
erm Loan 40.00 40.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
nsecured Loan 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
crease in WC Loan 12.69 2.47 2.17 0.06 0.00 0.00 0.00 0.00
OTAL FUNDS AVAILABLE 60.00 87.95 16.89 18.87 16.59 16.93 17.16 17.59 18.03
PPLICATION OF FUNDS
xed Assets 51.95 51.95 0.00 0.00 0.00 0.00 0.00 0.00 0.00
e-op Exp 3.00 3.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
cre.in Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00cre.In Woking Capital 5.05 16.92 3.29 2.90 0.08 0.00 0.00 0.00 0.00
epayment of Term Loan 0.00 3.08 6.15 6.15 6.15 6.15 6.15 6.15
OTAL APPL. OF FUNDS 60.00 71.87 6.37 9.05 6.23 6.15 6.15 6.15 6.15
pening Balance of Cash 0.00 16.08 26.61 36.42 46.78 57.55 68.56 80.00
ash accrued during the year 16.08 10.52 9.81 10.36 10.77 11.01 11.44 11.88
osing Balance of Cash 16.08 26.61 36.42 46.78 57.55 68.56 80.00 91.87
-
8/8/2019 Nepa Projection Amit
24/47
Assessment of Working Capital Requirements
I II III IV V VI
A. CURRENT ASSETS
Stock-in-trade 12.14 14.17 16.19 16.19 16.19 16.19
Receivables 8.98 10.95 12.52 12.60 12.60 12.60
Advances 0.00 0.00 0.00 0.00 0.00 0.00
Cash and Bank 16.08 26.61 36.42 46.78 57.55 68.56
Other current assets
Total current assets 37.20 51.72 65.13 75.57 86.34 97.35
B. Current Liabilities
Sundry creditors 4.20 4.90 5.60 5.60 5.60 5.60
Statutory liablities 0.00 0.00 0.00 0.00 0.00 0.00
Other Current Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Total Current Liabilities 4.20 4.90 5.60 5.60 5.60 5.60
Current Assets 37.20 51.72 65.13 75.57 86.34 97.35
Less - Current Liabilities(Exluding Bank 4.20 4.90 5.60 5.60 5.60 5.60
Working Capital Gap 33.00 46.82 59.53 69.97 80.74 91.75Less - 25% of Total Current Asse 9.30 12.93 16.28 18.89 21.59 24.34
Permissible Bank Finance 23.70 33.89 43.25 51.07 59.16 67.41
-
8/8/2019 Nepa Projection Amit
25/47
VII VIII
16.19 16.19
12.60 12.60
0.00 0.00
80.00 91.87
108.79 120.66
5.60 5.60
0.00 0.00
0.00 0.00
5.60 5.60
108.79 120.66
5.60 5.60
103.19 115.0627.20 30.17
75.99 84.90
-
8/8/2019 Nepa Projection Amit
26/47
APPENDIX 17.11
Assessment of Working Capital Requirements
FORM II
OPERATING STATEMENT
Name - XYZ Industries
(Amount - RAs Per Profit & Loss AccountsActuals/estimates for the year ended/ending
I II III IV
1. GROSS SALES
I)Gross Sales 143.64 175.14 200.34 201.60
Total 143.64 175.14 200.34 201.60
percentage rise
(+) or fall ( - )
in Receipts as compared to previous year
ii) OTHER INCOME
a. Duty draw back 0.00 0.00 0.00 0.00
b. Insurance Claim 0.00 0.00 0.00 0.00
c. Commission & Brokerage received 0.00 0.00 0.00 0.00
d. Sub total (a+b+c) 0.00 0.00 0.00 0.00
iii) Total (I) + (ii) 143.64 175.14 200.34 201.60
2. COST OF SALES
(I) Consumption 95.76 116.76 133.56 134.40
(ii) Other Trading Expenses
(Carrige Inword, Commission
Brokerage on Purchases) 18.64 22.55 25.79 25.92
(iii) Sub Total (i+ii) 114.40 139.31 159.35 160.32(iv) Add - Opening Stock 0.00 6.30 7.35 8.40
(v) Sub Total (iii+iv) 114.40 145.61 166.70 168.72
(vi) Less Closing Stock 6.30 7.35 8.40 8.40
(vii) Sub-Total (Total Cost of Sales)(v-vi) 108.10 138.26 158.30 160.32
3. SELLING GENERAL &
ADMINISTRATIVE EXPENSES
(Including Bonus Payment) 11.81 13.78 15.74 15.74
4. OPERATING PROFIT
(Before intrerst & Depreciation)
[1(iii) - 2 (vii) - 3 ] 23.73 23.11 26.30 25.54
5. INTEREST on working capital 1.59 1.89 2.17 2.17
on term loan 4.80 4.80 4.25 3.51
6. DEPRECIATION 4.93 4.31 3.77 3.31
-
8/8/2019 Nepa Projection Amit
27/47
7. OPERATING PROFIT
(after interest & depreciation)
(4-5-6) 12.42 12.11 16.11 16.54
8. (i) Add : Other non Operating Income 0.00 0.00 0.00 0.00
a.C & A Commission 0.00 0.00 0.00 0.00
b. Interest 0.00 0.00 0.00 0.00c. Discount 0.00 0.00 0.00 0.00
d. Sub - Total (INCOME) 0.00 0.00 0.00 0.00
(ii) Less - Non operating Expenses 0.60 0.60 0.60 0.60
a. 0.00 0.00 0.00 0.00
b. 0.00 0.00 0.00 0.00
c. Sub - Total (EXPENSES) 0.00 0.00 0.00 0.00
(iii) Net of other Non operating 0.00 0.00 0.00 0.00
Income /expenses [Net of 0.00 0.00 0.00 0.00
8(I) & 8 (ii) 0.00 0.00 0.00 0.00
09. PROFIT/(LOSS) BEFORE TAX [7+8(iii)] 11.82 11.51 15.51 15.94
10. PROVISION FOR TAXES 2.09 1.99 3.19 3.32
11. NET PROFIT/(LOSS) (9-10) 9.73 9.51 12.32 12.62
12. (a) Equity Dividend paid ** 0.00 1.00 2.00 3.00
(b) Dividend Rate 0% 100% 200% 300%
13. RETAINED PROFIT 9.73 8.51 10.32 9.62
14. RETAINED PROFIT/NET PROFIT 100% 89% 84% 76%
( %AGE ) (13 - 11)
ADDITIONAL DATA
Break-up of Sales Turnover
(inclusiv of other income)a. Domestic Sales
1st Quarter 0.00 0.00 0.00 0.00
2nd Quarter 0.00 0.00 0.00 0.00
3rd Quarter 0.00 0.00 0.00 0.00
4th Quarter 0.00 0.00 0.00 0.00
Sub Total 0.00 0.00 0.00 0.00
b. Expotr sales
1st Quarter 0.00 0.00 0.00 0.00
2nd Quarter 0.00 0.00 0.00 0.00
3rd Quarter 0.00 0.00 0.00 0.00
4th Quarter 0.00 0.00 0.00 0.00
Sub Total 0.00 0.00 0.00 0.00
Total (a + b)
[To agree with 1 (iii)] 0.00 0.00 0.00 0.00
-
8/8/2019 Nepa Projection Amit
28/47
APPENDIX 1/.IV
Assessment in working Capital Requirements
FORM - III
Analysis Of Balance Sheet
Name - XYZ Industries(Amount -
As Per Profit & Loss AccountsActuals/estimates for the year ended/ending
I II III IV
CURRENT LIABILITIES
1. Short term borrowings from banks(incldg.
bills purchased, discounted & excess
borowings palace on repayment basis)
(a) from applicant bank (CC Limit) 12.69 15.16 17.33 17.39
Against Bank FDR 0.00 0.00 0.00 0.00
(b) from other banks 0.00 0.00 0.00 0.00
(c) ( of which BP & BD)
sub - total (A) 12.69 15.16 17.33 17.39
2. Short term borrowings from others 0.00 0.00 0.00 0.00
3. Sundry Creditors (Trade)
( month's purchases) 4.20 4.90 5.60 5.60
4. Advance payments from customers
/deposits from dealers 0.00 0.00 0.00 0.00
5. Provision for taxation 0.00 0.00 0.00 0.00
6. Dividend Payable 0.00 0.00 0.00 0.00
7. Other statutory liabilities(due within one year) 0.00 0.00 0.00 0.00
8. Deposits/ Debentures/ Instalments
under term loan/ DPGs, etc.
(due within one year) 0.00 0.00 0.00 0.00
9. Other current liabilities & provisions
(due within one year) 0.00 0.00 0.00 0.00
(specify major items)
sub - total (B) 4.20 4.90 5.60 5.60
10. Total Current liabilities ( total of 1 to 9) 16.89 20.06 22.93 22.99
TERM LIABILITIES
11.Debentures(not maturing within one ye 0.00 0.00 0.00 0.00
12.Prefereance shares ( redeemable after
one year) 0.00 0.00 0.00 0.00
13.Term loan (excluding instalment payable
within one year)(Unsecured Loans) 40.00 36.92 30.77 24.62
-
8/8/2019 Nepa Projection Amit
29/47
14. Deferred Payment Credits
(excluding instalment due
within one year) 0.00 0.00 0.00 0.00
15. Term loan (repayable after one year) 0.00 0.00 0.00 0.00
16. Other term liabilities 0.00 0.00 0.00 0.0017. Total term liabilities 40.00 36.92 30.77 24.62
18. Total outside liabilities (10 + 17) 56.89 56.98 53.70 47.61
NET WORTH
19. Share Capital 20.00 29.74 39.25 51.57
20. General Reserve 0.00 0.00 0.00 0.00
21. Revaluation Reserve 0.00 0.00 0.00 0.00
22. Other reserve ( excluding Provision) 0.00 0.00 0.00 0.00
23. Surplus (+) or deficit ( - ) in 0.00 0.00 0.00 0.00
Profit & Loss Account) 9.73 9.51 12.32 12.62
24. Net Worth 29.74 39.25 51.57 64.19
25. Total Liabilities (18 + 24) 86.62 96.24 105.27 111.80
CURRENT ASSETS
26. Cash & Bank Balance 16.08 26.61 36.42 46.78
27. Investments
(Other then long term Investments)
( I ) Governmrnts & other Trustees
Securities) 0.00 0.00 0.00 0.00
( ii ) Fixed deposite with banks 0.00 0.00 0.00 0.00
28. ( I ) Receivable other then deferred &
Exports (Including bills purchased
& discounted by bankers(Month's domestic Sales) 8.98 10.95 12.52 12.60
( ii )Export receivables
Exports (Including bills purchased
& discounted by bankers
(Month's domestic Sales) 0.00 0.00 0.00 0.00
29. Instalments under deferred receivables
( due within one year) 0.00 0.00 0.00 0.00
30. Stock-in-trade (Month's cost of sales) 12.14 14.17 16.19 16.19
31. Advances to suppliers of merchandise 0.00 0.00 0.00 0.00
32. Advances payment of taxes 0.00 0.00 0.00 0.00
33. Other current Assets
(Specify major Items) 0.00 0.00 0.00 0.00
34. Total Current Assets (Total of 26 to 33) 37.20 51.72 65.13 75.57
FIXED ASSETS
35. Gross Block(Land & Building machinery
furniture & fitings vehicles) 51.95 47.02 42.71 38.94
36. Depreciation to date 4.93 4.31 3.77 3.31
-
8/8/2019 Nepa Projection Amit
30/47
37. Net Block (35-36) 47.02 42.71 38.94 35.63
OTHER NON CURRENT ASSETS
38. Investments/book debt/advances/
deposites which are not Current Assets
( I ) (a) Investments in subsidiarycompany/affiliates 0.00 0.00 0.00 0.00
(b) Others 0.00 0.00 0.00 0.00
( ii ) Advances to suppliers of Capital
goods & contractors 0.00 0.00 0.00 0.00
( iii ) Deferred receivables (Maturity
exceeding one year) 0.00 0.00 0.00 0.00
( iv ) Security deposit/tender deposits 0.00 0.00 0.00 0.00
( v ) Others 0.00 0.00 0.00 0.00
39. Obsolete Stocks 0.00 0.00 0.00 0.00
40. Other non-current assets
(Including dues from directors) 0.00 0.00 0.00 0.00
41. Total other non-current assets
(Total of 38 to 40) 0.00 0.00 0.00 0.00
42. Intangible assets (Patents, Goodwill,
preliminary expenses, bad/doubtful
debts not provided for, etc. 2.40 1.80 1.20 0.60
43. Total Assets( Total of 34,37,41 & 42) 86.63 96.23 105.27 111.80
44. Tangible Net Worth (24 - 42) 27.34 37.45 50.37 63.59
45. Net working Capital
[(17+24) - (37+41+42)]
To tally with (34 -10 ) 20.31 31.66 42.20 52.5746. Current Ratio (34 - 10) 2.20 2.58 2.84 3.29
47. Total outside Libilities/ tangiable
net worth ( 18 / 44) 2.08 1.52 1.07 0.75
ADDITIONAL INFORMATION
(A) Arrears of Depreciation 0.00 0.00 0.00 0.00
(B) Contingent liabilities :
(a) Arrears of cumulative dividends)
(b) Gratuity liability not provided for 0.00 0.00 0.00 0.00
(c) Disputed excise/customs/tax
liabilities 0.00 0.00 0.00 0.00
(d) Bills accepted/guarantees extended
to accommodate associate/sister
concerns or other third parties 0.00 0.00 0.00 0.00
(e) Other liabilities not provided for 0.00 0.00 0.00 0.00
-
8/8/2019 Nepa Projection Amit
31/47
APPENDIX 1/.IV
Assessment in Working Capital RequirementsFORM - IV
Comparative Statement of Current Assets and Current Liabilitie
Name - XYZ Industries
I II III IV
A. CURRENT ASSETS
1) Stock-in-trade
(month's cost of sales) 12.14 14.17 16.19 16.19
2) Receivables other
then export and deferr
ed receivables (inclu-
ding bills purchased
and discounted by
bankers)
(month's domestics -
Sales) 8.98 10.95 12.52 12.60
3) Export receivable
(including bills purch-
ased and discounted)
(Month's export Sales) 0.00 0.00 0.00 0.00
4) Advances to supp-liers of merchandies 0.00 0.00 0.00 0.00
5)Other current assets
(including cash &
Bank balances &
diferred receivables
due with in one year )
(specify major items) 16.08 26.61 36.42 46.78
6)Total current assets
(To agree with item 34
in From III) 37.20 51.72 65.13 75.57
B. Current Liabilities
(Other then bank
borrowings for working
capital )
7) Sundry creditors
(Trade)
-
8/8/2019 Nepa Projection Amit
32/47
(Month's Purchases) 4.20 4.90 5.60 5.60
8) Advance payments
from customers/
deposits from dealers 0.00 0.00 0.00 0.00
9) Statutory liablities 0.00 0.00 0.00 0.00
10) Other Currentliabilities (Specify
major items such as
short term borrowing,
unsecured loans,
dividend payable,
instalments of TL ,
DPG, Public deposits
debentures etc.) 0.00 0.00 0.00 0.00
11) Total
(To agree with sub-
total B-Form III) 4.20 4.90 5.60 5.60
4.20 4.90 5.60 5.60
Current Assets 37.20 51.72 65.13 75.57
Less - Current Liabilities(Exluding Bank fin) 4.20 4.90 5.60 5.60
Working Capital Gap 33.00 46.81 59.53 69.97
Less - 25% of Total Current Assets 9.30 12.93 16.28 18.89
Permissible Bank Finance 23.70 33.88 43.25 51.07
APPENDIX 17.V
Assessment in Working Capital Requirements
FORM - V
Computation of Maximum Permissible Bank Finance for Working Ca
Name - XYZ IndustriesI II III IV
01. Total current Assets (34 of form III ) 37.20 51.72 65.13 75.57
02. Current Liabilities (2 to 9 of form III )
Other then bank borrowings) 4.20 4.90 5.60 5.60
-
8/8/2019 Nepa Projection Amit
33/47
03. Working Capital Gap (WCG) (1 - 2) 33.00 46.81 59.53 69.97
04. Min. stipulated Net Working Capital
25% of total current assets other then
Export Receivables
[ as at 28 (ii) of form III] 9.30 12.93 16.28 18.89
05. Actual/projected net working capital(45 of form III) 20.31 31.66 42.20 52.57
06. Item 3 minus item 4 23.70 33.88 43.25 51.07
07. Item 3 minus item 5 12.69 15.16 17.33 17.39
08. Maximum permissible bank finance
(Item 6 or 7, which ever is lower) 12.69 15.16 17.33 17.39
09.Excess borrowings, if any representing
shortfall in NWC (4 - 5) 0.00 0.00 0.00 0.00
-
8/8/2019 Nepa Projection Amit
34/47
APPENDIX 17.VI
Assessment in Working Capital Requirements
FORM - VI
Name - XYZ Industries
I II III IV
1. Sources
a) Net Profit (after tax) 9.73 9.51 12.32 12.62
b) Depreciation 4.93 4.31 3.77 3.31
c) Increase in capital 20.00 0.00 0.00 0.00
d) Increase in term Liabilities (Includings Public
deposits) 40.00 0.00 0.00 0.00
e) Decrease in
I) Fixed Assets 0.00 0.00 0.00 0.00
ii) Other non-current assets 0.60 0.60 0.60 0.60
f) Others
g) Total 75.26 14.42 16.69 16.53
2. Uses
a) Net Loss 0.00 0.00 0.00 0.00
b) Decrease in Term Liabilities
(including public deposits) 0.00 3.08 6.15 6.15
c) Increase in :
I) Fixed Assets 51.95 0.00 0.00 0.00
ii) Other non-current assets 3.00 0.00 0.00 0.00
d) Dividend payments 0.00 0.00 0.00 0.00
e) Others 0.00 0.00 0.00 0.00f) Total 54.95 3.08 6.15 6.15
3. Long Tern Surplus (+)/Deficit ( - ) (1 - 2) 20.31 11.34 10.54 10.38
4. Increase/decrease in current assets
*(as per details given below) 37.20 14.51 13.41 10.44
5. Increase/decrease in current liabilities
Other then bank borrowings 4.20 0.70 0.70 0.00
6. Increase/decrease in working capital gap 33.00 13.81 12.72 10.44
7. Net Surplus ( + )/deficit 9 ( - )
(Difference of 3 & 6 ) -12.69 -2.47 -2.17 -0.06
8. Increase/decrease in Bank borrowings 12.69 2.47 2.17 0.06
INCREASE/DECREASE IN NET SALES
I). Increase/decrease in stock-in-trade 0.00 0.00 2.02 2.02
ii). Increase/decrease in Receivables
(a) Domestic 0.00 0.00 1.97 1.58
(b) Exports
-
8/8/2019 Nepa Projection Amit
35/47
s. In lacs)
V
201.60
201.60
0.000.00
0.00
0.00
201.60
134.40
25.92
160.328.40
168.72
8.40
160.32
15.74
25.54
2.17
2.77
2.91
-
8/8/2019 Nepa Projection Amit
36/47
17.68
0.00
0.00
0.000.00
0.00
0.60
0.00
0.00
0.00
0.00
0.00
0.00
17.08
3.66
13.42
4.00
400%
9.42
70%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-
8/8/2019 Nepa Projection Amit
37/47
s. In lacs
V
17.39
0.00
0.00
17.39
0.00
5.60
0.00
0.00
0.00
0.00
0.00
0.00
5.60
22.99
0.00
0.00
18.46
-
8/8/2019 Nepa Projection Amit
38/47
0.00
0.00
0.0018.46
41.45
64.19
0.00
0.00
0.00
0.00
13.42
77.61
119.06
57.55
0.00
0.00
12.60
0.00
0.00
16.19
0.00
0.00
0.00
86.34
35.63
2.91
-
8/8/2019 Nepa Projection Amit
39/47
32.72
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
119.06
77.61
63.353.76
0.53
0.00
0.00
0.00
0.00
0.00
-
8/8/2019 Nepa Projection Amit
40/47
V
16.19
12.60
0.00
0.00
57.55
86.34
-
8/8/2019 Nepa Projection Amit
41/47
5.60
0.00
0.00
0.00
5.60
5.60
86.34
5.60
80.74
21.59
59.16
ital
V
86.34
5.60
-
8/8/2019 Nepa Projection Amit
42/47
80.74
21.59
63.35
59.16
17.39
17.39
0.00
-
8/8/2019 Nepa Projection Amit
43/47
V
13.42
2.91
0.00
0.00
0.00
0.60
16.93
0.00
6.15
0.00
0.00
0.00
0.006.15
10.77
10.77
0.00
10.77
0.00
0.00
0.00
0.08
-
8/8/2019 Nepa Projection Amit
44/47
APPENDIX 17.1
FORM - I
Particular of the Existing/Proposed Limits from the Banking System
(Limits from all Banks & Financial Institutions as on date of application)S. No. Name of Bank/ Nature of Exisiting Extent to which limiBalance Limits now
Financial Institutionfacility Limits were utilised duringOut Standin requested
the last 12 Months As on date
Max. Min.
A. WORKING CAPITAL LIMITS
1 C.C A/c 0.00 0.00 12.69
S.No. Name of Bank/ Sanctioned LimitOut Standing OverduesRemarks
Financial Institutions As on if any
B. TERM LOANS 0.00 0.00 0.00
(excluding working capital term loans)
ANNEXURE TO FORM 1
INFORMATION ON ASSOCIATE COMPANIES
(Companies/firms/concerns in which directors/partners/proprietor and / or their family members of the borrower
company is/are associated with the other unit as director/partners/proprietor or has/have furnished guarantees)
(Amount - Rs. In lacs)
S.No. Name of Line of Annual Limits from all Banks and Financial Institutions
the asso- Activity make up
ciates co. of accounName of Working Capital Term DGP Over
(Date of Banks/ loan dues
Balance Financial Fund Non fund if any
Sheet) Institutionbase base
1 2 3 4 5 6 7 8 9 10
None None None None No
None None None None No
-
8/8/2019 Nepa Projection Amit
45/47
-
8/8/2019 Nepa Projection Amit
46/47
-
8/8/2019 Nepa Projection Amit
47/47