Professional Documents
Culture Documents
Name:
1. Gross Sales
i. Domestic Sales
5. Cost of Sales
a. Imported
b. Indigenous
b. Indigenous
vi. Depreciation
xi. Add: Opening Stock of finished goods 0.00 0.00 0.00 0.00
xii. Deduct: Closing Stock of finished goods 0.00 0.00 0.00 0.00
9. Interest
a.
b.
c. 0.00 0.00
d.
b.
c. 0.00 0.00
d.
12. Profit before tax/loss [10 + 11(iii)] 0.00 0.00 0.00 0.00
14. Net Profit / Loss (12 -13) 0.00 0.00 0.00 0.00
Name: 0
CURRENT LIABILITIES
6. Dividend payable
a.
b.
c.
d.
TERM LIABILITIES
17. Total Term Liabilities [11 to 16] 0.00 0.00 0.00 0.00
18. Total Outside Liabilities [10 + 17] 0.00 0.00 0.00 0.00
NET WORTH
23. a. Others
Share Premium
Name: 0
FIXED ASSETS
35. Gross Block (land, building, machinery,
work-in-progress)
36. Depreciation to date
37. Net Block (35 - 36) 0.00 0.00 0.00 0.00
ADDITIONAL INFORMATION
A. Arrears of depreciation
B. Contingent Liabilities:
i. Arrears of cumulative dividends
ii. Gratuity liability not provided for
iii. Disputed excise / customs /
tax liabilities
iv. Other liabilities not provided for
FORM IV
COMPARATIVE STATEMENT OF CURRENT ASSETS AND CURRENT LIABILITIES
Name: 0
A. CURRENT ASSETS
1. Raw materials (incl. stores & other items
used in the process of manufacture)
a. Imported 0.00 0.00 0.00
Month's Consumption
b. Indigenous 0.00 0.00 0.00
Month's Consumption
2. Other Consumable spares, excluding
those included in 1 above
a. Imported 0.00 0.00 0.00
Month's Consumption
b. Indigenous 0.00 0.00 0.00
Month's Consumption
3. Stock-in-process 0.00 0.00 0.00
Month's cost of production
4. Finished goods 0.00 0.00 0.00
Month's cost of sales
5. Receivables other than export & deferred
receivables (incl. bills purchased &
discounted by bankers) 0.00 0.00 0.00
Month's domestic sales: excluding
deferred payment sales
6. Export receivables (incl. bills purchased
and discounted) 0.00 0.00 0.00
Month's export sales
7. Advances to suppliers of raw materials &
stores / spares, consumables 0.00 0.00 0.00
8. Other current assets incl. cash & bank
balances & deferred receivables due
within one year 0.00 0.00 0.00
Cash and Bank Balances 0.00 0.00 0.00
Investments (other than long term):
i. Govt. and other trustee securities 0.00 0.00 0.00
ii. Fixed Deposits with banks 0.00 0.00 0.00
Instalments of deferred receivables
(due within 1 year) 0.00 0.00 0.00
Advance payment of taxes 0.00 0.00 0.00
Other current assets 0.00 0.00 0.00
FORM IV
COMPARATIVE STATEMENT OF CURRENT ASSETS AND CURRENT LIABILITIES
Name: 0
FORM V
COMPUTATION OF MAXIMUM PERMISSIBLE BANK FINANCE FOR WORKING CAPITAL
Name: 0
FORM VI
FUNDS FLOW STATEMENT
Name: 0
1. SOURCES
e. Decrease in
i. Fixed Assets
2. USES
a. Net loss
c. Increase in
e. Others
3. Long Term Surplus (+) / Deficit (-) [1-2] 0.00 0.00 0.00
* Break up of item-4
Key Indicators
S. No For year ended / ending 1999 2000 2001 2002
September 30, Actual Actual Estimate Projection
1 Net Sales 0.00 0.00 0.00 0.00
2 PBILDT 0.00 0.00 0.00 0.00
3 PBT 0.00 0.00 0.00 0.00
4 PAT 0.00 0.00 0.00 0.00
5 Net Cash Accruals 0.00 0.00 0.00 0.00
6 P B I L D T/ Net Sales (%) #DIV/0! #DIV/0! #DIV/0! #DIV/0!
7 PAT/ Net Sales (%) #DIV/0! #DIV/0! #DIV/0! #DIV/0!
8 Dividend/PAT (%) #DIV/0! #DIV/0! #DIV/0! #DIV/0!
9 Gross Block 0.00 0.00 0.00 0.00
10 Net Block 0.00 0.00 0.00 0.00
11 Paid up Capital 0.00 0.00 0.00 0.00
12 Tangible Networth (TNW) 0.00 0.00 0.00 0.00
13 Group Invetsments 0.00 0.00 0.00 0.00
14 Adjusted T N W 0.00 0.00 0.00 0.00
15 L T D / T N W #DIV/0! #DIV/0! #DIV/0! #DIV/0!
16 D F S / T N W #DIV/0! #DIV/0! #DIV/0! #DIV/0!
17 T O L / T N W #DIV/0! #DIV/0! #DIV/0! #DIV/0!
18 Current Assets 0.00 0.00 0.00 0.00
19 Current Liabilities 0.00 0.00 0.00 0.00
20 Net Working Capital 0.00 0.00 0.00 0.00
21 Current Ratio
Other Indicators
22 R O C E (%) #DIV/0! #DIV/0! #DIV/0! #DIV/0!
23 Interest Coverage Ratio #DIV/0! #DIV/0! #DIV/0! #DIV/0!
24 DSCR #DIV/0! #DIV/0! #DIV/0!
Fund Flow Analysis
Year Ended / Ending September 30, 2000 2001 2002
Long Term Sources 0.00 0.00 0.00
Long Term uses 0.00 0.00 0.00
Surplus/Deficit 0.00 0.00 0.00
Sensitivity Ananlysis
Trend Analysis of Components of Cost of Sales
(Rs in crore)
2001 5% inc 5% dec 2002 5% inc 5% dec 1999 2000 2001 2002
Variable Cost* - #DIV/0! #DIV/0! - #DIV/0! #DIV/0! RM / Net Sales #DIV/0! #DIV/0! #DIV/0! #DIV/0!
* RM, Packing material, Consumable stores & spares, stock adj and other mfg
expenses
Spares / Net Sales #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Contribution - #DIV/0! #DIV/0! - #DIV/0! #DIV/0! P & F / Net Sales #DIV/0! #DIV/0! #DIV/0! #DIV/0!
**Power & fuel, Direct labour, Depreciation, SGA and Interest SGA / Net Sales #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Operating Profit - #DIV/0! #DIV/0! - #DIV/0! #DIV/0! OME / Net Sales #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Operating Change in SIP / Net
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Profit/Sales Sales
Change in FG/ Net
#DIV/0! #DIV/0! #DIV/0! #DIV/0!
Sales
Depreciation / Net
Break Even Sales #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Sales
Total (Excl Dep) #DIV/0! #DIV/0! #DIV/0! #DIV/0!
Cash Breakeven #DIV/0! #DIV/0! Operating Margin #DIV/0! #DIV/0! #DIV/0! #DIV/0!