Professional Documents
Culture Documents
OF Annexure 1
M/s R. S. ENGINEERING PVT. LTD.
VILLAGE - RAILA
DISTRICT - BHILWARA
(Rs. IN LACS)
1. LAND 16.67
2. BUILDING 20.00
5. SECURITIES 0.71
1
REPAYMENT OF TERM LOAN AND CALCULATION OF INTEREST
Rs. in Lacs
Loan Amount Rs. 50.00 Lacs Annexure 1I
Interest 13.75% p.a
Moratorium period 6 Months
Repayment period Monthly 48 Installments
2nd Year
1st Instt. 50.00 1.00 49.00 0.57
2nd Instt. 49.00 1.00 48.00 0.56
3rd Instt. 48.00 1.00 47.00 0.55
4th Instt. 47.00 1.00 46.00 0.54
5th Instt. 46.00 1.00 45.00 0.53
6th Instt. 45.00 1.00 44.00 0.52
7th Instt. 44.00 1.00 43.00 0.50
8th Instt. 43.00 1.00 42.00 0.49
9th Instt. 42.00 1.00 41.00 0.48
10th Instt. 41.00 1.00 40.00 0.47
11th Instt. 40.00 1.00 39.00 0.46
12th Instt. 39.00 1.00 38.00 0.45 6.12
3rd Year
1st Instt. 38.00 1.00 37.00 0.44
2nd Instt. 37.00 1.00 36.00 0.42
3rd Instt. 36.00 1.00 35.00 0.41
4th Instt. 35.00 1.00 34.00 0.40
5th Instt. 34.00 1.00 33.00 0.39
6th Instt. 33.00 1.00 32.00 0.38
7th Instt. 32.00 1.00 31.00 0.37
8th Instt. 31.00 1.00 30.00 0.36
9th Instt. 30.00 1.00 29.00 0.34
10th Instt. 29.00 1.00 28.00 0.33
11th Instt. 28.00 1.00 27.00 0.32
12th Instt. 27.00 1.00 26.00 0.31 4.47
2
4th Year
1st Instt. 26.00 1.00 25.00 0.30
2nd Instt. 25.00 1.00 24.00 0.29
3rd Instt. 24.00 1.00 23.00 0.28
4th Instt. 23.00 1.00 22.00 0.26
5th Instt. 22.00 1.00 21.00 0.25
6th Instt. 21.00 1.00 20.00 0.24
7th Instt. 20.00 1.00 19.00 0.23
8th Instt. 19.00 1.00 18.00 0.22
9th Instt. 18.00 1.00 17.00 0.21
10th Instt. 17.00 1.00 16.00 0.19
11th Instt. 16.00 1.00 15.00 0.18
12th Instt. 15.00 1.00 14.00 0.17 2.82
5th Year
1st Instt. 14.00 1.00 13.00 0.16
2nd Instt. 13.00 1.00 12.00 0.15
3rd Instt. 12.00 1.00 11.00 0.14
4th Instt. 11.00 1.00 10.00 0.13
5th Instt. 10.00 1.00 9.00 0.11
6th Instt. 9.00 1.00 8.00 0.10
7th Instt. 8.00 1.00 7.00 0.09
8th Instt. 7.00 1.00 6.00 0.08
9th Instt. 6.00 1.00 5.00 0.07
10th Instt. 5.00 1.00 4.00 0.06
11th Instt. 4.00 2.00 2.00 0.05
12th Instt. 2.00 2.00 0.00 0.02 1.16
3
Annexure III
LAND
The unit have purchase a piece of land measuring 7 Bighas 05 Biswas at Village Pipalwala,
P.O Vikaram Bagh.
The particulars of Land given as under :-
BUILDING
Annexure VI
Others
4
Annexure VII
Annexure VIII
Annexure IX
Revenue Realisation
A. Revenue Realisation
Capacity Utilization A
60 % 900.00
70 % 1050.00
80 % 1200.00
80 % 1200.00
5
80 % 1200.00
6
Annexure X
RAW MATERIAL
Total..Rs. 614400.00
7
PROJECTION OF PERFORMANCE,PROFITABILITY AND REPAYMENT
(Rs. IN LACS) Annexure XIII
PROJECTED
B. SALES
1. SALES 900.00 1050.00 1200.00 1200.00 1200.00
C. COST OF PRODUCTION
1. Raw Material
Consumed 835.00 945.00 1084.00 1077.00 1078.00
2. Consumable Stores 16.70 18.90 21.68 21.54 21.56
3. Power and Fuel 3.69 4.30 4.92 4.92 4.92
4. Direct Labour and Wages 9.78 10.27 10.78 11.32 11.89
5. Repair and Maintenance 1.30 1.74 1.74 1.74 1.74
6. Depreciation 12.33 10.58 9.08 7.80 6.70
7. Total 878.80 990.79 1132.20 1124.31 1124.80
10. Add O/S Finished Goods 0.00 Err:522 Err:522 Err:522 Err:522
11. Less C/S Finished Goods Err:522 Err:522 Err:522 Err:522 Err:522
The Direct Labour has been conisdered as having incremental effect of 5 % per year.
8
Annexure XIV
Err:522
DSCR = = Err:522
68.00
Max. D S C R Err:522
Min. D S C R Err:522
Avg. D S C R Err:522
The unit has sufficient inflow from the process to meet out the
payability of the Term Loan Installments and interest thereon.
9
Annexure XV
B. Variable Cost
D. Fixed Cost
10
Annexure XVI
1. Cash Accruals
(Net Profit
+ Interest
+ Tax 0.00 Err:522 Err:522 Err:522 Err:522 Err:522
2. Increase in Capital 75.00 0.00 0.00 0.00 0.00 0.00
3. Depreciation 0.00 12.33 10.58 9.08 7.80 6.70
4. Increase in T/L 50.00 0.00 0.00 0.00 0.00 0.00
5. Unsecured Loans 45.70 0.00 0.00 0.00 0.00 0.00
6. Increase in Bank
Borrowing for Working
Capital 0.00 150.00
7. Sales of Fixed Assets
8. Creditors 0.00 6.86 0.90 1.14 -0.06 0.01
B. DISPOSITION OF FUNDS
1. Preliminary and
Preoperative Exps. 0.00 0.00
2. Increasee in Capital
Expenditure 106.23 0.00
3. Increase in C. Assets
3.1 Inventories 0.00 Err:522 Err:522 Err:522 Err:522 Err:522
3.2 Others 0.00 100.00 0.00 5.00 15.00 20.00
4. Decrease in T. L. 0.00 0.00 12.00 12.00 12.00 14.00
5. Interest 0.00 23.31 25.99 24.34 22.69 21.03
6. Taxation 0.00 0.00 0.00 0.00 0.00 0.00
8. Dividend (Drawings) 0.00 0.00 0.00 0.00 0.00 0.00
11
Annexure XV1I
PROJECTED BALANCE SHEETS
5. Current Liabilities
B. ASSETS
4. Investment
(Security) 0.71 0.71 0.71 0.71 0.71 0.71
5. Current Assets
The excessive cash will be used for built of Inventory and Receivable Levels
12
Annexure V
Sr. No. Description Qty. Rate Value C.S.T Value Name of Suppliers
in Lacs
01. Slating Machine- 1150mm with Accessories 1 8.34 8.34 0.33 8.67 M/s R.D Engineering Works, Noida
2. (A) H.T Winding Machine- Dutta make 1 0.44 0.44 0.02 0.46 M/s Dutta Engineering Industries
(25 Guage to 11 Guage) Three Speed Gear Jaipur
Capacity 25 KVA to 1000 KVA
(B) Crompton & ABB Motor 1 HP 1 0.06 0.06 0.00 0.06 M/s Dutta Engineering Industries
Jaipur
3. (A) L.T Winding Machine- Dutta make 1 0.34 0.34 0.01 0.35 M/s Dutta Engineering Industries
Single Speed 50 RPM Jaipur
Capacity 25 KVA to 1000 KVA
(B) Crompton & ABB Motor 2 HP 1 0.10 0.10 0.00 0.10 M/s Dutta Engineering Industries
Jaipur
4. (A) Vertical D.P.C Machine 4 Head Round Wire 1 0.44 0.44 0.02 0.46 M/s Dutta Engineering Industries
Jaipur
(B) Motor 2 HP, 1440 RPM 3 Phase & Starter 1 0.07 0.07 0.00 0.07 M/s Dutta Engineering Industries
Jaipur
5. Tension Stand with bobin loading suitable 1 0.07 0.07 0.00 0.07 M/s Dutta Engineering Industries
for LT Winding Machine Jaipur
13
6. Revolving Trolley Small Size 1/2 Ton 1 0.06 0.06 0.00 0.06 M/s Dutta Engineering Industries
Jaipur
7. Transformer Oil Filteration Machine 1 1.90 1.90 0.08 1.98 M/s Three F Filters (P) Ltd.,
New Delhi
8. Treadle Shearing Machine Capacity 1 2.50 2.50 0.10 2.60 M/s Jaswinder Machine Tools
161 x 24 SWG Amritsar
9. Power Press capacity 10 MT with 2 0.48 0.96 0.04 1.00 M/s Jaswinder Machine Tools
2 HP Motor & Accessories Amritsar
10. Holiday Detector D-30KV with Accessories 1 4.93 4.93 0.20 5.13 M/s Gopal Electronics
11. Silent D.G.Set 80 KW 1 5.85 5.85 0.23 6.08 M/s India Electric Corporation
Barnala
12. Oven Size 8'x8'x8' with 15 Guage M.S.Sheet 2 2.75 5.50 0.22 5.72 Open Market
Double Layer filled with 3" Glass Wool
13. 5 MT Indoor Crane moving in hall 1 8.00 8.00 0.32 8.32 Open Market
Directions on Wheels and Fixed on Channels
in shed measuring 150' x 40'
14. 2 MT Fixed Crane at Loading Unloading 1 3.00 3.00 0.12 3.12 Open Market
Point
15. HT Winding Machine (25 Guage to 11 Guage 6 0.40 2.40 0.10 2.50 Open Market
Three Speed Gear, Capacity 25 KVA to 1000 KVA)
14
16. Oil Tanker for Transformer Oil Storage 1 1.20 1.20 0.05 1.25 Open Market
Round in Shape with 16 Guage M.S Sheet
fixed on Angle/ Bars with capacity of 2000 Ltrs
17. Oil Tanker for Transformer Oil Storage 1 1.80 1.80 0.07 1.87 Open Market
Round in Shape with 16 Guage M.S Sheet
fixed on Angle/ Bars with capacity of 10000 Ltrs
18. Oil Tanker for Transformer Oil Storage 1 2.75 2.75 0.11 2.86 Open Market
Round in Shape with 16 Guage M.S Sheet
fixed on Angle/ Bars with capacity of 14000 Ltrs
19. Core Cutting Machine 10 0.30 3.00 0.12 3.12 Open Market
20. Fabrication - Oven Size 8' x 8'x 8' 2 0.70 1.40 0.00 1.40 M/s Josh Construction Company
- 5 MT In Door Crane 1 1.20 1.20 0.00 1.20 Barnala
- 2MT Fixed Crane 1 0.80 0.80 0.00 0.80
-HT Winding Machine 6 0.05 0.30 0.00 0.30
-LT Winding Machine 6 0.05 0.30 0.00 0.30
-Oil Tanker for Transformer Oil 2000 Ltrs 1 0.40 0.40 0.00 0.40
-Oil Tanker for Transformer Oil 10000 Ltrs 1 0.60 0.60 0.00 0.60
- Oil Tanker for Transformer Oil 14000 Ltrs 1 0.70 0.70 0.00 0.70
- Core Cutting Machine 10 0.15 1.50 0.00 1.50
Proposed to be Installed (Rs. in Lacs) 63.06
Add : Freight, Installation, Errection etc. 6% 3.79
66.85
15