Copy of Copy of 7_CMA_Format1

CMA

Name:

Name:

CONTENTS

1 Form-I

2 Form-II

3 Form-III

4 Form-III

5 Form-IV

6 Form-V

7 Form-VI

8

9

10

11

12

Write the name of the applicant. Even if you write the name in lowercase, it will be automatically copied to all other sheets in UPPERCASE only.

ÈSTART HERE

Particulars of Limites & Information about Associate Companies

Operating Statement

Analysis of Balance Sheet - Liabilities

Analysis of Balance Sheet - Assets

Comparative Statement of Current Assets & Current Liabilities

Maximum Permissible Bank Finance for Working Capital

Funds Flow Statement

Summary of Financial Statements for Ratio Analysis

Ratio Analysis

Statement of Changes in Working Capital

Cross Check for errors, if any

Charts

CMA

CMAv2

CONTENTS About this CMA format

1

2 All the cells in all the sheets can be accessed.

3 Data can be filled only in unlocked cells.

4

5

6 Data is required to be & can be filled up manually in Form-I to Form-III (assets & liabilities) in the unlocked cells only.

7

8 All calculations in all other Forms & sheets are automatic by different formulae & links to other sheets

9 All efforts have been taken to make all the Forms & statements error-free. However, chance of error cannot be ruled out.

10 If you come across any errors or problems while using these Forms & statements, kindly inform me about the same.

11 Feedback, appreciation, criticism, suggestions, advice etc are most welcome.

Write the name of the applicant. Even if you write the name in lowercase, it will be automatically

Name of the applicant can be filled only in this sheet (in cell E7 on the left). Even if it is written in lowercase, it will be automatically copied in other sheets in UPPERCASE only. Nowhere else in this file, it can be written.

Locked cells can be accessed. However, they or the information contained in the locked cells cannot be modified or deleted. However, it can be modified in the unlocked file.

Locked cells may contain either formula or reference to information in other cells or a hyperlink or any other information which is not required to be modified.

Data is not required to be & cannot be filled up manually in other Forms or sheets. They provide information based on data in Forms-I to Form-III (assets & liabilites).

CMAv2

About this CMA format

All the cells in all the sheets can be accessed.

Data can be filled only in unlocked cells.

Data is required to be & can be filled up manually in Form-I to Form-III (assets & liabilities) in the unlocked cells only.

All calculations in all other Forms & sheets are automatic by different formulae & links to other sheets

All efforts have been taken to make all the Forms & statements error-free. However, chance of error cannot be ruled out.

If you come across any errors or problems while using these Forms & statements, kindly inform me about the same.

Feedback, appreciation, criticism, suggestions, advice etc are most welcome.

Name of the applicant can be filled only in this sheet (in cell E7 on the left). Even if it is written in lowercase, it will be automatically copied in other sheets in UPPERCASE only. Nowhere else in this file, it can be written.

Locked cells can be accessed. However, they or the information contained in the locked cells cannot be modified or deleted.

Locked cells may contain either formula or reference to information in other cells or a hyperlink or any other information which is

Data is not required to be & cannot be filled up manually in other Forms or sheets. They provide information based on data in

Assessment of Working Capital Requirements Rs. in Lakhs

FORM - I

Particulars of Existing / Proposed Limits from the Banking System

(Limits from all Banks and Financial Institutions as on date of application)

Name: #REF!

Sr. No. Name of Bank / Financial Institution Nature of Facility Existing Limits

31-Mar-08 2008-09

Maximum Minimum

A. Working Capital Limits:

1 Fund based

Cash Credit - - - - -

2 Non-fund based Letter of Credit - - - - -

- - - -

B.

Term Loans/DPGS excluding Working Capital Loans

Term Loan -

Total: - - - - - -

Information about Associate Companies

Name: #REF!

Sr. No. Name of the Associate Company & Activity

Limits from all Banks and financial institutionsWorking Capital

Fund based

1 - - - -

2 - - - -

3 - - - -

4

5

- - - -

Extent to which Limits were utilised during last

12 months

Balance outstanding

as on

Limits now requested

(Companies / Firms / Concerns in which Directors / Partners / Proprietor and / or their family members or the brorower Company is / are asssociated with the other Unit as Directors / Partners / Proprietor or has / have furnishted guarantees).

Annual makeup of A/c Overdues, if

any

Name of Bank /

Financial Institution

Term Loan & DPGDate of Balance

SheetNon-fund

based

of 21 Assessment of Working Capital Requirements Rs. in Lakhs

FORM II : OPERATING STATEMENT

Name:

Sr. No. Particulars

Following years Projected

31-Mar-12 31-Mar-13 31-Mar-14 31-Mar-15 31-Mar-16 31-Mar-17 31-Mar-18

Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7

A Quantities:

i Raw Material Consumption 1,138.00 1,205.00 1,850.00 - - - -

ii Sales 6,144.00 7,128.00 12,400.00 - - - -

iii Rejects and Scraps - - - - - - -

1 Gross Incomea Sales (net of returns)

i Domestic Sales 100.00 200.00 300.00 400.00 500.00 600.00 700.00

ii Export Sales - - - - - - -

T1 Sub-total [ a(i+ii) ] 100.00 200.00 300.00 400.00 500.00 600.00 700.00

iii 25.00 30.00 40.00 50.00 60.00 70.00 80.00

T2 Net Sales [ T1-iii ] 75.00 170.00 260.00 350.00 440.00 530.00 620.00

iv % rise or fall in sales turnover [compared to previous year] {0.00%} {126.67%} {52.94%} {34.62%} {25.71%} {20.45%} {16.98%}

b Other Income

i Income from investment 21.00 53.00 36.00 - - - -

ii - - - - - - -

iii - - - - - - -

iv - - - - - - -

v - - - - - - -

T3 Total Other income [ b(i to iv) ] 21.00 53.00 36.00 - - - -

T4 Total Gross Income [ T2+T3 ] 96.00 223.00 296.00 350.00 440.00 530.00 620.00

2 Cost of Production & Cost of Salesa Raw Materials [Including Stores and other

items used in the process of manufacture)

i Imported - - - - - - -

ii Indegenous - - - - - - -

T5 sub-total [ a(i+ii) ] - - - - - - -

b Other Consumable Spares

i Imported - - - - - - -

ii Indegeneous - - - - - - -

T6 sub-total [ b(i+ii) ] - - - - - - -

c Direct Expenses

i Direct labour expenses 275.00 298.00 607.00 - - - -

ii power and fuel expenses 233.00 351.00 645.00 - - - -

iii other manufacturing expenses 118.00 167.00 373.00 - - - -

iv opening stock of RM and consumables 900.00 1,138.00 1,205.00 - - - -

v - - - - - - -

vi - - - - - - -

vii - - - - - - -

viii - - - - - - -

ix - - - - - - -

x Depreciation - - - - - - -

T7 [ c(i to x) ] 1,526.00 1,954.00 2,830.00 - - - -

T8 sub-total [ T5+T6+T7 ] 1,526.00 1,954.00 2,830.00 - - - -

d Add : Opening stock of W.I.P. 173.00 184.00 210.00 350.00 - - -

T9 Sub-total [ T8+2(d) ] 1,699.00 2,138.00 3,040.00 350.00 - - -

e Less : Closing Stock W.I.P. 184.00 210.00 350.00 - - - -

T10 Total Cost of Production [ T9-2(e) ] 1,515.00 1,928.00 2,690.00 350.00 - - -

f Add : Opening stock of Finished Goods 355.00 321.00 407.00 550.00 - - -

T11 sub-total [ T10+2(f) ] 1,870.00 2,249.00 3,097.00 900.00 - - -

g Less : Closing Stock of Finished Goods 321.00 407.00 550.00 - - - -

T12 Total Cost of Sales [ T11-2(g) ] 1,549.00 1,842.00 2,547.00 900.00 - - -

Actuals as per audited accounts

Current Year

Estimated

Less: Excise Duty

Total Direct Expenses



Name:

Sr. No. Particulars





Current Year

Estimated

3 General, Administrative & Selling Expenses

i Sales and adminstration expenses 178.00 257.00 400.00 - - - -

ii - - - - - - -

iii - - - - - - -

iv - - - - - - -

v - - - - - - -

vi - - - - - - -

vii - - - - - - -

viii - - - - - - -

ix - - - - - - -

x - - - - - - -

T13 Total General, Administrative &Selling Expenses [ 3(i to x) ] 178.00 257.00 400.00 - - - -

4 Operating Profit before Interest [ T4-T12-T13 ] (1,631.00) (1,876.00) (2,651.00) (550.00) 440.00 530.00 620.00

5 Finance Charges

i Interest expenses 245.00 258.00 450.00 - - - -

ii - - - - - - -

iii - - - - - - -

iv - - - - - - -

v - - - - - - -

T14 Total Finance Charges [ 5(i to v) ] 245.00 258.00 450.00 - - - -

6 Operating Profit after Interest [ 4-T14 ] (1,876.00) (2,134.00) (3,101.00) (550.00) 440.00 530.00 620.00

7 Non-Operating Income

i - - - - - - -

ii - - - - - - -

iii - - - - - - -

T15 Total Non-Operating Income [ 7(i to iii) ] - - - - - - -

8 Non-Operating Expenses

i Write off expenses 10.00 10.00 20.00 - - - -

ii Excise duty and sales tax 692.00 766.00 1,488.00 - - - -

iii Depreciation 629.00 648.00 800.00 - - - -

9 T16 Total Non-Operating Expenses [ 8(i to iii) ] 1,331.00 1,424.00 2,308.00 - - - -

T17 Net Non-Operating Income (+) /Expenses (-) [ T15-T16 ] (1,331.00) (1,424.00) (2,308.00) - - - -

10 Net Profit before Tax / (Loss) PBT [ 6+/(-)T17 ] (3,207.00) (3,558.00) (5,409.00) (550.00) 440.00 530.00 620.00

11 Provision for Taxes - - - - - - -

i provision for income tax 222.00 254.00 420.00

ii provision for dividend 60.00 180.00 100.00

12 Net Profit / Loss after Tax PAT [ 10-11 ] (3,207.00) (3,558.00) (5,409.00) (550.00) 440.00 530.00 620.00

PAT to Net Sales % [ 12/T2 ] % ### ### ### -{157.14%} {100.00%} {100.00%} {100.00%}

13 Equity Dividend & Dividend Tax - - - - - - -

Dividend Rate % {0.00%} {0.00%} {0.00%} {0.00%} {0.00%} {0.00%} {0.00%}

Dividend Distribution Tax % {0.00%} {0.00%} {0.00%} {0.00%} {0.00%} {0.00%} {0.00%}

14 Retained Profit [ 12-13 ] (3,207.00) (3,558.00) (5,409.00) (550.00) 440.00 530.00 620.00

15 [ 14/12 ] % {0.00%} {0.00%} {0.00%} {0.00%} {100.00%} {100.00%} {100.00%}

16 Additional Data:

Break-up of Total Gross Income

Domestic Sales:

i 1st Quarter - - - - - - -

ii 2nd Quarter - - - - - - -

iii 3rd Quarter - - - - - - -

Retained Profit / PAT %



Name:

Sr. No. Particulars





Current Year

Estimated

iv 4th Quarter - - - - - - -

T18 sub-total [i to iv] - - - - - - -

T19 Export Sales - - - - - - -

T20 - - - - - - - Total [T18+T19] to agree with T4]


FORM III : ANALYSIS OF BALANCE SHEET

Name:

Sr. No. Particulars




Current Liablities1 Short term borrowingsa

& excess borrowings placed on repayment basis)

i from Applicant Bank - - - - - - -

ii from Other Banks - - - - - - -

T1 sub-total [ a(i + ii) ] - - - - - - -

of which BP & BD

iii from Applicant Bank {00.00} {00.00} {00.00} {00.00} {00.00} {00.00} {00.00}

iv from Other Banks {00.00} {00.00} {00.00} {00.00} {00.00} {00.00} {00.00}

T2 sub-total [ b(iii + iv) ] - - - - - - -

T3 Total short term borrowings from banks T1 - - - - - - -

b from Others

i Sundry Trade Creditors - Indigenous - - - - - - -

ii Sundry Trade Creditors - Import - - - - - - -

iii Advance payments from Customers /

Deposits from Dealers / Stockists - - - - - - -

iv Provision for Taxation - - - - - - -

v Dividend payable - - - - - - -

vi Other Statutory Liabilities (due within 1 year) - - - - - - -

vii Deposits / Debentures / Instalments of Term

Loans / DPGs etc. (due within 1 year) - - - - - - -

T4 Total short term borrowings from others [ b(i to vii) ] - - - - - - -

2 Other Current Liabilities and Provisions

i - - - - - - -

ii - - - - - - -

iii - - - - - - -

iv - - - - - - -

v - - - - - - -

T5 sub-total [ 2(i to v) ] - - - - - - -

T6 Current Liabilities excl. bank borrowings [ T4+T5 ] - - - - - - -

T7 Total Current Liabilities [ T3+T6 ] - - - - - - -

3 Term Liabilitiesa Debentures (maturing after 1 year) - - - - - - -

b Preference Shares (redeemable after 1 year) - - - - - - -

c Term loans (repayable after 1 year) - - - - - - -

d Deferred Payment Credits (repayable after 1 year) - - - - - - -

e Term deposits (repayable after 1 year) - - - - - - -

f Other term liabilities

i Unsecured Loans - - - - - - -

ii - - - - - - -

T8 Total Term Liabilities [ 3(a to f) ] - - - - - - -

T9 Total Outside Liabilities [ T7+T8 ] - - - - - - -

4 Net Wortha Capital - - - - - - -

b General reserve - - - - - - -

c Revaluation Reserve - - - - - - -

d Other reserves (excluding provisions) - - - - - - -

e Surplus (+) or deficit (-) in P & L A/c - - - - - - -

f Others

i Share Premium Account - - - - - - -

ii Capital Redemption Reserve - - - - - - -

iii - - - - - - -

iv - - - - - - -

v - - - - - - -

T10 Net Worth [ 4(a to f) ] - - - - - - -

T11 Total Liabilities [ T9+T10 ] - - - - - - -


Current Year

Estimated

from Banks (including bills purchased, discounted

(due within one year-specify major items)

To check whether total assets match with total liabilities click here



Name:

Sr. No. Particulars




Current Assets5 Cash and bank balances - - - - - - -

6 Investments - - - - - - -

[other than long term Investments]

i Government & other trustee securities - - - - - - -

ii Fixed deposits with Banks & Others - - - - - - -

T12 sub-total [ 6(i+ii) ] - - - - - - -

7 i Receivables other than deferred & exports - - - - - - -

[Including bills purchased & discounted

by bankers]

ii Export receivables (Including bills - - - - - - -

purchased/discounted by bankers)

T13 sub-total [ 7(i+ii) ] - - - - - - -

8 Instalments under deferred receivables - - - - - - -

(due within one year)

9 Inventory

a Raw Materials [Including Stores and other

items used in the process of manufacture)

i Imported - - - - - - -

ii Indigeneous - - - - - - -

b Work [ Stock ] in Process - - - - - - -

c Finished Goods 321.00 407.00 550.00 - - - -

d Goods in Transit - - - - - - -

e Other consumable spares

i Imported - - - - - - -


T14 sub-total [ 9(a to e) ] 321.00 407.00 550.00 - - - -

10 Advances to suppliers of of raw materials /

stores & spares - - - - - - -

11 Advance payment of taxes - - - - - - -

12i - - - - - - -

ii - - - - - - -

iii - - - - - - -

iv - - - - - - -

v - - - - - - -

T15 sub-total [ 12(i to v) ] - - - - - - -

T16 Total Current Assets [ 5 to 12 ] 321.00 407.00 550.00 - - - -

13 Fixed Assetsi Gross Block - - - - - - -

ii Depreciation to date - - - - - - -

T17 Net Block [ 13(i-ii) ] - - - - - - -


Current Year

Estimated

Other current assets [specify major items]



Name:

Sr. No. Particulars





Current Year

Estimated

Other Non-Current Assets14 Investments / book debts /advances /

deposits which are non-current

a Investments in subsidiary

companies / affiliates - - - - - - -

b Other investments - - - - - - -

c Advances to suppliers of

capital goods and contractors - - - - - - -

d Deferred receivables

[maturity exceeding one year] - - - - - - -

e Security deposits / Tender Deposits - - - - - - -

f Others

i Receivables exceeding one year - - - - - - -

ii - - - - - - -

iii - - - - - - -

T18 sub-total [ 14(a to f) ] - - - - - - -

15 Obsolete Stocks - - - - - - -

16 Non-consumable consumables & spares - - - - - - -

17 Other non-current assets - - - - - - -

(Including dues from directors)

T19 Total Other Non-Current Assets [ 14 to 17 ] - - - - - - -

18 Intangible assets - - - - - - -

(Patents, Goodwill, Preliminary Expenses,

Bad / Doubtful Debts not provided for etc)

T20 321.00 407.00 550.00 - - - -

T21 Tangible Net Worth [ T10-18 ] - - - - - - -

T22 Net Working Capital [ T16-T7 ] 321.00 407.00 550.00 - - - -

19 Current Ratio [ T14/T4 ] - - - - - - -

20 Total Outside Liabilities/Tangible Net Worth [ T9/T21 ] - - - - - - -

21 Total Term Liabilities/Tangible Net Worth [ T8/T21 ] - - - - - - -

22 Additional Informationa Arrears of depreciation - - - - - - -

b Contingent Liabilities :

i Arrears of cumulative dividends - - - - - - -

ii Gratuity liability not provided for - - - - - - -

iii Disputed excise/customs tax liabilities - - - - - - -

iv Bills accepted / guarnatees extended to

accommodate associate / sister concerns /

other third parties - - - - - - -

Total Assets [ T16+T17+T19+18 ]

To check whether total assets match with total liabilities click here


FORM - IV : COMPARATIVE STATEMENT OF CURRENT ASSETS AND CURRENT LIABILITIES

Name:

Sr. No. Particulars




CURRENT ASSETS1 Raw Materials [Including Stores and other

items used in the process of manufacture)i Imported - - - - - - -

[Months' Consumption] {00.00} {00.00} {00.00} {00.00} {00.00} {00.00} {00.00}


[Months' consumption] {00.00} {00.00} {00.00} {00.00} {00.00} {00.00} {00.00}

2 Stocks in Process - - - - - - -

[Months' Cost of Production] {00.00} {00.00} {00.00} {00.00} {00.00} {00.00} {00.00}

3 Finished Goods 321.00 407.00 550.00 - - - -

[Months' Cost of Sales] {02.49} {02.65} {02.59} {00.00} {00.00} {00.00} {00.00}

4 Other consumable spares

i Imported - - - - - - -

[Months' Consumption] {00.00} {00.00} {00.00} {00.00} {00.00} {00.00} {00.00}


[Months' consumption] {00.00} {00.00} {00.00} {00.00} {00.00} {00.00} {00.00}

5 Receivables other than export & deferred

receivables (including bills purchased &

discounted by bankers) - - - - - - -

[Months' domestic sales including deferred payment sales] {00.00} {00.00} {00.00} {00.00} {00.00} {00.00} {00.00}

6 Export receivables [including bills purchased &

discounted] - - - - - - -

[Months' export sales] {00.00} {00.00} {00.00} {00.00} {00.00} {00.00} {00.00}

7 Advances to suppliers of of raw materials /

stores & spares - - - - - - -

8 Other current assets incl.cash & bank balances

i Cash & bank balances - - - - - - -

ii Investments [ other than long term ] - - - - - - -

iii Instalments under deferred receivables [ due within 1 year ] - - - - - - -

iv Advance payment of taxes - - - - - - -

v Other current assets as per T15 of Form-III - - - - - - -

vi - - - - - - -

vii - - - - - - -

T1 Total Current Assets 321.00 407.00 550.00 - - - -

CURRENT LIABILITIES[Other than bank borrowings for working capital]

9 Sundry Trade Creditors [for raw materials, stores, - - - - - - -

spares & consumables]

[Months' purchases] - - - - - - -

10 Advances from customers / deposits from dealers - - - - - - -

11 Statutory liabilities [Including Provision for Taxation] - - - - - - -

12 Other current liabilities [specify major items]

[Short Term borrowings, unsecured loans,

dividend payable, instalments of TL,

DPG, public deposits, debentures etc.]

i Deposits / Debentures / Instalments of Term

Loans / DPGs etc. (due within 1 year) - - - - - - -

ii - - - - - - -

iii - - - - - - -

iv - - - - - - -

v - - - - - - -

vi - - - - - - -

sub-total [ 12(i to vi) ] - - - - - - -

T2 Total Current Liabilities - - - - - - -


Current Year

Estimated

& deferred receivables due within 1 year [major items only]

To cross check with balance sheet current assets click here

To cross check with balance sheet current assets click here


FORM-V: COMPUTATION OF MAXIMUM PERMISSIBLE BANK FINANCE (MPBF) FOR WORKING CAPITAL

Name: #VALUE!

Sr. No. Particulars




FIRST Method of Lending1 Total Current Assets 321.00 407.00 550.00 - - - -

[ T1 in Form-IV ]

2 Current Liabilities [Other than bank borrowing] - - - - - - -

[ T2 in Form-IV ]

3 Working Capital Gap [WCG] 321.00 407.00 550.00 - - - -

[ 1 - 2 ]

4 Minimum Stipulated Net Working Capital 80.25 101.75 137.50 - - - -

[ 25% of WCG excluding export receivables]

[ (item 3 above - item no. 6 in Form - IV)*0.25 ]

5 Actual / Projected Net Working Capital [ NWC ] 321.00 407.00 550.00 - - - -

[ T22 in Form-III ]

6 Item no. 3 minus Item no. 4 240.75 305.25 412.50 - - - -

7 Item no. 3 minus Item no. 5 - - - - - - -

8 Maximum permissible bank finance [MPBF] - - - - - - -

[ least of item 6 or 7 above ]

9 Excess borrowings representing shortfall in NWC - - - - - - -

[ item 4 - item 5 ]

SECOND Method of Lending1 Total Current Assets 321.00 407.00 550.00 - - - -

[ T1 in Form-IV ]

2 Current Liabilities [other than bank borrowings] - - - - - - -

[ T2 in Form-IV ]

3 321.00 407.00 550.00 - - - -

[ 1 - 2 ]

4 Minimum Stipulated Net Working Capital 80.25 101.75 137.50 - - - -

[25% of total Current Assets excluding export receivables]

[ (1 above - item 6 in Form-IV)*0.25 ]

5 Actual / Projected net working capital 321.00 407.00 550.00 - - - -

[ T22 in Form-III ]

6 Item no. 3 minus Item no. 4 240.75 305.25 412.50 - - - -

7 Item no. 3 minus Item no. 5 - - - - - - -

8 Maximum permissible bank finance [MPBF] - - - - - - -

[ least of item 6 or 7 above ]

9 Excess borrowings representing shortfall in NWC - - - - - - -

[ item 4 - item 5 ]


Current Year

Estimated

Working Capital Gap (WCG) (1-2)


FORM-V: FUNDS FLOW STATEMENT

Name:

Sr. No. Particulars



Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7A SOURCES OF FUNDS

1 Net profit for the year after tax - - - 440.00 530.00 620.00

2 Depreciation - - - - - -

3 Increase in capital - - - - - -

4 Increase in long-term funds / term liabilities - - - - - -

5 Decrease in fixed assets - - - - - -

6 Decrease in other non-current assets - - - - - -

7 Others 3,558.00 5,409.00 550.00 - - -

8 - - - - - -

9 - - - - - -

10 - - - - - -

T1 Total 3,558.00 5,409.00 550.00 440.00 530.00 620.00

B APPLICATION OF FUNDS

1 Net loss for the year (3,207.00) (3,558.00) (5,409.00) (550.00) - -

2 Decrease in capital - - - - - -

3 Decrease in long-term funds / term liabilities - - - - - -

4 Increase in fixed assets - - - - - -

5 Increase in other non-current assets - - - - - -

6 Dividend payments - - - - - -

7 Others - - - 440.00 530.00 620.00

8 - - - - - -

9 - - - - - -

10 - - - - - -

T2 Total (3,207.00) (3,558.00) (5,409.00) (110.00) 530.00 620.00

a 6,765.00 8,967.00 5,959.00 550.00 - -

b Increase / (decrease) in current assets * 86.00 143.00 (550.00) - - -

* as per details given below at "h"

c Increase / (decrease) in current liabilities other

than bank borrowings - - - - - -

d Increase / (decrease) in working capital gap 86.00 143.00 (550.00) - - -

e Net surplus / (deficit) 6,679.00 8,824.00 6,509.00 550.00 - -

f Increase / (decrease) bank borrowings - - - - - -

g Increase / (decrease) net sales 95.00 90.00 90.00 90.00 90.00 90.00

h Break-up of "b" above:

Increase / (decrease) in inventory of:

i Raw materials - - - - - -

ii Work [ Stock ] in Process - - - - - -

iii Finished Goods 86.00 143.00 (550.00) - - -

iv Goods in Transit - - - - - -

v Other consumable spares - - - - - -

Increase / (decrease) in receivables

vi Domestic - - - - - -

vii Export - - - - - -

viii Increase / (decrease) in other current assets - - - - - -

86.00 143.00 (550.00) - - -


Current Year

Estimated

Long term surplus (+) / deficit (-) [ T1-T2 ]

Net total of [ h(i to viii) ]


SUMMARY OF FINANCIAL STATEMENTS FOR RATIO ANALYSIS

Name: #VALUE!

Sr. No. Particulars




OPERATING STATEMENT

INCOME

Domestic sales 100.00 200.00 300.00 400.00 500.00 600.00 700.00

Export sales - - - - - - -

Gross Sales 100.00 200.00 300.00 400.00 500.00 600.00 700.00

Excise duty 25.00 30.00 40.00 50.00 60.00 70.00 80.00

Net Sales 75.00 170.00 260.00 350.00 440.00 530.00 620.00

Other Income 21.00 53.00 36.00 - - - -

Gross Income 96.00 223.00 296.00 350.00 440.00 530.00 620.00

EXPENSES

Raw material [Imported] - - - - - - -

Raw material [Indigenous] - - - - - - -

Consumables [Imported] - - - - - - -

Consumables [Indigenous] - - - - - - -

Total Material Cost - - - - - - -

Total Consumables Cost - - - - - - -

Total purchases - - - - - - -

Direct Labour 275.00 298.00 607.00 - - - -

Depreciation - - - - - - -

Other direct overheads 1,251.00 1,656.00 2,223.00 - - - -

Total direct expenses 1,526.00 1,954.00 2,830.00 - - - -

Inventory [opening] of WIP 173.00 184.00 210.00 350.00 - - -

Inventory [closing] of WIP 184.00 210.00 350.00 - - - -

Total cost of production 1,515.00 1,928.00 2,690.00 350.00 - - -

Inventory [opening] of finished goods 355.00 321.00 407.00 550.00 - - -

Inventory [closing] of finished goods 321.00 407.00 550.00 - - - -

Average inventory of finished goods 338.00 364.00 478.50 275.00 - - -

Total cost of sales 1,549.00 1,842.00 2,547.00 900.00 - - -

Gross Profit (1,453.00) (1,619.00) (2,251.00) (550.00) 440.00 530.00 620.00

Total indirect expenses 178.00 257.00 400.00 - - - -

Opearting profit before finance charges (1,631.00) (1,876.00) (2,651.00) (550.00) 440.00 530.00 620.00

Total finance charges [only interest element] 245.00 258.00 450.00 - - - -

Opearting profit after finance charges (1,876.00) (2,134.00) (3,101.00) (550.00) 440.00 530.00 620.00

Non-operating income - - - - - - -

Non-operating expenses 1,331.00 1,424.00 2,308.00 - - - -

Profit before Tax / (Loss) PBT (3,207.00) (3,558.00) (5,409.00) (550.00) 440.00 530.00 620.00

Provision for Taxes - - - - - - -

Net Profit / Loss after Tax PAT (3,207.00) (3,558.00) (5,409.00) (550.00) 440.00 530.00 620.00

Equity divident payout - - - - - - -

Retained Profit (3,207.00) (3,558.00) (5,409.00) (550.00) 440.00 530.00 620.00

Net profit before depreciation, interest & tax [PBDIT] (2,962.00) (3,300.00) (4,959.00) (550.00) 440.00 530.00 620.00

Net profit before interest & tax [PBIT] (2,962.00) (3,300.00) (4,959.00) (550.00) 440.00 530.00 620.00


Current Year

Estimated


SUMMARY OF FINANCIAL STATEMENTS FOR RATIO ANALYSIS

Name: #VALUE!

Sr. No. Particulars





Current Year

Estimated

BALANCE SHEET

Liabilities

Short-term borrowings from banks - - - - - - -

Sundry creditors - - - - - - -

- NA NA NA NA NA NA

Average creditors - - - - - - -

Short-term borrowings from others - - - - - - -

Other current liabilities - - - - - - -

Total current liabilities - - - - - - -

Total term liabilities - - - - - - -

Total outside liabilities - - - - - - -

Total liabilities - - - - - - -

Assets

Cash, bank & investments - - - - - - -

Receivables-other than export - - - - - - -

Receivables-export - - - - - - -

Total Receivables - - - - - - -

- NA NA NA NA NA NA

Average receivables - - - - - - -

Inventory 321.00 407.00 550.00 - - - -

Other current assets - - - - - - -

Total current assets 321.00 407.00 550.00 - - - -

Fixed assets

Gross block - - - - - - -

Depreciation upto date - - - - - - -

Net block - - - - - - -

Total other non-current assets - - - - - - -

Intangible Assets - - - - - - -

Total assets 321.00 407.00 550.00 - - - -

Total Tangible Assets 321.00 407.00 550.00 - - - -

Net worth - - - - - - -

Tangible net worth - - - - - - -

Net working capital 321.00 407.00 550.00 - - - -

Opening creditors for FIRST yearÆ

Opening debtors for FIRST yearÆ

E55

VLeenraj: Input opening creditors amount for the first year to get average creditors

E69

VLeenraj: Input opening debtors amount for the first year to get average debtors

of 21 Assessment of Working Capital Requirements

RATIO ANALYSIS

Name: #VALUE!

Sr. No. Particulars




A Long-term Solvency Ratios

1 Debt Equity Ratio - - - - - - -

2 Net Worth to Total Assets Ratio - - - - - - -

3 Debt to Net Worth Ratio - - - - - - -

4 Capital Gearing Ratio - - - - - - -

5 Fixed Assets to Long Term Funds - - - - - - -

6 Propriety Ratio - - - - - - -

7 Interest Coverage (12.09) (12.79) (11.02) - - - -

8 Debt Service Coverage - - - - - - -

B Short-term Solvency Ratios

1 Current Ratio - - - - - - -

2 Quick Ratio or Liquid Ratio or Acid Test Ratio - - - - - - -

3 Absolute Liquid Ratio - - - - - - -

C Profitability Ratios

1 Return on Capital Employed or Return on

Investment -999.07% -874.20% -983.45% 0.00% 0.00% 0.00% 0.00%

2 Gross Profit Margin -1937.33% -952.35% -865.77% -157.14% 100.00% 100.00% 100.00%

3 Net Profit Margin -4276.00% -2092.94% -2080.38% -157.14% 100.00% 100.00% 100.00%

4 Cash Profit Ratio -4276.00% -2092.94% -2080.38% -157.14% 100.00% 100.00% 100.00%

5 Return on Net Worth 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

6 -2174.67% -1103.53% -1019.62% -157.14% 100.00% 100.00% 100.00%

7 -2501.33% -1255.29% -1192.69% -157.14% 100.00% 100.00% 100.00%

Ideal Levels


Current Year

Estimated

Operating Profit (before interest) Margin

Operating Profit (after interest) Margin

C3

VLeenraj: You can put applicable Ideal Levels for all the ratios in this column

of 21 Assessment of Working Capital Requirements

RATIO ANALYSIS

Name: #VALUE!

Sr. No. Particulars




Ideal Levels


Current Year

Estimated

D Activity Ratios

1 Inventory Turnover Ratio 0.23 0.42 0.47 - - - -

[Based on closing inventory]

2 Inventory Turnover Ratio 0.22 0.47 0.54 1.27 - - -

[Based on average inventory]

3 Inventory Turnover Ratio 4.58 5.06 5.32 3.27 - - -

[Based on cost of sales / average inventory]

4 Inventory Turnover Period

i Based on net sales & closing inventory 1,562.20 873.85 772.12 - - - -

ii Based on net sales & average inventory 1,644.93 781.53 671.74 286.79 - - -

iii Based on net cost of sales & average inventory 79.64 72.13 68.57 111.53 - - -

5 Debtors Turnover Ratio - - - - - - -

[Based on closing debtors]

6 Debtors Turnover Ratio - - - - - - -

[Based on average debtors]

7 Debtors Turnover Period

i Based on net sales & closing debtors - - - - - - -

ii Based on net sales & average debtors - - - - - - -

8 Creditors Turnover Ratio - - - - - - -

[Based on closing creditors]

9 Creditors Turnover Ratio - - - - - - -

[Based on average creditors]

10 Creditors Turnover Period

i Based on purchases & closing creditors - - - - - - -

ii Based on purchases & average creditors - - - - - - -

11 Fixed Assets Turnover Ratio - - - - - - -

12 Assets Turnover Ratio 0.23 0.42 0.47 - - - -

13 Working Capital Turnover Ratio 0.23 0.42 0.47 - - - -

14 Sales to Capital Employed - - - - - - -

E Operating Ratios

1 Domestic Sales Proportion 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%

2 Export Sales Proportion 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

3 Material Cost Ratio 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

4 Consumables Cost Ratio 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

5 Direct Labour Cost Ratio 366.67% 175.29% 233.46% 0.00% 0.00% 0.00% 0.00%

6 Other Direct Cash Overheads Cost Ratio 1668.00% 974.12% 855.00% 0.00% 0.00% 0.00% 0.00%

7 Total Direct Cost Ratio [excl material & consumables] 2034.67% 1149.41% 1088.46% 0.00% 0.00% 0.00% 0.00%

8 Total Direct Cost Ratio [incl material & consumables] 2034.67% 1149.41% 1088.46% 0.00% 0.00% 0.00% 0.00%

9 Indirect Cost Ratio 237.33% 151.18% 153.85% 0.00% 0.00% 0.00% 0.00%

10 Interest Cost Ratio 326.67% 151.76% 173.08% 0.00% 0.00% 0.00% 0.00%

11 Operating Cost Ratio 2629.33% 1386.47% 1306.54% 257.14% 0.00% 0.00% 0.00%

C3

VLeenraj: You can put applicable Ideal Levels for all the ratios in this column


STATEMENT OF CHANGES IN WORKING CAPITAL

Name:

Sr. No. Particulars




Current Assets

Cash and bank balances - - - - - - -

Investments

Investments [other than long term] - - - - - - -

Government & other trustee securities - - - - - - -

Fixed deposits with Banks & Others - - - - - - -

Receivables

Receivables other than deferred & exports - - - - - - -

Export receivables - - - - - - -

Instalments under deferred receivables - - - - - - -

Inventory

Raw Materials

Imported - - - - - - -

Indigeneous - - - - - - -

Work [ Stock ] in Process - - - - - - -

Finished Goods 321.00 407.00 550.00 - - - -

Goods in Transit - - - - - - -

Other consumable spares

Imported - - - - - - -

Indigeneous - - - - - - -

Advances to suppliers - - - - - - -

Advance payment of taxes - - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

Total Current Assets 321.00 407.00 550.00 - - - -

Change in the current assets 86.00 143.00 (550.00) - - -

Current Liabilities

Short term borrowings from Banks

from Applicant Bank - - - - - - -

from Other Banks - - - - - - -

of which BP & BD

from Applicant Bank - - - - - - -

from Other Banks - - - - - - -

Short term borrowings from Others

Sundry Trade Creditors - Indigenous - - - - - - -

Sundry Trade Creditors - Import - - - - - - -

Advance from Customers / deposits from dealers - - - - - - -

Provision for Taxation - - - - - - -

Dividend payable - - - - - - -

Other Statutory Liabilities - - - - - - -

Deposits / Debentures / Instalments of Term

Loans / DPGs etc. - - - - - - -

Other Current Liabilities and Provisions

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

- - - - - - -

Total Current Liabilities - - - - - - -

Change in the current liabilities - - - - - -

Net Working Capital as calculated above 321.00 407.00 550.00 - - - -

Increase / (Decrease) in Net Working Capital - 86.00 143.00 (550.00) - - -


Current Year

Estimated

To check whether above figures agree with balance sheet figures click here

CROSS-CHECK

#VALUE!

Particulars




Balance Sheet

Total Assets 321.00 407.00 550.00 - - - -

Total Liablities - - - - - - -

Difference 321.00 407.00 550.00 - - - -

Comparative Statement of Current Assets & Current Liabilities

Total Current Assets as per statement 321.00 407.00 550.00 - - - -

Total Current Assets as per balance sheet 321.00 407.00 550.00 - - - -

Difference - - - - - - -

Total Current Liabilities as per statement - - - - - - -

Total Current Liabilities as per balance sheet - - - - - - -


Statement of Changes in Working Capital

Total Current Assets as per statement 321.00 407.00 550.00 - - - -

Total Current Assets as per balance sheet 321.00 407.00 550.00 - - - -


Total Current Liabilities as per statement - - - - - - -

Total Current Liabilities as per balance sheet - - - - - - -


Net working capital as per statement 321.00 407.00 550.00 - - - -

Net working capital as per balance sheet 321.00 407.00 550.00 - - - -



Current Year

Estimated

Click here to go back to BALANCE SHEET "TOTAL ASSETS"Click here to go back to BALANCE SHEET "TOTAL LIABILITIES"

Click here to go back to STATEMENT "CURRENT ASSETS"Click here to go back to BALANCE SHEET "CURRENT ASSETS"

Click here to go back to STATEMENT "CURRENT LIABILITIES"Click here to go back to BALANCE SHEET "CURRENT LIABILITIES"

Click here to go back to STATEMENT "CURRENT ASSETS"Click here to go back to BALANCE SHEET "CURRENT ASSETS"

Click here to go back to STATEMENT "CURRENT LIABILITIES"Click here to go back to BALANCE SHEET "CURRENT LIABILITIES"

Click here to go back to STATEMENT "NET WORKING CAPITAL"Click here to go back to BALANCE SHEET "NET WORKING CAPITAL"

CHARTS

Name:

Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 -

500.00

1,000.00

1,500.00

2,000.00

2,500.00

3,000.00

75.

00

170

.00

260

.00

350

.00

440

.00

530

.00

620

.00

1,5

49.0

0 1,8

42.0

0

2,5

47.0

0

900

.00

-

-

-

Net Sales Total Cost of Sales

Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 -

100.00

200.00

300.00

400.00

500.00

600.00

321

.00

407

.00

550

.00

-

-

-

-

-

-

-

-

-

-

-

321

.00

407

.00

550

.00

-

-

-

-

Total Current Assets Total Current Liabilities Working Capital Gap [WCG]


(6,000.00)

(5,000.00)

(4,000.00)

(3,000.00)

(2,000.00)

(1,000.00)

-

1,000.00

Net Sales Net Profit / Loss after Tax PAT


-4500.00%

-4000.00%

-3500.00%

-3000.00%

-2500.00%

-2000.00%

-1500.00%

-1000.00%

-500.00%

0.00%

500.00%

Gross Profit Margin Net Profit Margin

Copy of Copy of 7_CMA_Format1

Documents

Transcript of Copy of Copy of 7_CMA_Format1