The document provides assumptions and projections for a proposed project including:
- Project costs totaling Rs. 572 crores including working capital of Rs. 78 crores
- Financial assumptions like 38.81% debt proportion, 15.77% WACC, and repayment of term loan over 2 years
- Operating assumptions like production capacity of 4000 MTPA for each product increasing to 80% utilization by year 3
- Projected profits, cash flows, and performance metrics like 23.25% IRR and payback period of 2.92 years
CapitalHeight Financial Services is a leading Stock Advisory Company, having a strong hold in providing most authentic and accurate Equity Tips as well as Commodity Tips.
We are a team of highly qualified and experienced analysts, who deliver their expertise in providing stock market calls for traders which include tips like Stock Tips, Commodity Tips, MCX Tips, Equity Tips and Intraday Tips. All services are provided through SMS and Instant Messenger.
Our research is based around these services :
• Stock Tips
• Commodity Tips
• Equity Tips
• Intraday Tips
• NCDEX Tips
CapitalHeight always aim at providing services in accordance with the comfort levels of all traders and investors in stock market ranging from small investors to HNI’s, who trade in vast domain of share market such as Intraday, Index Trading (NIFTY & BANK NIFTY ), Equity Market, F&O, MCX, NCDEX.
For stock tips, mcx tips, commodity tips and equity tips, please visit our site at http://www.capitalheight.com or please call our 24/7 Customer Care Support us at +91 9993066624, 0731 - 4295 - 950
Or email us at: contact@capitalheight.com
New Media Communication: Using Word of Mouth Marketing OnlineJohn Paul Richards
This is the video we created as a team within the Full Sail University's IMBD program. I personally created the YouTube slides but had great team work to put the presentation together.
CapitalHeight Financial Services is a leading Stock Advisory Company, having a strong hold in providing most authentic and accurate Equity Tips as well as Commodity Tips.
We are a team of highly qualified and experienced analysts, who deliver their expertise in providing stock market calls for traders which include tips like Stock Tips, Commodity Tips, MCX Tips, Equity Tips and Intraday Tips. All services are provided through SMS and Instant Messenger.
Our research is based around these services :
• Stock Tips
• Commodity Tips
• Equity Tips
• Intraday Tips
• NCDEX Tips
CapitalHeight always aim at providing services in accordance with the comfort levels of all traders and investors in stock market ranging from small investors to HNI’s, who trade in vast domain of share market such as Intraday, Index Trading (NIFTY & BANK NIFTY ), Equity Market, F&O, MCX, NCDEX.
For stock tips, mcx tips, commodity tips and equity tips, please visit our site at http://www.capitalheight.com or please call our 24/7 Customer Care Support us at +91 9993066624, 0731 - 4295 - 950
Or email us at: contact@capitalheight.com
New Media Communication: Using Word of Mouth Marketing OnlineJohn Paul Richards
This is the video we created as a team within the Full Sail University's IMBD program. I personally created the YouTube slides but had great team work to put the presentation together.
NetworkWilliamsburg celebrates its 5 year anniversary on December 5 - 5 years of support for nonprofits serving the greater Williamsburg area. To see how we've grown, we've created a short slide show for you!
Rethinking Media & Marketing For The Connected Era: AHAA "Thinking Under the ...Adam Ostrow
Hispanics higher than average usage rates of smartphones, television, online video, social networking and other forms of entertainment make this group one of today’s most engaged and dynamic populations in the digital space (Nielsen). As CSO for Mashable – the independent news site with 20 million unique monthly visitors and 10 million social media followers – new media entrepreneur and commentator Adam Ostrow responds to the new challenges social and mobile are creating for publishers and advertisers -- from curation and user experience to second screen impact, connectivity in the car, brands as content creators, and more.
Presented at AHAA's annual "Thinking Under the Influence" conference in Miami on May 1, 2013
How you can use social media to impact the worldSean Si
My presentation about How you can powerfully use social media for reaching out to people and impacting the world on Feb 26, 2013 for DLSU's Leadership youth conference.
Landmines for Entrepreneurs with Olivier Wenker, MD, MBA, DEAAPlatform Houston
About Dr. Olivier Wenker
Since 2001, Dr. Wenker is M. D. Anderson Cancer Center's Director of Technology Discovery. In this function, he has created a novel support mechanism for clinical and research faculty. The fund he manages created within a few years a multiple of 4 on value creation for the institution. Dr. Wenker also teaches entrepreneurship classes in collaboration with The University of Texas System.
Dr. Wenker started his career as an anesthesiologist in 1985. He is triple European board certified in anesthesiology, critical care medicine and emergency/disaster medicine and holds the title Professor of Anesthesiology. Dr. Wenker served many years as emergency/trauma physician on board rescue helicopters, ICU airplanes, ambulances, and emergency physician vehicles. He worked as a trauma field physician, rescue diver, disaster medicine triage and lead physician, and served many years as chief of a medical team for special police forces. He was involved in over 700 rescue missions. In 2004, Dr. Wenker earned a Master of Business Administration degree from the Jones Graduate School for Management at Rice University in Houston, Texas, receiving the prestigious Jones Award for Academic Excellence.
Dr. Wenker's special interests involve electronic publishing and the use of digital information for education. In 1996, he founded "Internet Scientific Publications, LLC." This online platform became the world's largest electronic medical publishing house. Approximately 15,000 daily readers enjoy the free medical content offered by the site. Dr. Wenker created and launched 64 online journals in the past nine years. He assembled over 1,000 international editors and reviewers and closely collaborates with over 60 editors-in-chief. For two consecutive years he won the esteemed ASA (American Society of Anesthesiologists) "Exceptional Merit for Outstanding Education in Anesthesia Award." In addition, he won over 20 awards for his online journals. Most recently he received the Golden Web Award presented by the International Association of Webmasters and Designers.
Private Equity.Venture Capital Fund VALUATION MODEL & BUSINESS PLAN. A Real E...Manuel Lacarte
Financial Valuation Model made for a real estate fund case, but easily adapted to any other investment profile.
Works automatically and allows to calculate different business scenarios by entering new assumptions just changing data (blue figures in "Front page & Inputs" sheet)
Sheets included:
-Front Page & Inputs
-Capital
-Revenues
-Expenses
-Financing
-P&L
-Cash Flow
-Shareholder`s Cash Flow
-Balance Sheets
-Investments
-Depreciations
-V.A.T.
Equity Partner Required - Unkomanzi Park Residential Development, KZN, South ...Thinus Pienaar
Jason Wilkes our principle at Tyson Properties has launched the following development 18 months ago and is looking for an equity partner for phase two of the Umkomanzi park development, I am sure that this exciting development with secure capital investment returns would be of interest to you or some of your more serious contacts or clients. As a referral to anyone whom would be interested to come to the party on this one - as you will see from the intro letter plus attachments that there is $$$ to be made, for the client as well as commission for the referrer. Taking the current exchange rate there is no better time than the present to invest off-shore (Foreign Clients), and what better vehicle than Real Estate.
NetworkWilliamsburg celebrates its 5 year anniversary on December 5 - 5 years of support for nonprofits serving the greater Williamsburg area. To see how we've grown, we've created a short slide show for you!
Rethinking Media & Marketing For The Connected Era: AHAA "Thinking Under the ...Adam Ostrow
Hispanics higher than average usage rates of smartphones, television, online video, social networking and other forms of entertainment make this group one of today’s most engaged and dynamic populations in the digital space (Nielsen). As CSO for Mashable – the independent news site with 20 million unique monthly visitors and 10 million social media followers – new media entrepreneur and commentator Adam Ostrow responds to the new challenges social and mobile are creating for publishers and advertisers -- from curation and user experience to second screen impact, connectivity in the car, brands as content creators, and more.
Presented at AHAA's annual "Thinking Under the Influence" conference in Miami on May 1, 2013
How you can use social media to impact the worldSean Si
My presentation about How you can powerfully use social media for reaching out to people and impacting the world on Feb 26, 2013 for DLSU's Leadership youth conference.
Landmines for Entrepreneurs with Olivier Wenker, MD, MBA, DEAAPlatform Houston
About Dr. Olivier Wenker
Since 2001, Dr. Wenker is M. D. Anderson Cancer Center's Director of Technology Discovery. In this function, he has created a novel support mechanism for clinical and research faculty. The fund he manages created within a few years a multiple of 4 on value creation for the institution. Dr. Wenker also teaches entrepreneurship classes in collaboration with The University of Texas System.
Dr. Wenker started his career as an anesthesiologist in 1985. He is triple European board certified in anesthesiology, critical care medicine and emergency/disaster medicine and holds the title Professor of Anesthesiology. Dr. Wenker served many years as emergency/trauma physician on board rescue helicopters, ICU airplanes, ambulances, and emergency physician vehicles. He worked as a trauma field physician, rescue diver, disaster medicine triage and lead physician, and served many years as chief of a medical team for special police forces. He was involved in over 700 rescue missions. In 2004, Dr. Wenker earned a Master of Business Administration degree from the Jones Graduate School for Management at Rice University in Houston, Texas, receiving the prestigious Jones Award for Academic Excellence.
Dr. Wenker's special interests involve electronic publishing and the use of digital information for education. In 1996, he founded "Internet Scientific Publications, LLC." This online platform became the world's largest electronic medical publishing house. Approximately 15,000 daily readers enjoy the free medical content offered by the site. Dr. Wenker created and launched 64 online journals in the past nine years. He assembled over 1,000 international editors and reviewers and closely collaborates with over 60 editors-in-chief. For two consecutive years he won the esteemed ASA (American Society of Anesthesiologists) "Exceptional Merit for Outstanding Education in Anesthesia Award." In addition, he won over 20 awards for his online journals. Most recently he received the Golden Web Award presented by the International Association of Webmasters and Designers.
Private Equity.Venture Capital Fund VALUATION MODEL & BUSINESS PLAN. A Real E...Manuel Lacarte
Financial Valuation Model made for a real estate fund case, but easily adapted to any other investment profile.
Works automatically and allows to calculate different business scenarios by entering new assumptions just changing data (blue figures in "Front page & Inputs" sheet)
Sheets included:
-Front Page & Inputs
-Capital
-Revenues
-Expenses
-Financing
-P&L
-Cash Flow
-Shareholder`s Cash Flow
-Balance Sheets
-Investments
-Depreciations
-V.A.T.
Equity Partner Required - Unkomanzi Park Residential Development, KZN, South ...Thinus Pienaar
Jason Wilkes our principle at Tyson Properties has launched the following development 18 months ago and is looking for an equity partner for phase two of the Umkomanzi park development, I am sure that this exciting development with secure capital investment returns would be of interest to you or some of your more serious contacts or clients. As a referral to anyone whom would be interested to come to the party on this one - as you will see from the intro letter plus attachments that there is $$$ to be made, for the client as well as commission for the referrer. Taking the current exchange rate there is no better time than the present to invest off-shore (Foreign Clients), and what better vehicle than Real Estate.
1. Assumptions
Project Cost (Rs. Lakhs)
Land and Site Development 25.00
Building 85.00
Plant and Machinery 175.00
Miscellaneous Fixed Assets 125.00
Motor Vehicle 24.00
Pre-Operative Expenses 25.00
Public Issue Expenses 15.00
Contingency 20.00
Project Cost (excl. WCM) 494.00
Working Capital Margin 78.00
Project Cost (incl. WCM) 572.00
Working Capital
Raw Materials No. of Months 1.00
Utilities No. of Months 0.50
Work-in Progress No. of Months 0.50
Finished Goods No. of Months 0.98
Debtors No. of Months 1.00
Working Capital Financed by Syndicate Bank % 60%
Working Capital Loan Margin % 40%
Interest on Working Capital % 12.50%
Financial Assumptions
Financing
Equity
Promoters Equity 100.00
Equity Issue 250.00
Term Loan 222.00
572.00
Debt Proportion % 38.81%
Equity Proportion % 61.19%
Interest on Debt % 14.00%
Repayment Period (Equal Installments at the end of 4th and 5th Year)
Years 2.00
Weighted Average Cost of Capital
Post-tax cost of Debt 9.10%
Cost of Equity 20.00%
Weight- Debt 38.81%
Weight- Equity 61.19%
WACC 15.77%
Depreciation
As per Companies Act (SLM) As per Companies Act (SLM)
Buildings % 5.00%
Plant and Machinery % 10.00%
Miscellaneous Fixed Assets % 15.00%
Motor Vehicle % 25.00%
As per Income Tax Act (WDV) As per Income Tax Act (WDV)
Buildings % 15.00%
Plant and Machinery % 25.00%
Miscellaneous Fixed Assets 20.00%
Motor Vehicle 40.00%
Depreciable Value for Book Depreciation % 100.00%
Depreciable Value for Tax Depreciation % 100.00%
Amortisation of Share Issue Expenses years 5.00
Income Tax
Corporate Tax Rate % 35.00%
For Simplicity, treatment of Share Issue Expenses is assumed to be same both under Companies Act and Income Tax Act
Salvage Value for all assets except land % of NBV at 5th year 50.00%
Salvage Value for land % of NBV at 5th year 100.00%
Capacity and Operating Parameters
Annual Production Capacity
DCP - Feed Grade MTPA 4000.00
DCP - IP Grade MTPA 4000.00
No. of Months in a Year Nos 12.00
Capacity Utilisation for Both Feed and IP Grade
Year 1 % 60.00%
Year 2 % 70.00%
2. Year 3 % 80.00%
Operating Revenue and Costs
Sales Price
DCP - Feed Grade Rs. per MT 8500.00
DCP - IP Grade Rs. per MT 28000.00
Cost of Raw Material p.u. of DCP - Feed Grade Rate (Rs. p.u.) 4650.00
Cost of Raw Material p.u. of DCP - IP Grade Rate (Rs. p.u.) 16500.00
Consumable Stores % of Sales Revenue 2.00%
Power % of Sales Revenue 4.00%
Fuel % of Sales Revenue 2.50%
Packaging Costs % of Sales Revenue 1.00%
Administrative Expenses
1st Year of Operation Rs. Lakhs 5.50
2nd Year of Operation Onwards % Increase p.a. 5.00%
Selling and Distribution Expenses % of Sales 3.00%
Wages and Salaries
1st Year of Operation
Fixed (80% of Rs.24 Lakhs) Rs. Lakhs 19.20
Variable (20% of Rs.24 Lakhs) Rs. Lakhs 4.80
2nd Year of Operation Onwards
Fixed % Increase p.a. 5.00%
Variable Increase in the same proportion of Production
3.
4. Statement of Working Capital (Rs. Lakhs)
Particulars Units 0 1 2 3 4 5
Working Capital
Raw Materials Rs. Crores 42.30 49.35 56.40 56.40 56.40
Utilities Rs. Crores 3.47 4.05 4.62 4.62 4.62
Work-in Progress Rs. Crores 25.23 29.38 33.52 33.55 33.58
Finished Goods Rs. Crores 50.66 58.87 67.08 67.19 67.31
Debtors Rs. Crores 73.00 85.17 97.33 97.33 97.33
Working Capital Rs. Crores 194.66 226.81 258.96 259.10 259.25
Increase/(Decrease) in WC Rs. Crores -194.66 -32.15 -32.15 -0.14 -0.15
Working Capital Financing
Working Capital Margin Rs. Crores 77.86 77.86 77.86 77.86 77.86
Debt 30.22 30.22 30.22 30.22 30.22
Equity 47.64 47.64 47.64 47.64 47.64
Increase/(Decrease) in WCM -77.86 0.00 0.00 0.00 0.00
Working Capital Loan Rs. Crores 116.80 136.08 155.38 155.46 155.55
Interest on Working Capital Loan Crores
Rs. 14.60 17.01 19.42 19.43 19.44
Working Capital through Internal Accruals 0.00 12.86 25.72 25.78 25.84
Increase/(Decrease) in WCM-Equity -47.64 0.00 0.00 0.00 0.00
Increase/(Decrease) in WC through Internal Accruals
0.00 -12.86 -12.86 -0.06 -0.06
-47.64 -12.86 -12.86 -0.06 -0.06 0.00
Recovery of WCM-Equity -73.48
5. Statement of Profitability and Performance Parameters (Rs. Lakhs)
Particulars Units 0 1 2 3 4 5
Production
Operational Months Months 12 12 12 12 12
Capacity Utilisation %
First 6 Months % 60% 70% 80% 80% 80%
Second 6 Months % 60% 70% 80% 80% 80%
Annual Production
DCP - Feed Grade MTPA 2400 2800 3200 3200 3200
DCP - IP Grade MTPA 2400 2800 3200 3200 3200
Profit/Loss
Gross Revenue Rs. Lakhs 876.00 1022.00 1168.00 1168.00 1168.00
Operating Expenditure
Cost of Raw Material p.u. of DCP - Feed Grade 111.60 130.20 148.80 148.80 148.80
Cost of Raw Material p.u. of DCP - IP Grade 396.00 462.00 528.00 528.00 528.00
Consumable Stores 17.52 20.44 23.36 23.36 23.36
Power 35.04 40.88 46.72 46.72 46.72
Fuel 21.90 25.55 29.20 29.20 29.20
Packaging Costs 8.76 10.22 11.68 11.68 11.68
Administrative Expenses 5.50 5.78 6.06 6.37 6.69
Selling and Distribution Expenses 26.28 30.66 35.04 35.04 35.04
Wages and Salaries
Fixed 19.20 20.16 21.17 22.23 23.34
Variable 4.80 5.60 6.40 6.40 6.40
Total Rs. Lakhs 646.60 751.49 856.43 857.79 859.22
Gross Margin Rs. Lakhs 229.40 270.52 311.57 310.21 308.78
Less: Amortisation of Share Issue Expenses 3.00 3.00 3.00 3.00 3.00
Less: Book Depreciation Rs. Lakhs 51.62 51.62 51.62 51.62 44.96
Profit before Interest and Tax Rs. Lakhs 174.78 215.90 256.95 255.59 260.82
Less: Interest on Term Loans Rs. Lakhs 31.08 31.08 31.08 31.08 15.54
Less: Interest on Working Capital Loan Rs. Lakhs 14.60 17.01 19.42 19.43 19.44
Profit before Tax Rs. Lakhs 129.10 167.81 206.45 205.08 225.84
Corporate Tax Rs. Lakhs 27.86 49.83 69.62 73.85 82.35
Profit after Tax Rs. Lakhs 101.25 117.98 136.83 131.23 143.49
6. Particulars Units 0 1 2 3 4 5
Working Capital
(Increase)/Decrease in Working Capital Rs. Lakhs -47.64 -12.86 -12.86 -0.06 -0.06 0.00
Recovery of Working Capital Rs. Lakhs -73.48
Capex
Capital Expenditure Excl. WC Mgn Rs. Lakhs -572.00
Salvage Value Rs. Lakhs 126.29
Project IRR (Post Tax)
Profit Before Tax Rs. Lakhs 129.10 167.81 206.45 205.08 225.84
Add:
Book Depreciation and Amortisation Rs. Lakhs 54.62 54.62 54.62 54.62 47.96
Interest on Term Loans Rs. Lakhs 31.08 31.08 31.08 31.08 15.54
Interest on Working Capital Loan Rs. Lakhs 14.60 17.01 19.42 19.43 19.44
Cash Accruals Before Tax Rs. Lakhs 229.40 270.52 311.57 310.21 308.78
Less: Corporate Tax Rs. Lakhs 27.86 49.83 69.62 73.85 82.35
Cash Accruals to Project Rs. Lakhs 201.54 220.68 241.94 236.36 226.42
Capital Expenditure Excl. WC Mgn, IDC and FC Rs. Lakhs -572.00 0.00 0.00 0.00 0.00 0.00
Salvage Value Rs. Lakhs 126.29
(Increase)/Decrease in Working Capital Rs. Lakhs -47.64 -12.86 -12.86 -0.06 -0.06 0.00
Recovery of Working Capital Rs. Lakhs -73.48
Net Cash Flows to Project Rs. Lakhs -619.64 188.68 207.82 241.89 236.30 279.24
Project IRR % 23.25%
7. Particulars Units 0 1 2 3 4 5
Project NPV
Discount Factor % 15.77%
NPV Rs. Lakhs 120.11
Project Payback Period
Net Cash Flows to Project Rs. Lakhs -619.64 188.68 207.82 241.89 236.30 279.24
Cumulative Net Cash Flows to Project Rs. Lakhs -619.64 -430.96 -223.14 18.75 255.04 534.28
Payback Period Years 0.00 0.00 0.00 2.92 0.00 0.00
Payback Period Years 2.92
Discounted Project Payback Period
Discount Factor % 15.77%
PV Factor 1.00 0.86 0.75 0.64 0.56 0.48
PV of Net Cash Flows to Project Rs. Lakhs -619.64 162.98 155.06 155.89 131.55 134.28
Cumulative Net Cash Flows to Project Rs. Lakhs -619.64 -456.66 -301.60 -145.71 -14.16 120.11
Payback Period Years 0.00 0.00 0.00 0.00 0.00 4.11
Discounted Payback Period Years 4.11
Equity IRR (Post Tax)
Profit after tax Rs. Lakhs 101.25 117.98 136.83 131.23 143.49
Add: Book Depreciation and Amortisation Rs. Lakhs 54.62 54.62 54.62 54.62 47.96
(Increase)/Decrease in Working Capital Rs. Lakhs -47.64 -12.86 -12.86 -0.06 -0.06 0.00
Recovery of Working Capital Rs. Lakhs -73.48
Salvage Value Rs. Lakhs 126.29
Equity Infusion for Capex (Excl. WCM) Rs. Lakhs -302.36
Repayment of Debt Rs. Lakhs 0.00 0.00 0.00 -111.00 -111.00
Net Cash Flows to Equity Rs. Lakhs -350.00 143.00 159.73 191.39 74.78 133.25
Equity IRR % 30.57%
Equity NPV
Discount Factor % 20.00%
NPV Rs. Lakhs 430.46
Adjusted Net Present Value
All Promoter's Equity Financed NPV -12.78
Issue Expenses for Public Issue 15.00
PV of Tax Sheild 133.15
Adjusted NPV 105.37
Debt Service Coverage Ratio
Profit after tax Rs. Lakhs 101.25 117.98 136.83 131.23 143.49
Add:
Depreciation Rs. Lakhs 51.62 51.62 51.62 51.62 44.96
Interest on Term Loans Rs. Lakhs 31.08 31.08 31.08 31.08 15.54
Total Inflow Rs. Lakhs 183.94 200.67 219.52 213.92 203.98
Interest on Term Loans Rs. Lakhs 31.08 31.08 31.08 31.08 15.54
Repayment of Principal Amount Rs. Lakhs 0.00 0.00 0.00 111.00 111.00
Total Outflow Rs. Lakhs 31.08 31.08 31.08 142.08 126.54
Annual DSCR times 5.92 6.46 7.06 1.51 1.61
Average DSCR times 2.82
Maximum DSCR times 7.06
Minimum DSCR times 1.51
8. Balance Sheet (Rs. Lakhs)
Particulars Period
0 1 2 3 4 5
Liabilities
Equity 350.00 350.00 350.00 350.00 350.00 350.00
Reserves and Surplus 0.00 101.25 219.22 356.05 487.27 630.76
Long Term Loans 222.00 222.00 222.00 222.00 111.00 0.00
Working Capital Borrowings 116.80 136.08 155.38 155.46 155.55
572.00 790.04 927.31 1083.42 1103.73 1136.31
Assets
Gross Block 479.00 479.00 479.00 479.00 479.00 479.00
Accumulated Depreciation 51.62 103.23 154.85 206.46 251.42
Net Block 479.00 427.38 375.77 324.15 272.54 227.58
Deferred Revenue Expenditure 15.00 12.00 9.00 6.00 3.00 0.00
Net Working Capital 194.66 226.81 258.96 259.10 259.25
Cash and Bank Balances 78.00 156.00 315.73 494.31 569.10 649.48
572.00 790.04 927.31 1083.42 1103.73 1136.31
Check 0.00 0.00 0.00 0.00 0.00 0.00
9. Cash Flow Statement (Rs. Lakhs)
Particulars
0 1 2 3 4 5
Cash Flows from Operating Activities
Net Profit before Interest & Tax 174.78 215.90 256.95 255.59 260.82
Adjustment for Book Dep & Amort. 54.62 54.62 54.62 54.62 47.96
Change in Working Capital -194.66 -32.15 -32.15 -0.14 -0.15
Tax Paid -27.86 -49.83 -69.62 -73.85 -82.35
Sub-Total (A) 6.88 188.54 209.79 236.22 226.28
Cash Flows from Investing Activities
Change in Deferred Revenue Expd. -15.00
Change in fixed assets -479.00
Sub-Total (B) -494.00 0.00 0.00 0.00 0.00 0.00
Cash Flows from Financing Activities
Change in equity share capital 350.00 0.00 0.00 0.00 0.00 0.00
Change in Loans 222.00 0.00 0.00 0.00 -111.00 -111.00
Change in Working Capital Borrowings 0.00 116.80 19.29 19.29 0.08 0.09
Interest on Long Term Loan -31.08 -31.08 -31.08 -31.08 -15.54
Interest on Working Capital Loan -14.60 -17.01 -19.42 -19.43 -19.44
Sub-Total (C) 572.00 71.12 -28.80 -31.21 -161.43 -145.90
Change in Cash Flows (A+B+C) 78.00 78.00 159.73 178.58 74.79 80.38
Opening Balance 0.00 78.00 156.00 315.73 494.31 569.10
Closing Balance 78.00 156.00 315.73 494.31 569.10 649.48
Closing Balance as per BS 78.00 156.00 315.73 494.31 569.10 649.48
Difference (Check) 0.00 0.00 0.00 0.00 0.00 0.00
10. Tax and Depreciation Computation (Rs. Lakhs)
Pre- Post-
Allocated Allocation
Depreciable Cost Cost Allocation Cost
Building 85.00 9.35 94.35
Plant and Machinery 175.00 19.25 194.25
Miscellaneous Fixed Assets 125.00 13.75 138.75
Motor Vehicle 24.00 2.64 26.64
Pre-Operative Expenses and Contingency (To be allocated to main asset items)
45.00
Total Depreciable Cost 454.00 45.00 454.00
Depreciation and Tax Calculation 0 1 2 3 4 5
Operational Months 12 12 12 12 12
Depreciation as per Companies Act
Building 4.72 4.72 4.72 4.72 4.72
Plant and Machinery 19.43 19.43 19.43 19.43 19.43
Miscellaneous Fixed Assets 20.81 20.81 20.81 20.81 20.81
Motor Vehicle 6.66 6.66 6.66 6.66 0.00
Total 51.62 51.62 51.62 51.62 44.96
Accmulated Depreciation
Building 4.72 9.44 14.15 18.87 23.59
Plant and Machinery 19.43 38.85 58.28 77.70 97.13
Miscellaneous Fixed Assets 20.81 41.63 62.44 83.25 104.06
Motor Vehicle 6.66 13.32 19.98 26.64 26.64
Total 51.62 103.23 154.85 206.46 251.42
Gross Block
Building 94.35 94.35 94.35 94.35 94.35
Plant and Machinery 194.25 194.25 194.25 194.25 194.25
Miscellaneous Fixed Assets 138.75 138.75 138.75 138.75 138.75
Motor Vehicle 26.64 26.64 26.64 26.64 26.64
Total 454.00 454.00 454.00 454.00 454.00
Net Block
Building 89.63 84.92 80.20 75.48 70.76
Plant and Machinery 174.83 155.40 135.98 116.55 97.13
Miscellaneous Fixed Assets 117.94 97.13 76.31 55.50 34.69
Motor Vehicle 19.98 13.32 6.66 0.00 0.00
Total 402.38 350.77 299.15 247.54 202.58
Depreciation as per Income Tax Act
Building 14.15 12.03 10.23 8.69 7.39
Plant and Machinery 48.56 36.42 27.32 20.49 15.37
Miscellaneous Fixed Assets 27.75 22.20 17.76 14.21 11.37
Motor Vehicle 10.66 6.39 3.84 2.30 1.38
Total 101.12 77.05 59.14 45.69 35.50
Accmulated Depreciation
Building 14.15 26.18 36.41 45.10 52.49
Plant and Machinery 48.56 84.99 112.30 132.79 148.16
Miscellaneous Fixed Assets 27.75 49.95 67.71 81.92 93.29
Motor Vehicle 10.66 17.05 20.89 23.19 24.57
Total 101.12 178.17 237.31 283.00 318.50
Gross Block
11. Building 94.35 94.35 94.35 94.35 94.35
Plant and Machinery 194.25 194.25 194.25 194.25 194.25
Miscellaneous Fixed Assets 138.75 138.75 138.75 138.75 138.75
Motor Vehicle 26.64 26.64 26.64 26.64 26.64
Total 454.00 454.00 454.00 454.00 454.00
Net Block
Building 80.20 68.17 57.94 49.25 41.86
Plant and Machinery 145.69 109.27 81.95 61.46 46.10
Miscellaneous Fixed Assets 111.00 88.80 71.04 56.83 45.47
Motor Vehicle 15.98 9.59 5.75 3.45 2.07
Total 352.88 275.83 216.69 171.00 135.50
Corporate Income Tax
PBT (Book Profits) 129.10 167.81 206.45 205.08 225.84
Add: Book Depreciation 51.62 51.62 51.62 51.62 44.96
Less: Income Tax Depreciation 101.12 77.05 59.14 45.69 35.50
Balance after Current Depreciation 79.60 142.38 198.93 211.00 235.29
Unabsorbed Depreciation 0.00 0.00 0.00 0.00 0.00
Carry Forward Unabsorb. Dep. 0.00 0.00 0.00 0.00 0.00
Dedn of Unabsorb. Dep. 0.00 0.00 0.00 0.00 0.00
Income Chargeable to Tax 79.60 142.38 198.93 211.00 235.29
Corporate Income Tax 27.86 49.83 69.62 73.85 82.35
Note: It is assumed that there is no Minimum Alternate Tax.