Enviar pesquisa
Carregar
Southern chemicals1
•
Transferir como XLS, PDF
•
1 gostou
•
192 visualizações
Kinshook Chaturvedi
Seguir
Negócios
Denunciar
Compartilhar
Denunciar
Compartilhar
1 de 7
Baixar agora
Recomendados
Copy of southern chemicals1
Copy of southern chemicals1
Kinshook Chaturvedi
Southern chemicals1
Southern chemicals1
Kinshook Chaturvedi
Southern chemicals with changes
Southern chemicals with changes
Kinshook Chaturvedi
Southern chemicals with changes
Southern chemicals with changes
Kinshook Chaturvedi
Technical Report - July 20, 2010
Technical Report - July 20, 2010
Angel Broking
Technical report - August 9, 2010
Technical report - August 9, 2010
Angel Broking
LSAMP Winter 2014 Presentation HK
LSAMP Winter 2014 Presentation HK
Hakob Karaoglanian, EIT
Technical Report - September 22, 2010
Technical Report - September 22, 2010
Angel Broking
Recomendados
Copy of southern chemicals1
Copy of southern chemicals1
Kinshook Chaturvedi
Southern chemicals1
Southern chemicals1
Kinshook Chaturvedi
Southern chemicals with changes
Southern chemicals with changes
Kinshook Chaturvedi
Southern chemicals with changes
Southern chemicals with changes
Kinshook Chaturvedi
Technical Report - July 20, 2010
Technical Report - July 20, 2010
Angel Broking
Technical report - August 9, 2010
Technical report - August 9, 2010
Angel Broking
LSAMP Winter 2014 Presentation HK
LSAMP Winter 2014 Presentation HK
Hakob Karaoglanian, EIT
Technical Report - September 22, 2010
Technical Report - September 22, 2010
Angel Broking
Technical report August 10, 2010
Technical report August 10, 2010
Angel Broking
Technical report - August 11, 2010
Technical report - August 11, 2010
Angel Broking
Technical report - August 31,2010
Technical report - August 31,2010
Angel Broking
Technical Report - September 16, 2010
Technical Report - September 16, 2010
Angel Broking
Tech Report 19 07 2010
Tech Report 19 07 2010
Angel Broking
Technical Report - September 15, 2010
Technical Report - September 15, 2010
Angel Broking
Technical Report - September 20, 2010
Technical Report - September 20, 2010
Angel Broking
Technical Report - September 21, 2010
Technical Report - September 21, 2010
Angel Broking
Om ent price list
Om ent price list
OmEnterprises1
Technical Report - 8 October 2010
Technical Report - 8 October 2010
Angel Broking
Technical Report - August 12, 2010
Technical Report - August 12, 2010
Angel Broking
Go Ahead for F&O Report 21 October 2011-Mansukh Investment and Trading Solution
Go Ahead for F&O Report 21 October 2011-Mansukh Investment and Trading Solution
Mansukh Investment & Trading Solutions
1_Wheatstone Summer_30Dec2010
1_Wheatstone Summer_30Dec2010
CangTo Cheah
Technical Report - July 21, 2010
Technical Report - July 21, 2010
Angel Broking
Technical report - July 15, 2010
Technical report - July 15, 2010
Angel Broking
Technical report - July 27, 2010
Technical report - July 27, 2010
Angel Broking
Tech report 07.10.2010
Tech report 07.10.2010
Angel Broking
Tech report 20.10.2010
Tech report 20.10.2010
Angel Broking
Tech report 18 10 2010
Tech report 18 10 2010
Angel Broking
Technical report - July 13, 2010
Technical report - July 13, 2010
Angel Broking
MedicalResearch.com: Medical Research Exclusive Interviews December 31 2014
MedicalResearch.com: Medical Research Exclusive Interviews December 31 2014
Marie Benz MD FAAD
Rpp b.inggris smp vii sem 1 6. things at school
Rpp b.inggris smp vii sem 1 6. things at school
Rasyid Al-Ghazaly
Mais conteúdo relacionado
Mais procurados
Technical report August 10, 2010
Technical report August 10, 2010
Angel Broking
Technical report - August 11, 2010
Technical report - August 11, 2010
Angel Broking
Technical report - August 31,2010
Technical report - August 31,2010
Angel Broking
Technical Report - September 16, 2010
Technical Report - September 16, 2010
Angel Broking
Tech Report 19 07 2010
Tech Report 19 07 2010
Angel Broking
Technical Report - September 15, 2010
Technical Report - September 15, 2010
Angel Broking
Technical Report - September 20, 2010
Technical Report - September 20, 2010
Angel Broking
Technical Report - September 21, 2010
Technical Report - September 21, 2010
Angel Broking
Om ent price list
Om ent price list
OmEnterprises1
Technical Report - 8 October 2010
Technical Report - 8 October 2010
Angel Broking
Technical Report - August 12, 2010
Technical Report - August 12, 2010
Angel Broking
Go Ahead for F&O Report 21 October 2011-Mansukh Investment and Trading Solution
Go Ahead for F&O Report 21 October 2011-Mansukh Investment and Trading Solution
Mansukh Investment & Trading Solutions
1_Wheatstone Summer_30Dec2010
1_Wheatstone Summer_30Dec2010
CangTo Cheah
Technical Report - July 21, 2010
Technical Report - July 21, 2010
Angel Broking
Technical report - July 15, 2010
Technical report - July 15, 2010
Angel Broking
Technical report - July 27, 2010
Technical report - July 27, 2010
Angel Broking
Tech report 07.10.2010
Tech report 07.10.2010
Angel Broking
Tech report 20.10.2010
Tech report 20.10.2010
Angel Broking
Tech report 18 10 2010
Tech report 18 10 2010
Angel Broking
Technical report - July 13, 2010
Technical report - July 13, 2010
Angel Broking
Mais procurados
(20)
Technical report August 10, 2010
Technical report August 10, 2010
Technical report - August 11, 2010
Technical report - August 11, 2010
Technical report - August 31,2010
Technical report - August 31,2010
Technical Report - September 16, 2010
Technical Report - September 16, 2010
Tech Report 19 07 2010
Tech Report 19 07 2010
Technical Report - September 15, 2010
Technical Report - September 15, 2010
Technical Report - September 20, 2010
Technical Report - September 20, 2010
Technical Report - September 21, 2010
Technical Report - September 21, 2010
Om ent price list
Om ent price list
Technical Report - 8 October 2010
Technical Report - 8 October 2010
Technical Report - August 12, 2010
Technical Report - August 12, 2010
Go Ahead for F&O Report 21 October 2011-Mansukh Investment and Trading Solution
Go Ahead for F&O Report 21 October 2011-Mansukh Investment and Trading Solution
1_Wheatstone Summer_30Dec2010
1_Wheatstone Summer_30Dec2010
Technical Report - July 21, 2010
Technical Report - July 21, 2010
Technical report - July 15, 2010
Technical report - July 15, 2010
Technical report - July 27, 2010
Technical report - July 27, 2010
Tech report 07.10.2010
Tech report 07.10.2010
Tech report 20.10.2010
Tech report 20.10.2010
Tech report 18 10 2010
Tech report 18 10 2010
Technical report - July 13, 2010
Technical report - July 13, 2010
Destaque
MedicalResearch.com: Medical Research Exclusive Interviews December 31 2014
MedicalResearch.com: Medical Research Exclusive Interviews December 31 2014
Marie Benz MD FAAD
Rpp b.inggris smp vii sem 1 6. things at school
Rpp b.inggris smp vii sem 1 6. things at school
Rasyid Al-Ghazaly
WSI Wisdom Book
WSI Wisdom Book
danenbarger
12 Things You'll Never Hear a Gamer Says
12 Things You'll Never Hear a Gamer Says
shilpaverm
21st Society for Conservation Biology Conference South Africa 2007
21st Society for Conservation Biology Conference South Africa 2007
Dr. Amalesh Dhar
Pedersen acl2011-business-meeting
Pedersen acl2011-business-meeting
University of Minnesota, Duluth
EMPLOYERS ATTENDING HIRING OUR HEROES - CLEVELAND 6-26-14
EMPLOYERS ATTENDING HIRING OUR HEROES - CLEVELAND 6-26-14
Bryan McGown
Linkend.power.point
Linkend.power.point
TillInfinityRecords
Michelle Mahoney
Michelle Mahoney
Ark Group Australia Pty Ltd
Sdrhcon2011 armstrong
Sdrhcon2011 armstrong
Forest Products Society
Srushti Orbit Pune
Srushti Orbit Pune
CommonFloor.com
Sources
Sources
vladislav1988
CV Format
CV Format
cvformat
Biology
Biology
ayushigupta159
Char500 10
Char500 10
Carmaletta Zandi
Destaque
(15)
MedicalResearch.com: Medical Research Exclusive Interviews December 31 2014
MedicalResearch.com: Medical Research Exclusive Interviews December 31 2014
Rpp b.inggris smp vii sem 1 6. things at school
Rpp b.inggris smp vii sem 1 6. things at school
WSI Wisdom Book
WSI Wisdom Book
12 Things You'll Never Hear a Gamer Says
12 Things You'll Never Hear a Gamer Says
21st Society for Conservation Biology Conference South Africa 2007
21st Society for Conservation Biology Conference South Africa 2007
Pedersen acl2011-business-meeting
Pedersen acl2011-business-meeting
EMPLOYERS ATTENDING HIRING OUR HEROES - CLEVELAND 6-26-14
EMPLOYERS ATTENDING HIRING OUR HEROES - CLEVELAND 6-26-14
Linkend.power.point
Linkend.power.point
Michelle Mahoney
Michelle Mahoney
Sdrhcon2011 armstrong
Sdrhcon2011 armstrong
Srushti Orbit Pune
Srushti Orbit Pune
Sources
Sources
CV Format
CV Format
Biology
Biology
Char500 10
Char500 10
Semelhante a Southern chemicals1
081121 eicher valuation(1)
081121 eicher valuation(1)
Tanesh Gagnani
Westheimer mobil station
Westheimer mobil station
robertday
Westheimer mobil station
Westheimer mobil station
nateshow
Sec[1].sale of sept.'10.
Sec[1].sale of sept.'10.
Santosh Kumar
Town Meeting: Feb 16, 2012
Town Meeting: Feb 16, 2012
quirky
Jsw Ipo
Jsw Ipo
Kunal
Competitor analysis
Competitor analysis
Tanvi Sodhi
Epgp0 macr group assignment - term v - group 4
Epgp0 macr group assignment - term v - group 4
Rajendra Inani
Margin Report 2nd March 2010
Margin Report 2nd March 2010
Mansukh Investment & Trading Solutions
Bogardus spreadsheet example part 2
Bogardus spreadsheet example part 2
LPE Learning Center
Tech report 26.05.2010
Tech report 26.05.2010
Angel Broking
Tech report 26.05.2010
Tech report 26.05.2010
Angel Broking
Tech Report, 13 Apr 2010
Tech Report, 13 Apr 2010
Angel Broking
Results tracker 18th August 2011
Results tracker 18th August 2011
Mansukh Investment & Trading Solutions
FULL TIME SUPPORT QUOTAS MARCH 2011
FULL TIME SUPPORT QUOTAS MARCH 2011
Tony Astro - Veteran Counselor & Entrepreneur
Tech Report 25 03 2010
Tech Report 25 03 2010
Angel Broking
F&O Report 28 October 2011-Mansukh Investment and Trading Solution
F&O Report 28 October 2011-Mansukh Investment and Trading Solution
Mansukh Investment & Trading Solutions
Tech Report 26 03 2010
Tech Report 26 03 2010
Angel Broking
Go Ahead for F&O Report 25 November 2011-Mansukh Investment and Trading Solution
Go Ahead for F&O Report 25 November 2011-Mansukh Investment and Trading Solution
Mansukh Investment & Trading Solutions
Tech report - 16 Apr 2010
Tech report - 16 Apr 2010
Angel Broking
Semelhante a Southern chemicals1
(20)
081121 eicher valuation(1)
081121 eicher valuation(1)
Westheimer mobil station
Westheimer mobil station
Westheimer mobil station
Westheimer mobil station
Sec[1].sale of sept.'10.
Sec[1].sale of sept.'10.
Town Meeting: Feb 16, 2012
Town Meeting: Feb 16, 2012
Jsw Ipo
Jsw Ipo
Competitor analysis
Competitor analysis
Epgp0 macr group assignment - term v - group 4
Epgp0 macr group assignment - term v - group 4
Margin Report 2nd March 2010
Margin Report 2nd March 2010
Bogardus spreadsheet example part 2
Bogardus spreadsheet example part 2
Tech report 26.05.2010
Tech report 26.05.2010
Tech report 26.05.2010
Tech report 26.05.2010
Tech Report, 13 Apr 2010
Tech Report, 13 Apr 2010
Results tracker 18th August 2011
Results tracker 18th August 2011
FULL TIME SUPPORT QUOTAS MARCH 2011
FULL TIME SUPPORT QUOTAS MARCH 2011
Tech Report 25 03 2010
Tech Report 25 03 2010
F&O Report 28 October 2011-Mansukh Investment and Trading Solution
F&O Report 28 October 2011-Mansukh Investment and Trading Solution
Tech Report 26 03 2010
Tech Report 26 03 2010
Go Ahead for F&O Report 25 November 2011-Mansukh Investment and Trading Solution
Go Ahead for F&O Report 25 November 2011-Mansukh Investment and Trading Solution
Tech report - 16 Apr 2010
Tech report - 16 Apr 2010
Mais de Kinshook Chaturvedi
Working and functions_of_rbi[1]
Working and functions_of_rbi[1]
Kinshook Chaturvedi
Role of idfc_in_infrastucture_finance
Role of idfc_in_infrastucture_finance
Kinshook Chaturvedi
Mutual funds
Mutual funds
Kinshook Chaturvedi
Iifcl ppt
Iifcl ppt
Kinshook Chaturvedi
Basel ii norms.ppt
Basel ii norms.ppt
Kinshook Chaturvedi
Retail banking pres
Retail banking pres
Kinshook Chaturvedi
Presentation on lic of india
Presentation on lic of india
Kinshook Chaturvedi
Mfi dfi
Mfi dfi
Kinshook Chaturvedi
Management of np as imt
Management of np as imt
Kinshook Chaturvedi
Life insurance in india final raja
Life insurance in india final raja
Kinshook Chaturvedi
Financial inclusion
Financial inclusion
Kinshook Chaturvedi
Corporate banking v2
Corporate banking v2
Kinshook Chaturvedi
Corporate banking latest
Corporate banking latest
Kinshook Chaturvedi
Financial mgt exercises
Financial mgt exercises
Kinshook Chaturvedi
Csac10[1].p
Csac10[1].p
Kinshook Chaturvedi
Csac08[1].p
Csac08[1].p
Kinshook Chaturvedi
Csac05[1].p
Csac05[1].p
Kinshook Chaturvedi
Csac14[1].p
Csac14[1].p
Kinshook Chaturvedi
Csac06[1].p
Csac06[1].p
Kinshook Chaturvedi
Xyber001 16 12_09 (2)
Xyber001 16 12_09 (2)
Kinshook Chaturvedi
Mais de Kinshook Chaturvedi
(20)
Working and functions_of_rbi[1]
Working and functions_of_rbi[1]
Role of idfc_in_infrastucture_finance
Role of idfc_in_infrastucture_finance
Mutual funds
Mutual funds
Iifcl ppt
Iifcl ppt
Basel ii norms.ppt
Basel ii norms.ppt
Retail banking pres
Retail banking pres
Presentation on lic of india
Presentation on lic of india
Mfi dfi
Mfi dfi
Management of np as imt
Management of np as imt
Life insurance in india final raja
Life insurance in india final raja
Financial inclusion
Financial inclusion
Corporate banking v2
Corporate banking v2
Corporate banking latest
Corporate banking latest
Financial mgt exercises
Financial mgt exercises
Csac10[1].p
Csac10[1].p
Csac08[1].p
Csac08[1].p
Csac05[1].p
Csac05[1].p
Csac14[1].p
Csac14[1].p
Csac06[1].p
Csac06[1].p
Xyber001 16 12_09 (2)
Xyber001 16 12_09 (2)
Último
Falcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business Potential
Falcon investment
Putting the SPARK into Virtual Training.pptx
Putting the SPARK into Virtual Training.pptx
Cynthia Clay
Pre Engineered Building Manufacturers Hyderabad.pptx
Pre Engineered Building Manufacturers Hyderabad.pptx
Roofing Contractor
Uneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration Presentation
uneakwhite
BeMetals Investor Presentation_May 3, 2024.pdf
BeMetals Investor Presentation_May 3, 2024.pdf
DerekIwanaka1
Lucknow Housewife Escorts by Sexy Bhabhi Service 8250092165
Lucknow Housewife Escorts by Sexy Bhabhi Service 8250092165
meghakumariji156
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
Abortion pills in Kuwait Cytotec pills in Kuwait
Falcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to Prosperity
hemanthkumar470700
Rice Manufacturers in India | Shree Krishna Exports
Rice Manufacturers in India | Shree Krishna Exports
Shree Krishna Exports
Power point presentation on enterprise performance management
Power point presentation on enterprise performance management
VaishnaviGunji
Organizational Transformation Lead with Culture
Organizational Transformation Lead with Culture
Seta Wicaksana
New 2024 Cannabis Edibles Investor Pitch Deck Template
New 2024 Cannabis Edibles Investor Pitch Deck Template
CannaBusinessPlans
CROSS CULTURAL NEGOTIATION BY PANMISEM NS
CROSS CULTURAL NEGOTIATION BY PANMISEM NS
panmisemningshen123
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
allensay1
Escorts in Nungambakkam Phone 8250092165 Enjoy 24/7 Escort Service Enjoy Your...
Escorts in Nungambakkam Phone 8250092165 Enjoy 24/7 Escort Service Enjoy Your...
meghakumariji156
Buy gmail accounts.pdf buy Old Gmail Accounts
Buy gmail accounts.pdf buy Old Gmail Accounts
Buy Verified Cash App Account
Call 7737669865 Vadodara Call Girls Service at your Door Step Available All Time
Call 7737669865 Vadodara Call Girls Service at your Door Step Available All Time
gargpaaro
Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1
kcpayne
Falcon Invoice Discounting: Aviate Your Cash Flow Challenges
Falcon Invoice Discounting: Aviate Your Cash Flow Challenges
hemanthkumar470700
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
pr788182
Último
(20)
Falcon Invoice Discounting: Unlock Your Business Potential
Falcon Invoice Discounting: Unlock Your Business Potential
Putting the SPARK into Virtual Training.pptx
Putting the SPARK into Virtual Training.pptx
Pre Engineered Building Manufacturers Hyderabad.pptx
Pre Engineered Building Manufacturers Hyderabad.pptx
Uneak White's Personal Brand Exploration Presentation
Uneak White's Personal Brand Exploration Presentation
BeMetals Investor Presentation_May 3, 2024.pdf
BeMetals Investor Presentation_May 3, 2024.pdf
Lucknow Housewife Escorts by Sexy Bhabhi Service 8250092165
Lucknow Housewife Escorts by Sexy Bhabhi Service 8250092165
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
Falcon's Invoice Discounting: Your Path to Prosperity
Falcon's Invoice Discounting: Your Path to Prosperity
Rice Manufacturers in India | Shree Krishna Exports
Rice Manufacturers in India | Shree Krishna Exports
Power point presentation on enterprise performance management
Power point presentation on enterprise performance management
Organizational Transformation Lead with Culture
Organizational Transformation Lead with Culture
New 2024 Cannabis Edibles Investor Pitch Deck Template
New 2024 Cannabis Edibles Investor Pitch Deck Template
CROSS CULTURAL NEGOTIATION BY PANMISEM NS
CROSS CULTURAL NEGOTIATION BY PANMISEM NS
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Al Mizhar Dubai Escorts +971561403006 Escorts Service In Al Mizhar
Escorts in Nungambakkam Phone 8250092165 Enjoy 24/7 Escort Service Enjoy Your...
Escorts in Nungambakkam Phone 8250092165 Enjoy 24/7 Escort Service Enjoy Your...
Buy gmail accounts.pdf buy Old Gmail Accounts
Buy gmail accounts.pdf buy Old Gmail Accounts
Call 7737669865 Vadodara Call Girls Service at your Door Step Available All Time
Call 7737669865 Vadodara Call Girls Service at your Door Step Available All Time
Katrina Personal Brand Project and portfolio 1
Katrina Personal Brand Project and portfolio 1
Falcon Invoice Discounting: Aviate Your Cash Flow Challenges
Falcon Invoice Discounting: Aviate Your Cash Flow Challenges
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
Paradip CALL GIRL❤7091819311❤CALL GIRLS IN ESCORT SERVICE WE ARE PROVIDING
Southern chemicals1
1.
0
1 2 3 4 5 Cap Uti Feed Grade 0.6 0.7 0.8 0.8 0.8 IP Grade 0.6 0.7 0.8 0.8 0.8 Installed cap(feed) 4000 4000 4000 4000 4000 Installed cap(IP) 4000 4000 4000 4000 4000 Production & Sales(MT) Feed Grade 2400 2800 3200 3200 3200 IP Grade 2400 2800 3200 3200 3200 SP Feed 0.09 0.09 0.09 0.09 0.09 SP IP 0.28 0.28 0.28 0.28 0.28 Revenues Feed 204.00 238.00 272.00 272.00 272.00 IP 672.00 784.00 896.00 896.00 896.00 Total 876.00 1022.00 1168.00 1168.00 1168.00 Costs Raw Material Feed 111.60 130.20 148.80 148.80 148.80 IP 396.00 462.00 528.00 528.00 528.00 RM Total 507.60 592.20 676.80 676.80 676.80 Consumable Stores 17.52 20.44 23.36 23.36 23.36 Power,Fuel &Pac 65.70 76.65 87.60 87.60 87.60 Factory O/H Variable 4.80 5.60 6.40 6.40 6.40 Fixed 19.20 20.16 21.17 22.23 23.34 Adm Exp 5.50 5.78 6.06 6.37 6.69 S & D O/H 26.28 30.66 35.04 35.04 35.04 Total Cost excl Dep 646.60 751.49 856.43 857.79 859.22 PBDIT 229.40 270.52 311.57 310.21 308.78 Less Dep 51.63 51.63 51.63 51.63 44.96 PBIT 177.77 218.89 259.94 258.58 263.82 Less Interest 45.66 48.09 50.50 50.50 34.96 PBT 132.11 170.79 209.44 208.07 228.85 Less Tax 28.92 50.88 70.67 74.91 83.41 PAT 103.19 119.91 138.76 133.17 145.44 WIP 605.57 705.06 804.58 805.26 805.97 FG 620.32 720.83 821.39 822.75 824.18 Sales 876.00 1022.00 1168.00 1168.00 1168.00 Assets Building 94.35 85 P&m 194.25 175 Misc. FA 138.75 125 Motor Vehicles 26.64 24 454.00 409 SLM Dep Building 4.72 4.72 4.72 4.72 4.72 P&m 19.43 19.43 19.43 19.43 19.43 Misc. FA 20.81 20.81 20.81 20.81 20.81 Motor Vehicles 6.67 6.67 6.67 6.67 202.52 DEP CL 51.63 51.63 51.63 51.63 44.96
2.
WDV DEP Building
80.20 68.17 57.94 49.25 41.86 P&m 145.69 109.27 81.95 61.46 46.10 Misc. FA 111.00 88.80 71.04 56.83 45.47 Motor Vehicles 15.98 9.59 5.75 3.45 2.07 Dep(WDV) Building 14.15 12.03 10.23 8.69 7.39 P&m 48.56 36.42 27.32 20.49 15.37 Misc. FA 27.75 22.20 17.76 14.21 11.37 Motor Vehicles 10.66 6.39 3.84 2.30 1.38 Total Dep(IT) 101.12 77.05 59.14 45.69 35.50 15.00% 0 1 2 3 4 5 PAT 103.19 119.91 138.76 133.17 145.44 +DEP 51.63 51.63 51.63 51.63 44.96 Operating CF 154.82 171.54 190.39 184.80 190.40 Terminal Cf -572.00 101.26 Repayment ofLoan -111.00 -111.00 Recovery of WC Margin 103.70 Total CF -572.00 154.82 171.54 190.39 73.80 284.36 PVF 1.000 0.870 0.756 0.658 0.572 0.497 PV -572.00 134.63 129.71 125.19 42.19 141.38 1.10 15.76% 0 1 2 3 4 5 PAT 103.19 119.91 138.76 133.17 145.44 +DEP 51.63 51.63 51.63 51.63 44.96 Operating CF 154.82 171.54 190.39 184.80 190.40 Int on LTB 20.20 20.20 20.20 20.20 10.10 Terminal Cf -572.00 101.26 Recovery of WC Margin 103.70 Total CF -572.00 175.02 191.74 210.59 205.00 405.47 PVF 1.000 0.870 0.756 0.658 0.572 0.497 PV -572.00 152.20 144.99 138.47 117.21 201.59 182.45 Sales 876.00 1022.00 1168.00 1168.00 1168.00 VC 621.90 725.55 829.20 829.20 829.20 Contribution 254.10 296.45 338.80 338.80 338.80 P/V Ratio 0.29 0.29 0.29 0.29 0.29 FC 24.70 25.94 27.23 28.59 30.02 CBEP 85.15 89.41 93.88 98.57 103.50 Sales 876.00 1022.00 1168.00 1168.00 1168.00 VC 621.90 725.55 829.20 829.20 829.20 Contribution 254.10 296.45 338.80 338.80 338.80 P/V Ratio 0.29 0.29 0.29 0.29 0.29 FC 76.33 77.57 78.86 80.22 74.98 BEP 263.14 267.40 271.87 276.57 258.50 DOL 1.43 1.35 1.30 1.31 1.28 DFL 1.35 1.28 1.24 1.24 1.15 DCL 1.92 1.74 1.62 1.63 1.48
3.
BALANCE SHEET Sources of
Funds Equity Shares 350.00 350.00 350.00 350.00 350.00 350.00 R&S 103.19 223.11 361.87 495.04 640.48 Term Loans 222.00 222.00 222.00 222.00 111.00 0.00 WC Loan 116.66 136.08 155.38 155.38 155.38 Total 572.00 791.85 931.19 1089.24 1111.42 1145.86 Application of Funds Land 25.00 25.00 25.00 25.00 25.00 25.00 Gross Block 454.00 454.00 402.37 350.74 299.11 247.48 Less Depreciation 51.63 51.63 51.63 51.63 44.96 Net Block 454.00 402.37 350.74 299.11 247.48 101.26 Current Assets(non-cash) 194.66 226.81 258.96 259.10 259.25 Cash 78.00 154.82 313.64 491.17 564.83 745.35 Share Issue Expenses w/o 15.00 15.00 15.00 15.00 15.00 15.00 TOTAL 572.00 791.85 931.19 1089.24 1111.42 1145.86 Cash Account Inflows Opening Bal 78.00 78.00 154.82 313.64 491.17 564.83 Bank Borrowing Incremental 116.66 19.43 19.29 0.00 0.00 Sale of assets 101.26 Cash profits 154.82 171.54 190.39 184.80 190.40 Total 0.00 349.48 345.79 209.68 184.80 291.66 Outflows Repayment of TL 111.00 111.00 Investmment in WC 194.66 32.15 32.15 0.14 0.15 Total 0.00 194.66 32.15 32.15 111.14 111.15 Closing Balance 78.00 154.82 313.64 491.17 564.83 745.35 Profit & Loss Account 103.19 119.91 138.76 133.17 145.44 Diff 0.00 0.00 0.00 0.00 0.00 0.00
4.
Preop
Cont. 5.2 4.16 10.7 8.56 7.64 6.11 1.47 1.17 25 20 101.26
5.
6.
7.
PBDIT
229.40 270.52 311.57 310.21 308.78 DEP 101.12 77.05 59.14 45.69 35.50 PBIT 128.28 193.47 252.43 264.52 273.28 Int. 45.66 48.09 50.50 50.50 34.96 PBT 82.61 145.38 201.93 214.01 238.31 Tax@35% 28.92 50.88 70.67 74.91 83.41 Term Loan Op. Principal 222 222 222 222 111 Interest 31.08 31.08 31.08 31.08 15.54 Repayment 0 0 0 111 111 Cl Principal 222 222 222 111 0 Working Capital RM 1.00 42.30 49.35 56.40 56.40 56.40 Utilities 0.50 3.47 4.05 4.62 4.62 4.62 WIP 0.50 25.23 29.38 33.52 33.55 33.58 FG 0.98 50.66 58.87 67.08 67.19 67.31 Debtors 1.00 73.00 85.17 97.33 97.33 97.33 Total 194.66 226.81 258.96 259.10 259.25 Bank Borrowing 116.66 136.08 155.38 155.38 155.38 Own Financing 78.00 90.72 103.58 103.72 103.87 Incremental Fin 12.72 12.86 0.14 0.15 Interest on WC 14.58 17.01 19.42 19.42 19.42 Interest on TL 31.08 31.08 31.08 31.08 15.54 Total Interest 45.66 48.09 50.50 50.50 34.96 inCremental bank borrowng 116.66 19.43 19.29 0.00 0.00
Baixar agora