Upload
ravikumarreddyt
View
221
Download
0
Embed Size (px)
Citation preview
8/19/2019 project on cash flow statement.doc
1/95
CHAPTER-1
INTRODUCTION
1
8/19/2019 project on cash flow statement.doc
2/95
INTRODUCTION
PREPERATION OF CASH FLOW ANALYSIS:
An organization should prepare a cash flow statement according to
accounting standered-3. The following basic information’s are required for the
pr3peration of a cash flow statement:
1. Comparatie balance sheets
!. "rofit and loss account
3. Additional data.
This statement is prepared in three stages as gien below#
• $et profit before ta%ation and e%traordinar& items.
• Cash flow from operating' inesting and financing actiities.
• Cash flow statement.
Changes in fi%ed assets and fi%ed liabilities hae not been ad(usted as
these are shown separatel& in the cash flow statement. )t is so because current assets and
current liabilities are directl& related to operations. Cash paid is deducted from cash
generated from operations in order to get the figure of cash flow before e%traordinar&
items in order to get the figure of cash proided b& or using from operating actiiti&
SPECIAL ITEMS:
)n addition to the general classification of three t&pes of cash flows accounting
standard-3 for the treatment of cash flows of certain social item as under#
a* +oreign currenc& cash flows
b* ,%traordinar& items
c* )nterest and diidends
d* Ta%es on income
2
8/19/2019 project on cash flow statement.doc
3/95
e* )nestments in subsidiaries' associates and (oint entures
f* Acquisitions and disposal of subsidiaries and other business units.
g* $on-cash transactions#
• The acquisition of assets b& assuming directl& related liabilities#
• The acquisition of an enterprise b& means of issue of shares# and
• The conersion of debt to equit&.
o cash flow anal&sis reeals the arious items of inflow and outflow of
cash. )t is an essential tool for short term financing anal&sis and is er& helpful in the
ealuation of current liabilit& of a business concern. )t helps the business
OBJECTIVES OF THE STUDY
")/,0 2,CT)4,:
Cash +low statement is prepared with an ob(ectie to high light the sources and uses
of cash and cash equialents for a period. Cash flow statement is classified under operating actiities and financing actiities.
The economic decisions that are ta5en b& users require an ealuation of the abilit&
of an enterprise to generate cash and cash equialents and the timing and certaint&
of their generation.
3
8/19/2019 project on cash flow statement.doc
4/95
,C$6A0 2,CT)4,:
)t deals with the proision of information about the historical changes in cash and
cash equialents of an enterprise b& means of a cash flow statement which classifies
cash flows during the period from operating' inesting and financing actiities.
)nformation about the cash flows of an enterprise is useful in proiding users of
financial statements.
A basis to assess the abilit& of enterprise to generate cash 'cash equialents and the
needs of the enterprise to utilize those cash flows
SCOPE OF THE STUDY
An enterprise should prepare a cash flow statement and should present it for each
period for which financial statements are presented.
7sers of an enterprise’s financial statements are interested in how the enterprise
generates and uses cash and cash equialents.
This is the case regardless of the nature of the enterprise’s actiities and irrespectie
of whether cash can be iewed as the product of the enterprise' as ma& be the case
with a financial enterprise.
,nterprises need cash for essentiall& the same reasons' howeer different their
principal reenue-producing actiities might be.
The& need cash to conduct their operations' to pa& their obligations' and to proide
returns to their inestors
4
8/19/2019 project on cash flow statement.doc
5/95
NEED FOR THE STUDY
The choice of area of the stud& for the pro(ect wor5 was gien after initial stud& of
compan&’s cash flows.
Through the compan& has seeral departments# the prime of m& interest was in
finance. Cash is er& important basic input needed to 5eep the operations of the
business going on a continuous basis.
)t is also the final output e%pected to be realized b& selling the product
manufactured b& the manufacturing unit.
To anal&ze the arious cash outflows and inflows of compan& and also to stud& the
arious sources of the cash in this compan& is needed to stud& this cash flow
anal&sis.
RESEARCH METHODOLOGY OF THE STUDY
The following is the methodolog& of the stud&. The collection of data is done in
two principle sources. The& are as follows:
1 "rimar& data.
! econdar& data.
5
8/19/2019 project on cash flow statement.doc
6/95
PRIMARY DATA
The primar& data needed for the stud& is gathered through interiew with
concerned officers and staff' either indiiduall& or collectiel&. ome of the information has
been erified or supplemented with personal obseration conduct.
SECONDARY DATA
The secondar& data needed for the stud& was collected from publishedsources such as pamphlets of annual reports' returns and internal records' reference from
te%t boo5 and (ournals of financial management.
LIMITATIONS OF THE STUDY
)n spite of arious uses of cash flow statement' it has the following limitations:
Cash flow statement gies the main of inflow and outflow of cash onl& and does
not show the liquidit& position of the compan&.
This statement is not a substitute of income statement which shows both cash and
non-items. Therefore' net cash flow does not necessar& mean net income of the
business.
)t cannot replace funds flow statement as it cannot show the financial position of
the concern in totall&
6
8/19/2019 project on cash flow statement.doc
7/95
CHAPTER-2
7
8/19/2019 project on cash flow statement.doc
8/95
REVIEW OF
LITRATURE
Cash is the basic input needed to 5eep the operations of the businessgoing on a continuing basis# it is also the final output e%pected to be realized b& selling
the product manufactured b& the manufacturing unit. Cash is both the beginning and the
end of the business operations.
ometimes' it so happens that a business unit earns sufficient profit' but
inspire of this is not able to pa& its liabilities when the& become due. Therefore' a
business unit should alwa&s tr& to 5eep sufficient cash' neither more nor less because
shortage of cash will threaten the firm’s liquidit& and solenc&' whereas e%cessie of
cash will not be fruitfull& utilized' will simpl& remain idle and will affect the
profitabilit& of a concern. ,ffectie cash management' therefore' implies a proper
balancing between the two conflicting ob(ecties of liquidit& and profitabilit&.
8
8/19/2019 project on cash flow statement.doc
9/95
The management of cash also assumes importance because it is difficult to
predict cash inflows and outflows accuratel& and there is no perfect coincidence
between the inflows and outflows of cash giing rise to either cash outflows e%ceedinginflows or cash inflows e%ceeding cash outflows. Cash flow statement is one important
tool of cash management because it throws light on cash inflows and cash outflows of a
particular period.
MEANING OF CASH FLOW ANALYSIS:
A cash anal&sis is more useful because it gies detailed information to
the management about the sources of cash inflows and outflows. Cash flow anal&sis
means to reeal the cash outflows and cash inflows in a particular period. An anal&sis of
cash flows is useful for short-run planning.
DEFINITION OF CASH FLOW ANALYSIS:
A cash flow anal&sis can be defined'
8As a statement which summaries sources of cash inflow and of cash outflows
of a during a particular period of time' sa& a month or a &ear99
8/19/2019 project on cash flow statement.doc
10/95
uch statement can be prepared from the data made aailable from
comparatie balance sheets' profit and loss account and additional information.
)t is an essential tool short-term financial anal&sis and is er& helpful in the
ealuation of current liquidit& of a business concern. )t helps the business e%ecuties of a business in the efficient cash management and internal financial management. )t is
ealuating the cash inflows and out flows of compan&’s during a particular period. )t
reeals the cash position of the compan&.
CLASSIFICATION OF CASH FLOWS:
Cash flows for a period can be classified into the three categories of cash
inflows and cash out flows as gien below:
1. Cash flows from operating actiities
!. Cash flows from inesting actiities
3. Cash flow from financing actiities
1. CASH FLOW FROM OPERATING ACTIVITIES:
The amount of cash flows arising from operating actiities is a 5e&
indicator of the e%tent to which the operations of the enterprise hae generated
sufficient cash flows to maintain the operating capabilit& of the enterprise' pa&
diidends' repa& loans' and ma5e new inentions without recourse to e%ternal sources of financing. )nformation about the specific components of historical operating cash flows'
in con(unction with other information' in forecasting future operating cash flows.
Cash flows from operating actiities are primaril& deried from the
principal reenue-producing actiities of the enterprise. Therefore' the& generall& result
10
8/19/2019 project on cash flow statement.doc
11/95
from the transactions and other eents that enter into the determination of net profit or
loss. ,%amples of cash flows from operating actiities are#
Cash receipts from the sale of goods and the rendering of serices#
Cash receipts from ro&alties' fees' commissions' and other reenue#
Cash pa&ments to suppliers for goods and serices#
Cash pa&ments to and on behalf of emplo&ees#
Cash receipts and cash pa&ments of an insurance enterprise for premiums and
claims' annuities and other benefits#
Cash pa&ments or refunds of income ta%es unless the& cash be specificall& identified
with financing and inesting actiities# and
Cash receipts and pa&ments relating to future contracts' forward contracts' option
contracts' and swap contracts when the contracts are held for dealing or trading
purposes.
ome transactions' such as the sale of an item of plant' ma& gie
rise to a gain or loss which is included in the determination of net profit or loss.
oweer' the cash flows relating to such transactions are cash flows from inesting
actiities.
An enterprise ma& hold securities and loans for dealing or trading purposes in
which case the& are similar to inentor& acquired specificall& for resale. Therefore' cash
flows arising the purchases and sale of dealing or trading securities are classified as
operating actiities. imilarl&' cash adances and loans made b& financial enterprises
are usuall& classified as operating actiities since the& relate to the main reenue
producing actiit& of that enterprise.
)). CASH FLOW FROM INVESTING ACTIVITIES:
The separate disclosure of cash flows arising from inesting actiities is
important because the cash flows represent the e%tent to which e%penditures hae been11
8/19/2019 project on cash flow statement.doc
12/95
made for resources intended to generate future income and cash flows. ,%amples of
cash flows arising from inesting actiities are#
Cash pa&ments to acquire fi%ed assets ;including intangibles*. These pa&ments
include those relating to capitalized research < deelopment costs and self-constructed fi%ed assets#
Cash receipts from disposal of fi%ed assets ;including intangibles*
Cash pa&ments to acquire shares' warrants' or debt instruments of other enterprises
and interests in (oint entures ;other than pa&ments for those instruments considered
to be cash equialents and those held for dealing or trading purposes*#
Cash receipts and disposal of shares' or debt instruments of other enterprises and
interests in (oint entures ;other than receipts for those instruments considered to be
cash equialents and those held for dealing or trading purposes*#
Cash adances and loans made to third parties ;other than adances and loans made
b& a financial enterprise*#
Cash receipts from the repa&ment of adances and loans made to third parties ;other
than adances and loans made b& a financial enterprise*#
Cash pa&ments for future contracts' forward contracts' opinion contracts' and swap
contracts e%cept when the contracts are held for dealing or trading purposes' or the
pa&ments are classified as financing actiities# and
Cash receipts for future contracts' forward contracts' opinion contracts' and swap
contracts e%cept when the contracts are held for dealing or trading purposes' or the
pa&ments are classified as financing actiities# and
=hen a contract is accounted for as a hedge of an identifiable
position' the cash flows of the contracts are classified in the same manner as the cash
flows of the position being hedged.
))). CASH FLOWS FROM FINANCING ACTIVITIES:
The separate disclosure of cash flows arising from financing actiities is
important because it is useful in predicting claims or future cash flows b& proiders of 12
8/19/2019 project on cash flow statement.doc
13/95
funds ;both capital and borrowings* to the enterprise. ,%amples of cash flows arising
from financing actiities are#
Cash proceeds from issuing shares or other similar instruments#
Cash proceeds from issuing debentures' loans' notes' bonds' and other short-term or long-term borrowings# and
Cash repa&ments of amounts borrow
Cash pa&ments to redeem preference sha
MOTIVES FOR HOLDING CASH:
The firm’s need to hold cash ma& be attributed to the following three
moties#
1. The Transactions /otie
!. The "recautionar& /otie
3. The peculatie /otie
>. The Compensation /otie.
1. The Transa!"#ns M#!"$e:
An important reason for maintaining cash balances is the transactions
motie. This refers to the holding of cash' to meet routine cash requirements to finance
the transactions which a firm carries on in the ordinar& course of business. A firm enters
into a ariet& of transactions to accomplish its ob(ecties which hae to be paid form in
the form of cash. +or e%ample' cash pa&ments hae to be made for purchases' wages
operating e%penses' financial charges' li5e interest' ta%es' diidends' and so on.
13
8/19/2019 project on cash flow statement.doc
14/95
imilarl&' there is a regular inflow of cash to the firm from sales
operations' returns on outside inestments' etc. These receipts and pa&ments constitute a
continuous two wa& flow of cash. 2ut the inflows ;receipts* and outflows
;disbursements* do not perfectl& coincide or s&nchronies' that is the& do not e%actl&
match. At time’s' receipts e%ceed outflows while' at other times' pa&ments e%ceed
inflows. To ensure that firm can meet its obligations when pa&ments becoming due in a
situation in which disbursements are in e%cess of the current receipts' it must hae an
adequate cash balances.
The requirement of cash balances to meet routine cash needs is 5nown as
the transactions motie at such cash balances are termed as transaction balances. Thus'the transaction motie refers to the holding of cash to meet anticipated obligations
whose timing is not perfectl& s&nchronized with cash receipts. )f the receipts of cash
and its disbursements could e%actl& coincide in the normal course of operations' a firm
would not need cash for transaction purposes. Although a ma(or part of transaction
balances are held in cash' a part ma& also be in such mar5etable securities whose
maturit& confirms to the timing of the anticipated pa&ments' such as pa&ment of ta%es'
diidends' etc.
!. The %rea&!"#nar' (#!"$e:
)n addition the non-s&nchronization of anticipated cash inflows and outflows in
the ordinar& course of business' a firm ma& hae to pa& cash for purposes which cannot be
predicted or anticipated. The une%pected cash needs at short notice ma& be result of#
+loods' stri5es and failure of important customers#
• 2ills ma& be presented for settlement earlier than e%pected#
• 7ne%pected show down in collection of accounts receiable#
• harp increase in cost of materials.
14
8/19/2019 project on cash flow statement.doc
15/95
The cash balances held in resere for such random and unforeseen fluctuations in
cash flows are called as ?precautionar& balances’. )n other words' a precautionar&
motie of holding cash implies the need to hold cash to meet unpredictable obligations.
Thus' precautionar& cash balance seres to proide a cushion to meet une%pected
contingencies.
Another factor which has a bearing on the leel of such cash balances is the
aailabilit& of short term credit. )f firm cash borrow at short notice to pa& for
unforeseen obligations' it will need to maintain a relatiel& small balance and ice
-ersa. uch cash balances are usuall& held in the form of mar5etable securities so that
the& earn a return.
).The s%e&*a!"$e (#!"$e:
)t refers to the desire of a firm to ta5e adantage of opportunities which
present themseles at une%pected moments and which are t&picall& outside the normal
course of business. =hile the precautionar& motie is defensie in nature' in that' firms
must ta5e proisions to tide oer une%pected contingencies' the speculatie motie
represents a motie represents a positie and aggressie approach. +irms aim to e%ploit
profitable opportunities and 5eep cash in resere to do so. The speculatie motie helps
to ta5e in adantage of#
An opportunit& to purchase raw materials at a reduced price on pa&ment of
immediate cash# A chance to speculate to interest rate moements b& using securities when interest
rates are e%pected to decline #
6ela& purchases of raw materials on the anticipation
>. C#(%ensa!"$e (#!"$e:
15
8/19/2019 project on cash flow statement.doc
16/95
Another motie to hold cash balances is to compensate ban5s for proiding
certain serices and loans.
2an5s proide a ariet& of serices to business firms' such as clearance of
cheque' suppl& of credit information' transfer of funds' etc. =hile for some of theserices ban5s charge a commission or fee' for others a see5 indirect compensation.
7suall&' clients are required to maintain a minimum balance of cash at the ban5. ince
this balance cannot be utilized b& the firm for transaction purposes' the ban5s
themseles can use the amount to earn a return. To be compensated for their serices
indirectl& in this firm' the& require the clients to alwa&s 5eep a ban5 balances sufficient
to earn a return equal to the cost of serices. uch balances are compensating balances.
CLASSIFICATION OF CASH FLOWS:
Cash flows for a period can be classified into the three categories of cash
inflows and cash out flows as gien below:
1. Cash flows from operating actiities
!. Cash flows from inesting actiities
3. Cash flow from financing actiities
1. CASH FLOW FROM OPERATING ACTIVITIES:
The amount of cash flows arising from operating actiities is a 5e&
indicator of the e%tent to which the operations of the enterprise hae generated
sufficient cash flows to maintain the operating capabilit& of the enterprise' pa&
diidends' repa& loans' and ma5e new inentions without recourse to e%ternal sources of
16
8/19/2019 project on cash flow statement.doc
17/95
financing. )nformation about the specific components of historical operating cash flows'
in con(unction with other information' in forecasting future operating cash flows.
Cash flows from operating actiities are primaril& deried from the
principal reenue-producing actiities of the enterprise. Therefore' the& generall& resultfrom the transactions and other eents that enter into the determination of net profit or
loss. ,%amples of cash flows from operating actiities are#
Cash receipts from the sale of goods and the rendering of serices#
Cash receipts from ro&alties' fees' commissions' and other reenue#
Cash pa&ments to suppliers for goods and serices#
Cash pa&ments to and on behalf of emplo&ees#
Cash receipts and cash pa&ments of an insurance enterprise for premiums and
claims' annuities and other benefits#
Cash pa&ments or refunds of income ta%es unless the& cash be specificall& identified
with financing and inesting actiities# and
Cash receipts and pa&ments relating to future contracts' forward contracts' option
contracts' and swap contracts when the contracts are held for dealing or trading
purposes.
ome transactions' such as the sale of an item of plant' ma& gierise to a gain or loss which is included in the determination of net profit or loss.
oweer' the cash flows relating to such transactions are cash flows from inesting
actiities.
)). CASH FLOW FROM INVESTING ACTIVITIES:
The separate disclosure of cash flows arising from inesting actiities is
important because the cash flows represent the e%tent to which e%penditures hae been
made for resources intended to generate future income and cash flows. ,%amples of
cash flows arising from inesting actiities are#
17
8/19/2019 project on cash flow statement.doc
18/95
Cash pa&ments to acquire fi%ed assets ;including intangibles*. These pa&ments
include those relating to capitalized research < deelopment costs and self-
constructed fi%ed assets#
Cash receipts from disposal of fi%ed assets ;including intangibles*
Cash pa&ments to acquire shares' warrants' or debt instruments of other enterprises
and interests in (oint entures ;other than pa&ments for those instruments considered
to be cash equialents and those held for dealing or trading purposes*#
Cash receipts and disposal of shares' or debt instruments of other enterprises and
interests in (oint entures ;other than receipts for those instruments considered to be
cash equialents and those held for dealing or trading purposes*#
Cash adances and loans made to third parties ;other than adances and loans made
b& a financial enterprise*#
Cash receipts from the repa&ment of adances and loans made to third parties ;other
than adances and loans made b& a financial enterprise*#
Cash pa&ments for future contracts' forward contracts' opinion contracts' and swap
contracts e%cept when the contracts are held for dealing or trading purposes' or the
pa&ments are classified as financing actiities# and
Cash receipts for future contracts' forward contracts' opinion contracts' and swap
contracts e%cept when the contracts are held for dealing or trading purposes' or the
pa&ments are classified as financing actiities# and
=hen a contract is accounted for as a hedge of an identifiable
position' the cash flows of the contracts are classified in the same manner as the cash
flows of the position being hedged.
))). CASH FLOWS FROM FINANCING ACTIVITIES:
The separate disclosure of cash flows arising from financing actiities is
important because it is useful in predicting claims or future cash flows b& proiders of
funds ;both capital and borrowings* to the enterprise. ,%amples of cash flows arising
from financing actiities are#
18
8/19/2019 project on cash flow statement.doc
19/95
• Cash proceeds from issuing shares or other similar instruments#
• Cash proceeds from issuing debentures' loans' notes' bonds' and other short-term or
long-term borrowings# and
• Cash repa&ments of amounts borrowed#
• Cash pa&ments to redeem preference shares
• "a&ment of diidend
19
8/19/2019 project on cash flow statement.doc
20/95
CHAPTER-3
INDUSTRY
PROFILE
20
8/19/2019 project on cash flow statement.doc
21/95
O$er$"e+ #, In-"an In,ras!r&!&re Rea* Es!a!e / C#ns!r&!"#n In-&s!r':
The construction sector is the second largest emplo&er in )ndia after agriculture. Currentl&'
the construction industr& in )ndia' directl& or indirectl&' emplo&s appro%imatel& 3!.@
million wor5ers and also accounts for >@.@ of gross inestment and B@.@ of
infrastructure costs. The construction sector accounts for a gross annual business olume of
s.!'3@@ billion and accounts for .@ of )ndia‟s D6" ;)ndia‟s total D6" is appro%imatel&
E1 trillion*.
)nestment in the construction sector ma& be broadl& classified into the following
categories:
F )nfrastructure construction inestments ;i.e. roads' urban infrastructure' power' irrigation
and railwa&s*
F )ndustrial construction inestments ;i.e. steel plants' te%tiles plants' oil pipelines
and refineries*
F eal estate construction inestments ;i.e. residential and commercial construction*
Drowth in the construction industr& is e%pected to be led b& growth in infrastructure and
industrial construction inestments' which are e%pected to grow at a faster rate than real
estate construction inestments. Consequentl&' the share of real estate construction
inestments in total construction inestments is e%pected to fall. $eertheless' real
estate construction inestments will continue to be the biggest component of total
construction inestments.
Fa!#rs -r"$"n0 "n,ras!r&!&re 0r#+!h:
• "olitical will: 2uilding further on the initiaties ta5en b& preious goernments' the
current Do) is underta5ing seeral measures to enhance inestments in the infrastructure
segment.
F +unding from multi-lateral agencies: /ultilateral agencies such as the =orld 2an5
21
8/19/2019 project on cash flow statement.doc
22/95
and the Asian 6eelopment 2an5 ;8A629* are funding arious infrastructure pro(ects on a
large scale in )ndia. Agencies such as the apan )nternational 2an5 for Cooperation
;8)2C9*' which funded the 6elhi /etro ;7nderground ailwa&* "ro(ect' are also proiding
funding to the sector. 4arious state goernments are mobilizing funds from these agencies
to support rural roads and sanitation pro(ects.
The R#*e #, !he Pr"$a!e Se!#r "n In,ras!r&!&re De$e*#%(en! 1 P&2*"
Pr"$a!e Par!nersh"%
istoricall&' the goernment has pla&ed a 5e& role in suppl&ing and regulating
infrastructure serices in )ndia and priate sector has not participated in
infrastructure deelopment. oweer' due to the public sectorGs limited abilit& to meet the
massie infrastructure funding requirements' priate sector inestment in infrastructure is
critical. Therefore' the )ndian goernment is actiel& encouraging priate inestments in
infrastructure. According to =orld 2an5' )ndia needs to inest an additional 3-> of D6"
on infrastructure to sustain its current leels of growth in the medium term and to spread the
benefits of growth more widel&. ;ource: )ndia Countr& eriew !@@H' =orld 2an5*
)n order to boost the participation of the priate sector in road deelopment' the
Doernment has planned the following initiaties:
•
The Doernment will carr& out all preparator& wor5' including land acquisition and utilit&remoal. ight of wa& will be made aailable to contractor' free from all eencumbrances.
$ational ighwa& Authorit& of )ndia ;$A)*Ithe Doernment will proide a capital grant
of up to >@ of the pro(ect cost to enhance iabilit& on a case-b&-case basis ealuation.
F The contractor will receie a 1@@ ta% e%emption for fie &ears and 3@ relief for the
following fie &ears' which ma& be utilized in !@ &ears.
F "ermitted concession period of up to 3@ &ears.
F 6ut& free importation of specified modern high capacit& equipment for highwa&
construction.
;ource: "ublic "artnerships in )ndia' /inistr& of +inance' Doernment of )ndia*
22
8/19/2019 project on cash flow statement.doc
23/95
TYPES OF CONTRACTS IN THE CONSTRUCTION AND
INFRASTRUCTURE SECTORS
•B&"*-3O%era!e3Trans,er 45BOT67
7nder this t&pe of "ublic "riate "artnership ;"""* contract' the Doernment grants to a
contractor a concession to finance' build' operate and maintain a facilit& for the concession
period. 6uring the concession period' the operator collects user fees and applies these to
coer the costs of construction' debt-sericing and operations. At the end of the concession
period' the facilit& is transferred bac5 to the public authorit&. 2T is the most commonl&
used approach in relation to new highwa& pro(ects in )ndia' and is also used in the energ&
and port sectors. 2T pro(ects can be annuit&-based or toll-based' as defined below:
F BOT ann&"!'32ase- %r#8e!s
7nder this form' the concessionaire is responsible for constructing and maintaining the
pro(ect facilit&. The Do)' usuall& through the $ational ighwa&s Authorit& of )ndia
;8$A)9* in the case of highwa& pro(ects' pa&s the concessionaire a semi-annual pa&ment'
or annuit&. 7nder this approach' the amount of income collected b& the concessionaire is
not directl& related to the usage leel of the pro(ect. )n the conte%t of highwa& pro(ects' the
amount of income is not b& direct reference to the number of ehicles using the highwa&.
)nstead' the ris5 that traffic' and consequentl& user fees' ma& be lower than e%pected is
borne b& the $A) alone.
• BOT !#**32ase- %r#8e!s
)n order to reduce the dependence on its own funds and to promote priate sector
inolement in deeloping pro(ects' the $A) has awarded some highwa& pro(ects on a toll
basis. )n this case' the concessionaire is responsible for constructing and maintaining the
pro(ect as well as being allowed to collect reenues through tolls during the concession
period. After the e%pir& of the concession period' the pro(ect is transferred bac5 to the
$A).
23
8/19/2019 project on cash flow statement.doc
24/95
B&"*-3O+n3O%era!e3Trans,er 45BOOT67
2T contracts are similar to 2T contracts' e%cept that in this case the contractor ownsthe underl&ing asset' instead of onl& owning a concession to operate the asset. +or e%ample'
in the case of h&droelectric power pro(ects' the contractor would own the asset during the
underl&ing concession period and the asset would be transferred to the Doernment at the
end of that period pursuant to the terms of the concession agreement.
Des"0n3B&"*-3F"nane3O%era!e 45DBFO67
The $A) is planning to award new highwa& pro(ect contracts under the 62+ scheme'
wherein the detailed design wor5 is done b& the concessionaire. The $A)
would restrict itself to setting out the e%act requirements in terms of qualit& and other
structures of the road' and the design of the roads will be at the discretion of the
concessionaire. The $A) e%pects that the 62+ scheme will improe the design
efficienc&' reduce the cost of construction and reduce time to commence operations' in
addition to giing the concessionaire greater fle%ibilit& in terms of determining the finer
details of the pro(ect in the most efficient manner.
I!e( Ra!e C#n!ra!s
These contracts are also 5nown as unit-price contracts or schedule contracts. +or item rate
contracts' contractors are required to quote rates for indiidual items of wor5 on the basis of
a schedule of quantities furnished b& the customer. The design and drawings are proided
b& the customer. The contractor bears almost no ris5 in these contracts' e%cept the ris5 of an
escalation in the rate of items quoted b& the contractor' as it is paid according to the actual
amount of wor5 on the basis of the per-unit price quoted.
En0"neer"n0 Pr#&re(en! C#ns!r&!"#n9L&(%3S&( T&rne' 45EPC9T&rne'67
C#n!ra!s
)n this form of contract' contractors are required to quote a fi%ed sum for the e%ecution of
an entire pro(ect including design' engineering and e%ecution in accordance with drawings'
designs and specifications submitted b& the contractor and approed b& the customer. The
24
8/19/2019 project on cash flow statement.doc
25/95
contractor bears the ris5 of incorrect estimation of the amount of wor5' materials or time
required for the (ob. ,scalation clauses might e%ist in some cases to coer' at least partiall&'
cost oerruns.
O%era!"#ns an- Ma"n!enane 45O/M67 C#n!ra!s
T&picall& an operations and maintenance contract is issued for operating and maintaining
facilities. This could be in sectors such as water' highwa&s' buildings and power. The
contract specifies routine maintenance actiities to be underta5en at a predetermined
frequenc& as well as brea5-down maintenance during the contract period. =hile the
contractor is paid for the routine maintenance based on the quoted rates which are largel& a
function of manpower' consumables and maintenance equipment to be deplo&ed at the site'
an& brea5down maintenance is paid for on a cost-plus basis.
Fr#n! En- En0"neer"n0 an- Des"0n 45FEED67 C#n!ra!s
rdinaril&' +,,6 wor5 is carried out as a part of a consultanc& assignment where the
consultant proides +,,6 data to the pro(ect owner to enable it to ta5e a decision on
ma5ing a tender for construction. )n addition to this' the +,,6 is also a prerequisite to
enable a contractor to bid for ,"CITurn5e& pro(ects. A +,,6 pro(ect can be an independent
consultanc& pro(ect or a part of an ,"CITurn5e& contract.
TYPICAL RETURNS FROM PRIVATE INVESTMENTS IN INFRASTRUCTURE
6espite the critical role pla&ed b& infrastructure deelopment in growth' there still e%ists a
er& wide gap of 7E1@-1 billion between the current and required leels of priate
inestments in infrastructure. eturns ar& from contract to contract. T&picall&' in an
annuit&' the pro(ect )nternal ate of eturn ;)* would be in the range of 1!-1> and
equit& ) would be in the range of 1> -1B . +or toll' where the concessionaire
;contractor* assumes the traffic ris5' the pro(ect ) would be in the range of 1>- 1B and
equit& ) would be in the range of 1J-!@ .
25
8/19/2019 project on cash flow statement.doc
26/95
Pr#%#se- "n,ras!r&!&re "n$es!(en! "n ;;!h F"$e Year P*an
The 11th +ie 0ear "lan enisages an infrastructure inestment of s. !@'B1 billion' to be
shared between the Centre' states and priate sector in the ratio of 3K.!' 3!.B and
[email protected]. 2elow is the estimated leel of inestment in the infrastructure sector oer L) plan:
26
8/19/2019 project on cash flow statement.doc
27/95
ROAD INFRASTRUCTURE
)nestment in the roads sector is e%pected to grow at a Compounded Annual Drowth
ate ;CAD* of 1 oer the ne%t fie &ears' with an estimated increase from s.1'1BK
billion in the past fie &ears ;fiscal &ears !@@!-!@@B* to about s.!'3@B billion in the
ne%t fie &ears ;fiscal &ears !@@K-!@11*.
)ndia continues to need significant inestment in the road sector as the population and
econom& continues to grow. The )ndian road networ5 consists of:
According to the $A)' roads form the most common t&pe of transportation in )ndia and
accounted for appro%imatel& J@.@ of passenger traffic and B.@ of freight traffic.
$ational highwa&s accounts for nearl& >@.@ of the total road traffic in )ndia.
27
8/19/2019 project on cash flow statement.doc
28/95
The following table sets forth information relating to the status of $ational ighwa&s:
The number of ehicles grew at an aerage pace of [email protected]@ per annum oer the period
from +0 !@@@ to +0 !@@>. "assenger traffic on roads as a percentage of total passenger
traffic has also witnessed a huge increase from 3@ in 1H1 to JB in
!@@J. ;ource: C))M esearch' oad $etwor5 in )ndia' une 3@' !@@H*.
The focus of the road modernization program in )ndia is the Dolden Nuadrilateral ;DN*
pro(ect. The flagship program to deelop and upgrade )ndian national highwa&s is the
$ational ighwa&s 6eelopment "rogram ;8$6"9*. 2esides $6"' the road sector in
)ndia is e%pected to see a greater leel of deelopment actiit& through road programmes such as "radhan /antri Drameen ada5 0o(ana ;8"/D09*' and pecial
Accelerated oad 6eelopment "rogramme O $orth ,ast ;8A6"-$,9* as well as road
pro(ects at the state leel.
The scope of the $6" pro(ect is illustrated b& the multi-phase approach set forth
28
8/19/2019 project on cash flow statement.doc
29/95
below:
F "hase ) of $6"' Dolden Nuadrilateral "ro(ect ;DN* inoles four-laning of
appro%imatel& 'J>B 5m of national highwa&s between 6elhi' /umbai' Chennai and
Pol5ata. "hase ) is almost complete.
F "hase )) $orth-outh and ,ast-=est corridors ;$,=* inoles upgrading of the
e%isting two-lane highwa&s and the four-laning of appro%imatel& K'!K> 5m of
national highwa&s connecting four e%treme points of the countr&. "hase )) is
e%pected to be completed b& !@@HI!@1@.
F "hase ))) inoles the deelopment of roads' connecting state capitals and places of
economic and tourist importance to "hase ) and "hase )). "hase ))) inoles two
deelopment sections O "hase )))A and "hase )))2. =hile approal has been receied for
the widening and the strengthening of >'@15m in "hase )))A' onl& in-principle approal
has been granted for the deelopment of B'@@@ 5m in "hase )))2.
F "hase )4 inoles the two-laning of a single lane networ5 of appro%imatel& !@'@@@
5m. "hase )4 has onl& receied an in-principle approal and has been planned
completel& on a 2T-annuit& basis.
F "hase 4 inoles the si%-laning of B'@@ 5m of high-densit& four-laned roads.
"hase 4 has onl& receied in-principle approal.
F "hase 4) inoles the construction of e%presswa&s coering appro%imatel& 1'@@@
5m of national highwa&s. "hase 4) has onl& receied an in-principle approal.
F "hase 4)) inoles the deelopment of ring roads' b&-passes' oer-bridges' fl&oers'
etc. "hase 4)) is still in a conceptual stage.
ource: C))M' oads and ighwa&s Annual eiew' eptember !@@B.
The table below sets forth the status of the $6" as at une 3@' !@@H:
29
8/19/2019 project on cash flow statement.doc
30/95
The targets for completion of the various components of the NHDP are as follows:
(Source: Plan Document, 11th Five Year Plan; CRISIL Research, NHDP Review !utloo", Fe# $%, $&&')
30
8/19/2019 project on cash flow statement.doc
31/95
31
8/19/2019 project on cash flow statement.doc
32/95
32
8/19/2019 project on cash flow statement.doc
33/95
THE REAL ESTATE SECTOR IN INDIA
The )ndian real estate sector inoles the deelopment of commercial offices' industrial
facilities' hotels' restaurants' cinemas' residential housing' retail outlets and the
purchase and sale of land and land deelopment rights.
istoricall&' the real estate sector in )ndia has been unorganized and characterized b&
arious factors that impeded organized dealing' such as the absence of a centralized title
registr& proiding title guarantees' a lac5 of uniformit& in local laws and their
application' non-aailabilit& of ban5 financing' high interest rates and transfer ta%es
and the lac5 of transparenc& in transaction alues. )n recent &ears' howeer' the real
estate sector in )ndia has e%hibited a trend towards greater organization and
transparenc&' accompanied b& arious regulator& reforms. These reforms include:
F Do) support for the repeal of the 7rban Mand Ceiling Act' with nine state
goernments haing alread& repealed the Act#
F /odifications in the ent Control Act to proide greater protection to homeowners
wishing to rent out their properties#
F ationalization of propert& ta%es in a number of states# and
F Computerization of land records.
eal estate inestments are e%pected to grow from s.1@'!1J billion inested between
!@@!-!@@B to s.1J'1K billion oer !@@K-!@11.
33
8/19/2019 project on cash flow statement.doc
34/95
RESIDENTIAL REAL ESTATE
The main factors that are driing demand in the residential segment are described in
more detail below:
Chan0"n0 -e(#0ra%h"s an- "nreas"n0 a,,*&ene:
)ndia‟s demographics hae been impacted b& large increases in emplo&ment
opportunities' people in the earning age brac5et ;! to >> &ear olds* and higher
salaries. uch factors are increasing disposable incomes and driing demand for new
residential and retail properties.
The table below shows historic and pro(ected annual growth rates for different segments
of )ndia‟s population' classified b& leels of annual income. The figures highlight
that strong growth is e%pected especiall& in the higher income segments. +or e%ample'
the number of households with annual incomes of between s. ! million and s.
million per &ear' s. million and s. 1@ million per &ear and in e%cess of s. 1@
million per &ear is e%pected to increase in size b& !3' !B and !J' respectiel&'
between financial &ear !@@! and !@1@' as illustrated b& the table.These higher income
segments of )ndia’s growing middle class are e%pected to proide a strong impetus for the
continued deelopment and growth of the )ndian real estate sector.
34
8/19/2019 project on cash flow statement.doc
35/95
Lar0e se0(en! #, !he %#%&*a!"#n e#n#("a**' a!"$e:
)ndia‟s growing population in the earning age brac5et is recognized as a 5e& drier of growth
in housing demand. The size of )ndia‟s main wor5ing age group' ! to >> &ear olds' has
increased oer the last two decades. According to C) )$+AC estimates' as of !@@'
appro%imatel& !J.! of )ndia‟s population was in this age brac5et. This figure is e%pected
to rise to appro%imatel& [email protected] b& !@!' an increase of appro%imatel& . million people
each &ear' which could translate into a further !.K million new households per &ear.
Also' the aerage age of a home purchaser has fallen from >! to 31 &ears old ;ource:
C))$+AC etail +inance' ul& !@@B*.
Sh",! "n #ns&(er %re,erenes ,r#( ren!"n0 !# #+n"n0 h#&ses:
6ue to the changing demographic profile in )ndia' there has been a stead& decline in the
portion of households liing in rented premises. To a certain e%tent' this ma& be attributed to
rising income leels. oweer' with fewer properties aailable to rent toda& and an increase
in the rents being charged to tenants' consumers hae increasingl& been inesting in
35
8/19/2019 project on cash flow statement.doc
36/95
propert&. +actors such as the increase in the standard
of liing of consumers and the greater aailabilit& of financing for consumers are
expected to fuel a further decline in the number of households renting premises
(CR! N"#C #nnual Review on Housing ndustr$% &anuar$ ')*+
36
8/19/2019 project on cash flow statement.doc
37/95
Inreas"n0 Ur2an"
8/19/2019 project on cash flow statement.doc
38/95
Shr"n"n0 H#&seh#*- S"
8/19/2019 project on cash flow statement.doc
39/95
S*&( Reha2"*"!a!"#n She(e 45SRS67:
ne sector of the real estate deelopment mar5et that is unique to /umbai is it‟s
lum ehabilitation cheme. )n 1HH' the Doernment of /aharashtra initiated the
lum ehabilitation cheme to be administered b& the newl&-created lum
ehabilitation Authorit& ;A*. The ob(ectie of the is to redeelop slums in the
/umbai area. Through the scheme' slum dwellings are replaced b& residential
buildings containing flats of !! square feet that are constructed free of cost to
former slum dwellers b& priate real estate deelopers participating in the scheme. The
goernment of /umbai subsidizes this clearance and construction b& granting deelopers
the right to deelop a proportion of former slum land for their own purposes' or
b& granting them transferable deelopment rights ;8T6s9* which ma& be used to
deelop land elsewhere in /umbai north of the slum land concerned. )n other words'
in e%change for the construction of flats for slum dwellers' real estate deelopers are
allowed to construct residential' commercial and retail properties on slum land' whether
it is goernment or priate land' which the& can then freel& sell. /oreoer' T6s
permit deelopers to deelop land in certain parts of /umbai that are outside the
rehabilitated slum area. A T6 is made aailable in the form of a certificate issued
b& the municipal corporation of /umbai' and its owner can use it either for actual
construction or can sell it on the open mar5et. esidential deelopment on slum
land that is sub(ect to the also benefits from a superior +loor pace )nde% ;+)*
allowance which determines the total permitted construction area as a portion of the total
land area of a site. 7nder the ' the +) is generall& around !. as against a normal
+) of 1.33 thereb& ma5ing deelopment more attractie for deelopers.
/oreoer' the can enable a deeloper to acquire land in prime locations in
/umbai' a cit& where the scarcit& of land is a constraint on real estate deelopment. The
acquisition can be made at' in effect' lower cost ;e.g.' the cost of constructing
replacement housing for the slum dwellers* than traditional purchases of land for
cash' thereb& reducing the asset c&cle ris5 for the deeloper between land acquisition
and sale of deeloped propert& or +)IT6s. The innoatie subsid& mechanism of
the has spurred redeelopment actiit& in certain depried areas of /umbai
which were preiousl& unattractie to real estate deelopers. )n addition to
helping fulfill the social obligations of the goernment' which does not hae the
39
8/19/2019 project on cash flow statement.doc
40/95
resources to underta5e rehabilitation pro(ects on a large scale' an on-going benefit of the
to the goernment of /umbai includes the addition of indiiduals to the ta% rolls
when the& occup& new housing who' as slum dwellers' were not preiousl& part of the
ta% base.
COMMERCIAL REAL STATE
C#((er"a* *#a!"#ns "n In-"a: er the past fie &ears' locations such as 2angalore'
Durgaon' &derabad' Chennai' Pol5ata and "une hae established themseles as
emerging business destinations that are competing with traditional business destinations
such as /umbai and 6elhi' especiall& with respect to their commercial real estate sector.
These emerging destinations hae succeeded in matching their human resources base
with necessar& s5ill sets' competitie business enironments' operating cost adantages
and improed urban infrastructure. The current relatie position of the urban growth
centers in )ndia can be summarized either as ;i* mature' ;ii* in transition' ;iii*
emerging' or ;i* tier ))) destinations. These classifications are described below:
Ma!&re Des!"na!"#ns: Mocations such as /umbai and 6elhi hae a metropolitan
character and hae consistentl& been traditional business destinations with a faorable
record in attracting inestment opportunities. oweer' factors such as increasing
operating costs and constraints on the aailabilit& of land ma& impede such areas
from sustaining a high rate of growth in their respectie business districts.
Therefore' commercial real estate growth is e%pected to be focused in the suburbs and
other peripheral locations of these cities. +or e%ample' with respect to /umbai'
commercial real estate growth is e%pected to be focused in areas north of central /umbai
and $ai /umbai and to the east of the cit& center.
Des!"na!"#ns "n Trans"!"#n: Mocations such as 2angalore and Durgaon hae human
resource potential' qualit& real estate and operating cost adantages. As such' these
locations are best positioned to attract inestment in the near future. Mac5 of
infrastructure is currentl& the main inhibiting factor precluding robust growth in
these areas.
E(er0"n0 Des!"na!"#ns: Mocations such as "une' Chennai' &derabad and Pol5ata offer
cost adantages' well deeloped infrastructure' supportie cit& goernments and
minimal restraints on the suppl& of real estate. =hile the number of large occupiers in40
8/19/2019 project on cash flow statement.doc
41/95
these locations has &et to reach optimum leels' these locations attract a large amount of
real estate inestment. Drowth in these emerging destinations is predominantl& led b& the
e%pansion and consolidation plans of corporations in the )T and )T, sectors.
T"er III C"!"es: Mocations such as aipur' Coimbatore' Ahmedabad' and Muc5now hae alarge talent pool combined with low cost real estate. As such' businesses in the
technolog& sector hae demonstrated a growing interest in these locations as the& see5 to
e%pand their operations.
The Re!a"* Se0(en!:
=hile real estate deelopment in the retail sector is a relatiel& new phenomenon in
)ndia' the retail sector has been growing rapidl&. A.T. Pearne&‟s !@@ Dlobal etail
6eelopment )nde% suggests that the )ndian retail mar5et has the largest growth
potential of worldwide retail mar5ets. The following factors contribute to the emergence
and growth of the organized retail segment in )ndia:
)ncrease in per capita income and household consumption#
Changing demographics and improed standards of liing#
Changing consumption patterns and access to low-cost consumer credit
)nfrastructure improements and increased aailabilit& of retail space.
istoricall&' the )ndian retail sector has been dominated b& small independent local
retailers such as traditional neighborhood grocer& stores. oweer' during the
1HH@s' organized retail outlets gained increased acceptance due to changing demographic
factors such as an increase in the number of women wor5ing' changes in the perception
of branded products' the entr& of international retailers into the mar5et and the growing
number of retail malls. The size of the organized retail
segment is e%pected to grow b& ! to 3@ per &ear' reaching appro%imatel& s.
1'@H billion of sales in !@1@. Although operators in the organized retail segment hae
concentrated on larger cities' retailers also hae announced e%pansion plans
into towns and rural areas. /a(or )ndian business groups such as eliance' 2ennett <
Coleman' industan Meer' ero Droup and 2harti as well as international retailers
such as /etro' hoprite' Mifest&le and 6air& +arm )nternational =al-/art' Carrefour
41
8/19/2019 project on cash flow statement.doc
42/95
and Tesco hae alread& commenced or are considering commencing operations in
)ndia. There are !1H operational shopping malls in the si% largest cities of )ndia' spread
oer BB million square feet of land at an aerage size of @.3 million square feet per
mall ;C) )$+AC Annual eiew on etailing )ndustr& O eptember !@@*.
A significant number of specialized malls' such as automobile' (eweller&' furniture
and electronic malls also are being deeloped.
The H#s%"!a*"!' Se0(en!:
The hospitalit& industr& in )ndia is witnessing robust growth' supported b& )ndia‟s
growing econom& as well as increased business trael and tourism. The cost of trael has
decreased following the Doernment‟s liberalization of the airline industr& in the
1HH@s. Also' the increase in disposable income among )ndian wor5ers has increased
demand for qualit& hotels and resorts across the countr&. According to the =orld Trael
and Tourism Council ;8=TTC9*' )ndia‟s trael and tourism sector is e%pected to grow
J per annum' in real terms' between !@@K and !@1B. The trael and tourism sector is
e%pected to contribute 1.K of total D6" ;7E !H.B bn* b& !@1B. According to C)
)$+AC room demand will grow at a CAD of 1@ oer the ne%t fie &ears ;C)
)$+AC otels Annual eiew' ul& !@@B*. This is e%pected to be accompanied b&
increases in aerage room rates of !@ and 1@ in fiscal !@@K and
!@@J' respectiel&. )t is e%pected that the growth in occupanc& rates will be
assisted b& factors such as 1@ CAD in the number of incoming traelers to )ndia oer
the ne%t fie &ears.
The following chart shows changes in room demand andaailabilit& as well as42
8/19/2019 project on cash flow statement.doc
43/95
occupation rates since fiscal !@@@ and pro(ections through to fiscal !@1@:
According to its publication 8otels Annual eiew ;ul& !@@B*'9 C) )$+AC
estimates that inestments in the hotel industr& will total appro%imatel& s. H@
billion oer the ne%t fie &ears.
S%e"a* E#n#(" =#nes 45SE=67:
The Doernment introduced ,Qs in !@@@ to proide an internationall& competitieenironment for e%ports free of bureaucratic barriers. ,Qs are specificall&
designated dut&-free zones deemed to be foreign territories for purposes of )ndian
customs controls' duties and tariffs. The introduction of ,Qs is aimed at attracting
foreign inestment and increasing e%portsin order to promote economic
deelopment and emplo&ment. There are three main t&pes of ,Qs: integrated ,Qs'
43
8/19/2019 project on cash flow statement.doc
44/95
which ma& consist of a number of industries# serices ,Qs' which ma& operate across a
range of defined serices# and sector-specific ,Qs' which focus on one particular
industr&. /inimum sizes for ,Qs are !'@@ acres for a multi-product ,Q'
!@ acres for a sector-specific ,Q' and ! acres for ,Qs in certain specific
industries' such as biotech' )T serices' gems' and (eweller&. 7nder current legislation'
,Q deelopers and tenants are granted arious income ta% benefits' which are e%pected
to attract software companies in particular' gien that certain ta% brea5s in e%isting
software technolog& par5s e%pire in !@@H.
En!er!a"n(en!:
)ndia‟s entertainment industr& is currentl& estimated at appro%imatel& s. !3> billion
with cinema accounting for a significant amount ;!J* of the industr& ;The )ndian
,ntertainment and /edia )ndustr& ;+)CC) O "wC eport ;!@@B**. =hile the
entertainment industr& is e%pected to grow appro%imatel& !1 annuall& and reach
appro%imatel& s. B1K billion b& !@1@' the )ndian cinema industr& is e%pected to
reach appro%imatel& s. 13 billion in !@1@' contributing appro%imatel& ! to
)ndia‟s entertainment industr&. The 5e& economic adantages of multiple% cinemas
oer single-screen cinemas include better occupanc& ratios and the abilit& for cinema
operators to choose to show moies in a larger or a smaller theatre based on
e%pected audience size. /ultiple% cinema operators are therefore able to maintain
higher capacit& utilization compared to single-screen cinemas and can proide a
greater number of film showings. As each moie has a different screening duration' a
multiple% cinema operator has the fle%ibilit& to decide on the screening schedule so as
to ma%imize the number of shows in the multiple%es' thus generating a greater number
of patrons. /ultiple%es also allow for better e%ploitation of the reenue potential of the
moie. The 5e& driers of growth responsible for the e%pected increase in the number
of multiple% cinemas include an increase in disposable income across an e%panding)ndian middle class' faorable demographic changes' strong growth in organized retail
and the aailabilit& of entertainment ta% benefits for multiple% cinema deelopers.
44
8/19/2019 project on cash flow statement.doc
45/95
RECENT REFORMS IN THE INDIAN REAL ESTATE SECTOR
F#re"0n -"re! "n$es!(en! "n rea* es!a!e: )n !@@' the goernment modified the
foreign direct inestment ;+6)* rules applicable to the real estate sector b&
permitting 1@@ +6) with respect to certain real estate pro(ects such as townships'
housing' built-up infrastructure and construction deelopment pro(ects' sub(ect to a
number of guidelines. The new +6) rules mainl& relate to the minimum area required to
be deeloped b& such a pro(ect' minimum amounts to be inested and time limits within
which such a pro(ect must be completed.
H#&s"n0 re0&*a!"#ns: The )ndian Doernment enacted the 7rban Mand ;Ceiling and
egulation* Act ;87MCA9* in 1HKB to preent speculation and profiteering in land
and to ensure equitable distribution of land in urban areas in order to sere the
common good. "ursuant to 7MCA' urban cities were classified into A' 2 and C
categories. The act imposed a ceiling on the amount of acant land that an&
indiidual can possess in a particular urban area' based on the classification of the cit&
in question. )n RA‟ class cities' such as 6elhi and /umbai' this amounts to no more
than @@ square meters. The e%cess land identified was acquired b& the goernment after
compensating the owners thereof and used to proide housing to arious sections of
the public. oweer' it is widel& ac5nowledged that 7MCA has failed to achiee its
ob(ectie and has resulted in inflated prices and e%acerbated housing shortages. The
Doernment therefore suggested the repeal of 7MCA b& wa& of the 7rban Mand
;Ceiling and egulation* epeal Act 1HHH ;8epeal Act9*' which has so far been
adopted b& the state goernments of ar&ana' "un(ab' 7ttar "radesh' Du(arat'
Parnata5a' /adh&a "radesh' a(asthan and rissa' but has not been repealed in a
number of states' including /aharastra where /umbai is located.
45
8/19/2019 project on cash flow statement.doc
46/95
46
8/19/2019 project on cash flow statement.doc
47/95
CHALLENGES FACING THE INDIAN REAL ESTATE SECTOR
ighl& regional reach of e%isting pla&ers: Considering the peculiar features of the real
estate sector such as the differing tastes of population across arious geographies'
difficulties in mass land acquisition on unfamiliar terrain' absence of business
infrastructure to mar5et pro(ects at new locations' wide number of approals to be
obtained from different authorities at arious stages of construction under the local
laws' and the long gestation period of pro(ects' most real estate deelopers in )ndia tend
to hoer in tried and tested areas where the conditions are most familiar to them. As a
result' currentl& there are er& few pla&ers in the countr&' who can claim to hae pan-
national area of operations.
/a(orit& of mar5et belonging to unorganized segment: The )ndian eal ,state ector is
highl& fragmented with the disorganized segment comprising of the small builders and
contractors accounting for a ma(orit& of the housing units constructed. As a result' there
is a lesser degree of transparenc& in dealings or sharing of data across pla&ers.
6emand dependent on man& factors: A challenge that the real estate deelopers face is
generating the requisite demand for the properties constructed. The factors that
influence a customer ‟s choice in propert& is not restricted to qualit& alone' but is
dependent on a number of other e%ternal factors including pro%imit& to urban areas'
amenities such as schools' roads' water suppl& which are often be&ond the deeloper ‟s
sphere of reach. Also' demand for housing units is also influenced b& polic& decisions
relating to housing incenties.
)ncreasing aw /aterial "rices: Construction actiities are often funded b& the client
who ma5es cash adances at different stages of construction. )n other words' the final
amount of reenue from a pro(ect is pre-determined and the realization of this reenue
is scattered across the period of construction. A big challenge that real estate deelopers
face is dealing with aderse moements in costs. The real estate sector is dependent on
a number of components such as cement' steel' bric5s' wood' sand' grael and paints.
47
8/19/2019 project on cash flow statement.doc
48/95
As the reenues from sale of units are pre-decided' aderse price changes in an& of the
raw materials directl& affect the bottom lines of the deelopers.
)nterest ates: ne of the main driers of the growth in demand for housing units is theaailabilit& of finance at cheap rates. ising interest rates ma& dampen the growth rate
of demand for housing units.
Ta% incenties: )nterest pa&ment on housing loans are ta% deductible and it is one of the
ma(or factors influencing demand. The phasing out aailable ta% incenties could affect
the e%istent demand for housing units.
48
8/19/2019 project on cash flow statement.doc
49/95
CHAPTER-4
COMPANY PROFILE
49
8/19/2019 project on cash flow statement.doc
50/95
>. COMPANY PROFILE
>.;In!r#-&!"#n:3
Lan# is one of the fastest growing )ntegrated )nfrastructure ,nterprises of )ndia'
operating across a s&nergistic span of erticals comprising "ower Deneration' "ower
Trading' $on-"ower )nfrastructure' Construction' ,"C' "ropert& 6eelopment and
enewable.
Manco )nfratech MtdGs current mar5et capitalisation is appro%imatel& s. 1!'@@@ Crores
;76 !.H billion*' of which about BJ equit& sta5e is held b& its promoters. )ts grossreenue as on /arch !@@H was oer s. B'@@@ Crores ;76 1.3 billion*. Manco is fast
emerging as one of the leading priate sector power deelopers in )ndia with !@JK /=
under operation' J>BJ /= under construction' and 1@3H /= of pro(ects under
deelopment. ut of the total portfolio of 11H> /=' the compan& has achieed
financial closure for >33 /=. aing oer two and a half decades of e%perience in
Construction and Ciil ,ngineering' Manco has created a niche for itself besides building
powerful 5nowledge ban5 and s&stems which facilitate continuous adoption and
implementation of best practices and technologies. Manco has strategic global partnership
with top-notch companies which include: M of pain' =estports and Denting of
/ala&sia' arbin' D,' 6ongfang' 6oosan etc. Toda&' Manco is one of )ndiaGs largest
"ower Traders in the priate sector.
A people drien organization' Manco operates from !@ tates in )ndia and has a human
resource base of @@ people. Manco is also a priileged member of the =orld ,conomic
+orum and it has been ac5nowledged as an elite member of the top two hundred 8Dlobal
Drowth Companies9. As part of its business strateg&' the compan& has eoled MancoGs
4ision for !@1: to build a igh "erformance rganisation with an operating capacit& of
1@@@ /= in "ower. Manco also enisages aggressie growth plan for the Construction
and ,"C diision to achiee an Annual Turnoer of s >@'@@@ Crores;76 J.B> billion*
b& !@1.
50
8/19/2019 project on cash flow statement.doc
51/95
The &ear !@1@ is being celebrated as MancoGs iler ubilee 0ear. )t has been twent& fie
&ears since the founder chairman M a(agopal' ta5ing inspiration from his uncle
Magadapati Amrappa $aidu' began his career as an entrepreneur. Manco has risen to its
present leel on the strength of their ision and inspiration and under the leadership of M
/adhusudhan ao the Chairman of Manco Droup.
>.?C#r%#ra!e S!r&!&re:3
>.)Lan# In,ra!eh L!- has !he ,#**#+"n0 #(%an"es &n-er "!s
#%era!"#ns:
M"ss"#n:3
6eelopment of ociet& through ,ntrepreneurship
V"s"#n:3
/ost Admired )ntegrated )nfrastructure ,nterprise
51
8/19/2019 project on cash flow statement.doc
52/95
Va*&es:3
Or0an"
8/19/2019 project on cash flow statement.doc
53/95
Inn#$a!"#n
=e alue and encourage application of creatie ideas that enhance the effectieness of
our business. =e freel& e%press ideas and ta5e actions to generate successful olutions.
>.>C#r%#ra!e G#$ernane:3
At MA$C' our ob(ectie is to create alue for our sta5eholders' including our
shareholders' clients' emplo&ees' and communities. Dood corporate goernance standards
that promote the principles of integrit&' transparenc&' and accountabilit& will protect and
li5el& enhance our sta5eholder alue. Thus' we beliee that good business practices'
transparenc& in corporate financial reporting' and the highest leels of corporate
goernance are essential components of our success.
>.@C#ns"s!en! +"!h !h"s 2e*"e, !#-a' a! LANCO:3
• ,%cluding the C,' all 2oard members are independent.
• 2oard committees that address auditing' compensation' corporate goernance' and
nominating functions are comprised solel& of independent directors.
• Committee charters clearl& establish the committeesG roles and responsibilities.
Corporate Doernance Duidelines are regularl& reiewed and updated in response to
changing regulations and sta5eholder concerns.
ur b&laws hae recentl& been updated to proide for ma(orit& oting in uncontested
director
4.6Lanco Businesses:-
• Construction
• "ower
• ,ngineering' "rocurement and Construction
53
8/19/2019 project on cash flow statement.doc
54/95
• )nfrastructure
>.;C#ns!r&!"#n:3
MA$C )nfratech Mtd has an e%cellent trac5 record in Construction pro(ects. )ts pro(ect
e%pertise spans:
• "ower plants based on Das' Coal' 2io-mass and &dro.
• )rrigation and water suppl& pro(ects' including dams' tunnels' lift irrigation'
sewerage schemes and marine wor5s.
• Ciil construction including commercial and residential buildings' mass housing
pro(ects and townships' industrial structures' information technolog& par5s'
corporate offices' ospitals and more. Transportation engineering pro(ects
including roads' highwa&s' bridges and fl&oers.
>.?P#+er: 3
MA$C has proen e%pertise in power generation from conentional and non-
conentional sources of energ& including gas' coal' biomass' h&dro and wind. Manco has
operational and under e%ecution pro(ects amounting to oer 11@@@/=.
54
8/19/2019 project on cash flow statement.doc
55/95
O%era!"#na* Pr#8e!s:
P*an!s
Ca%a"!'
4MW7
F&e* L#a!"#n
Manco Pondapalli ;tage
)
8/19/2019 project on cash flow statement.doc
56/95
Pr#8e!s Ca%a"!' 4MW7
Manco Pondapalli ))< )))JK
;133SK>!*
Manco Amar5anta5 ))) < )4 1'3!@
Manco 4idarbha Thermal 1'3!@
Manco Anpara 1'!@@
7dupi "ower )
8/19/2019 project on cash flow statement.doc
57/95
• Manco Pondapalli
• A2A$ "ower
• Manco Amar5anta5a
• Manco Chitrdurga
• Manco Triendram
• 4amsi &dro ,nergies
• 4amsi )ndustrial "ower
Un-er I(%*e(en!a!"#n:3
• Manco Pondapalli
• Manco Amar5anta5a
• Manco Anpara
• 7dipi "ower )
8/19/2019 project on cash flow statement.doc
58/95
The ,"C group at Manco ensures pro(ect delier& c&cles' greater capital e%penditure
control' sourcing the best serice and technolog& proiders and most importantl& allows
its clients to focus on their core business.
The core competence of Manco is its e%perienced team for managing contracts during all
phases of a pro(ect' while meeting the highest international standards
Manco proides engineering' procurement' construction' pro(ect management and
commissioning serices on a Turn5e& basis to the "ower ector leeraging on the
e%perience and e%pertise of its Droup companies' its construction capabilit& and
competent manpower.
Manco has ongoing pro(ects across )ndia and has in place an established networ5 of
resources. The completed list of power pro(ects includes Thermal' &dro and $on
conentional ,nerg&
>.)In,ras!r&!&re:3
MA$C )nfratech Mtd has e%ecuted man& challenging infrastructure pro(ects
across )ndia including ighwa&s. Manco is currentl& e%ecuting the 4aranasi
$on /etro Airport "ro(ect.
>.>R#a-s:3
MA$C has constructed roads and highwa&s across )ndia for the $ational ighwa&s
Authorit& of )ndia. MA$C has won the contract for construction and operation of two
road pro(ects in Parnata5a' the J1 5m 2angalore-os5ote-/udbagal stretch on $ational
ighwa& > and the J! 5m $eelamangla - 6eihalli stretch on $ational ighwa& >J on
2uild' perate and Transfer ;2T* basis under the $ational ighwa&s 6eelopment"ro(ect ;$6"* "hase ))).
The concession agreements for the pro(ects hae been signed with the $ational ighwa&s
Authorit& Mtd. The total pro(ect cost is estimated at s 13@@ crores and inoles si%
laning of 1B 5m stretch and four laning of the remaining stretches. The concession
periods are !@ and ! &ears for the two pro(ects respectiel&' including 3@ months of
58
8/19/2019 project on cash flow statement.doc
59/95
construction period The contracts hae been awarded through a competitie bidding
process.
>.In$es!#rs:3
Manco )nfratech Mimited became a listed entit& in $oember !@@B following the )nitial
"ublic ffering of shares. "resentl& the mar5et capitalization of the compan& is around
7E 3 billion. f the total !>@.KJ million shares outstanding BK.H is held b& the
founder promoters of the compan&.
S!# !a2*e:3
+rom anuar& !@11
2, $,
Mast "rice BK.@ BK.Bigh BK.B BK.3
Mow B.K B.K@
4olume KB'!H> !'H!'!BH
>.A+ar-s:3
Manco )nfratech Mimited
Award for ,%cellence in 2ridge ,ngineering 1HHH from the )ndian )nstitute of 2ridge
,ngineers.
Manco Pondapalli "ower "t MtdA 1J@@1 :1HHH Certification in respect of ,nironmental /anagement &stem b&Mlo&dGs egister Nualit& Assurance Mtd in !@@. $ational Award for ,%cellence in =ater /anagement !@@ b& Cll - D2C Dreen 2usinessCentre.iler Award in Das "ower ector for utstanding Achieement in ,nironment
59
8/19/2019 project on cash flow statement.doc
60/95
/anagement for !@@3-@> from Dreentech +oundation.Meadership ,fforts towards ,nironmental /anagement and ustainable )nitiatie amongCorporates for !@@!-@3 b& T,).
2est ,nironment )mproement Actiit& Award !@@! - @3 from +A"CC).
C/ Meadership and ,%cellence Award in afet&' ealth and ,nironment !@@!.
A2A$ "ower Compan& Mtd
@A 1J@@1:1HHH Certificate from T74 76 /anagement erice Dmb Trading as
T74 outh Asia "t Mtd.
Lan# Gr#&% C#r%#ra!e C#((&n"a!"#ns
?") $ational Award for ouse ournal ;,nglish* - +irst "rize") $ational Award for Corporate +ilm in ,nglish - +irst "rize") $ational Award for Corporate 2rochure - +irst "rize
?
") $ational Award for )n- ouse /agazine ;Content and Ma&out*Oecond "rize") $ational Award for Corporate Campaign - econd "rize") $ational Award for Corporate 2rochure - econd "rize
?@
") $ational Award for )n-ouse /agazine ;Content and Ma&out*-Third "rize
") tate ;Andhra "radesh* Award for )n- ouse /agazine ;Content and Ma&out* -
econd "rize.
60
8/19/2019 project on cash flow statement.doc
61/95
CHAPTER-5
DATA ANALYSIS
AND
INTERPRETATION
61
8/19/2019 project on cash flow statement.doc
62/95
Balance Sheet as at 31 st March , 2008
Schedules Rs. Rs.
1. SOURCES OF FUNDS:
1. Shaeh!ldes" Fu#ds:
a. Ca$%&al ' 56(69(92(680
). Rese*es + 157(25(55(583
213(95(48(263
2. ,!a# Fu#ds: C 185(73(40(134
a. Secued ,!a#s D 48(99(46(869
). U#secued ,!a#s 448(68(35(132
--. ',-C'/-ON OF FUNDS:
1. F%ed 'sse&s:
!ss !& E 337(35(07(089
,ess: De$eec%a&%!# 160(60(60(818
Ne& !& 176(74(46(271
Ca$%&al !%# $!ess 6(05(16(710
182(79(62(981
2.-#*es&e#&s F 1(500
3. Cue#& 'ss&s( ,!a#s a#d 'd*a#ces
Su#d De)&!s 1 14(12(92(290
Cash +a# +ala#ces 2 17(81(32(470
O&he Cue#& 'sse&s 3 4(81(30(040
,!a#s 'd*a#ces 8(61(72(470
62
8/19/2019 project on cash flow statement.doc
63/95
45(45(72(470
,ess: Cue#& ,%)%l%&%es $!*%s%!#s
a. ,%a)l%l%&es - 651(941(573
). $!*%s%!#s ; 2(05(61(230Ne& Cue#& 'sse&s 21(79(53(160
4. De ? 55 (48(82(327
5. !& ,!ss 'cc!u#& 232(19(41(484
448(68(35(132
63
8/19/2019 project on cash flow statement.doc
64/95
Proft and Loss ccount !or the "ear ended 31st March, 2008
-NCO@E:
!ss Sales =%#clud%#
Ec%se Du& 1341716993
, 49259933
O&he -#c!e 1390976079
EAEND-/URE: 2781953005
RaB @a&e%als c!#sued 181903306
$ae#&s a#d +e#e&s !
Re!< Schedule !> 2832301456
+ala#ce Ca%ed
Ea#%# $e shae
=Re
8/19/2019 project on cash flow statement.doc
65/95
March, 2008
a&%culas Rs.
Cash Fl!B F! O$ea&%# 'c&%*%&es
!&=,!ss> as $e $!& a#d ,!ss 'cc!u#& 8(05(03(442
'dd=,ess>:'dGus&e#&s
De$ec%a&%!# 7(29(18(704
E&a!d%#a %&es =Rel%e 5(51(78(068
E&a!d%#a %&es =De 1(58(90(678
E&a!d%#a %&es De$!*%s%!#
-#&es& 21(50(897
$!*%s%!#
$!& !# sale !< %#*es&e#&s 1(56(110
$!*%s%!#
$!*%s%!#
s&!es B%&&e# ! 6(25(95(791
O$ea&%# $!& +e
'dGus&e#&s
/ade !&he ece%*a)les 19(93(06(887
/ade aa)les 13(67(11(096
Cash Fl!B F! -#*es&%# 'c&%*%&%es:
65
8/19/2019 project on cash flow statement.doc
66/95
$uchase !< F%ed 'sse&s =Ne& a
8/19/2019 project on cash flow statement.doc
67/95
a. Ca$%&al
'. ' 566993
). Rese*es + 1(477(272
2. ,!a# Fu#ds:
a. Secued ,!a#s C 1961652
). U#secued ,!a#s D 463580 4469498
--. ',-C'/-ON OF FUNDS:
1. F%ed 'sse&s: E 3361813
!ss !& 1(704(722
,ess: De$eec%a&%!# 1657091
Ne& !& 1714634
Ca$%&al !%# $!ess F 0.02
2.-#*es&e#&s
3. Cue#& 'sse&s( ,!a#s a#d 'd*a#ces 112962
Su#d De)&!s 2 148221
Cash +a# +ala#ces 3 54587
O&he Cue#& 'sse&s 4 1.1
,!a#s 'd*a#ces 81563
398443
,ess: Cue#& ,%)%l%&%es $!*%s%!#s
a. ,%a)l%l%&es - 778984
). $!*%s%!#s ; 25552
Ne& Cue#& 'sse&s 406093
4. De ? 558093
5. !& ,!ss 'cc!u#& 4469497
67
8/19/2019 project on cash flow statement.doc
68/95
Note:The she!"#es $ %otes &%! st&te'e%t o% &o"%t(%) *o#((es +,o' &%
(%te), *&,t o+ the &%e Sheet
Proft and Loss ccount !or the "ear ended 31 March,200).
Schedule Rs.
-NCO@E:
!ss Sales =%#clud%# Ec%se Du& 1255575
Rs. 26(30(22(805=Rs.29(00(23(286> 256178
O&he -#c!e , 999397
EAEND-/URE:
RaB @a&e%als c!#sued 185864
$ae#&s a#d +e#e&s !< E$!lees @1 98768
@a#u
Re!< Schedule!>
2(809.19
+ala#ce Ca%ed
Ea#%# $e shae 26(028.61
=Re
8/19/2019 project on cash flow statement.doc
69/95
+as%c 4.96
D%l&ed 4.96
#ash $lo% State&ent !or the 'ear (nded 31st
March ,200)
Rs.
Cash Fl!B F! O$ea&%# 'c&%*%&es
!&=,!ss> as $e $!& a#d ,!ss 'cc!u#& 2(809.20
'dd=,ess>:'dGus&e#&s
De$ec%a&%!# 10.3
E&a!d%#a %&es =Rel%e
E&a!d%#a %&es =De 32.11
E&a!d%#a %&es De$!*%s%!#
-#&ees& 16.11
$!*%s%!#
$!& !# sale !< %#*es&e#&s
$!*%s%!#
$!*%s%!#
s&!es B%&&e# ! 1(083.59
69
8/19/2019 project on cash flow statement.doc
70/95
O$ea&%# $!& +e
'dGus&e#&s
-#*e#&!%es 346.53
/ade !&he ece%*a)les 132919 /ade aa)les 1(959.02
Cash Fl!B F! -#*es&%# 'c&%*%&%es:
$uchase !< F%ed 'sse&s =Ne& a
8/19/2019 project on cash flow statement.doc
71/95
Balance Sheet as 31st March ,2010
Schedule Rs. Rs.
1. SOURCES OF FUNDS:
1. Shaeh!ldes" Fu#ds:
a. Ca$%&al ' 566993
). Rese*es + 13(591.68 19(261.61
2. ,!a# Fu#ds: 16079.06
a. Secued ,!a#s C 6(040.28
). U#secued ,!a#s D 22(119.34 14(380.95
71
8/19/2019 project on cash flow statement.doc
72/95
--. ',-C'/-ON OF FUNDS:
1. F%ed 'sse&s:
!ss !& E 33(480.69
,ess: De$eec%a&%!# 18(077.65Ne& !& 15(403.04
Ca$%&al !%# $!ess 559.07 15(962.11
2.-#*es&e#&s F 0.02
3. Cue#& 'ss&s( ,!a#s a#d 'd*a#ces 1(042.05
Su#d De)&!s 2 1(537.42
Cash +a# +ala#ces 3 391.28
O&he Cue#& 'sse&s 4 21.32
,!a#s 'd*a#ces 1(223.55 4(215.62
,ess: Cue#& ,%)%l%&%es $!*%s%!#s
a. ,%a)l%l%&es - 9(944.67
). $!*%s%!#s ; 246.55
Ne& Cue#& 'sse&s 59(756
4. De ? 5(975.60
5. !& ,!ss 'cc!u#& 5(607.14 41(380.95
Proft and Loss ccount !or the 'ear ended 31 st March, 2
Schedule Rs. Rs.
-NCO@E:
!ss Sales =%#clud%# Ec%se Du&
15(599.
47
Rs. 26(30(22(805=Rs.29(00(23(286>
3(046.7
6
72
8/19/2019 project on cash flow statement.doc
73/95
O&he -#c!e
12(552.
71
973.98
,
13(526.
69
EAEND-/URE:
RaB @a&e%als c!#sued
2(203.5
7
$ae#&s a#d +e#e&s !<
E$!lees @1 1(017.77
@a#u
Re!< Schedule!> 1.93
+ala#ce Ca%ed
Ea#%# $e shae
26.028.
61
=Re
8/19/2019 project on cash flow statement.doc
74/95
8/19/2019 project on cash flow statement.doc
75/95
/ade !&he ece%*a)les 2(093.51
/ade aa)les 1(681.60
Cash Fl!B F! -#*es&%# 'c&%*%&%es:
$uchase !< F%ed 'sse&s =Ne& a
8/19/2019 project on cash flow statement.doc
76/95
BL*#( S+(( S 30 + S(P(MB(, 2011
Schedule Rs.
1. SOURCES OF FUNDS:
1. Shaeh!ldes" Fu#ds:
a. Ca$%&al ' 11(711.73
). Rese*es + 12(607.63 24.319.36
2. ,!a# Fu#ds:
a. Secued ,!a#s C 6(601.83
). U#secued ,!a#s D 5(581.34 12(183.17
36(502.53
--. ',-C'/-ON OF FUNDS:1. F%ed 'sse&s: E 32(484.59
!ss +l!c 19.592.12
,ess: De$ec%a&%!# 12(892.47
Ne& +l!c 39.25
76
8/19/2019 project on cash flow statement.doc
77/95
Ca$%&al !%# $!ess 12(931.72
2.-#*es&e#&s F 1(293.06 0.02
3. Cue#& 'ss&s( ,!a#s a#d 'd*a#ces 1(293.06Su#d De)&!s 2 1(070.44 1(070.44
Cash +a# +ala#ces 3 736.74
O&he Cue#& 'sse&s 4 26.42
,!a#s 'd*a#ces 1.904.46 5(031.12
,ess: Cue#& ,%)%l%&%es $!*%s%!#s
a. ,%a)l%l%&es - 8(472.77
). $!*%s%!#s ; 273
Ne& Cue#& 'sse&s 3712.65
4. De ? 5(515.18
5. !& ,!ss 'cc!u#& 21(770.26 36(502.53
77
8/19/2019 project on cash flow statement.doc
78/95
Proft and Loss ccount !or the 'ear ended 31st
March, 2011
Schedule
-NCO@E:
!ss Sales =%#clud%# Ec%se Du& 12282.69
Rs. 26(30(22(805=Rs.29(00(23(286> 2143.2
O&he -#c!e 10139.49
3733.73
13873.22
EAEND-/UREI @1 1469.92
RaB @a&e%als c!#sued @2 10194.83 2737.52
$ae#&s a#d +e#e&s !< E$!lees 165.51
@a#u
78
8/19/2019 project on cash flow statement.doc
79/95
Re!< Schedul!> 4017.02
25787.28
+ala#ce Ca%ed
Ea#%# $e shae=Re 3.43
D%l&ed =Rs>
79
8/19/2019 project on cash flow statement.doc
80/95
#S+ $L/ S(M(* $ +( '( (*( 30th S(P(MB(, 2011
Rs.
C'S F,O FRO@ OER'/-N 'C/-J-/ES:
ROF-/ 'ND ,OSS 'CCOUN/
4.017.0
2
'dd =,ess> 'dGus&e#&s
De$aec%a&%!# 165.51
E&a!d%#a %&es =Rel%e
6(501.0
1
Ced%& )ala#ce B%&&e# )ac 27.44
-#&ees& ece%*ed 91.97
'sse&s B%&&e# ! 37.19
,!ss !# sale !< asse&s 78.22
!*%s%!#
-#&ees& '-D
!*%s%!#
ad*a#ces 7.95
$!*%s%!#
2(737.5
2
$!& !# sale !< asse&s
3(492.1
9
s&!es B%&&e# ! 11.62
2(215.4
3
OER'/-N ROF-/ +EFORE OR?-N C'-/', C'NES:
'dGus&e#&s
80
8/19/2019 project on cash flow statement.doc
81/95
263.18
-#*e#&!%es
539.26
/ade O&he ece%*a)les
1(505.6
7
/ade $aa)les 703.23
C'S ENER'/ED FRO@ OER'/-ONS
+. C'S F,O FRO@ -NJES/-N 'C/-J/-ES:
$uchase !< F%ed 'sse&s =Ne&
a
8/19/2019 project on cash flow statement.doc
82/95
Cash a#d cash eHu%*ale#&s as a& 30092006 736.74
BL*#( S+(( S 31 S M#+ 2012
Schedule Rs. Rs.
1. SOURCES OF FUNDS:
1. Shaeh!ldes" Fu#ds:
a. Ca$%&al ' 11(711.73
). Rese*es + 12.607.63 24(502.34
2. ,!a# Fu#ds:
a. Secued ,!a#s C 6(601.83
). U#secued ,!a#s D 5(353.43 12(183.17
--. ',-C'/-ON OF FUNDS: 36(503
1. F%ed 'sse&s: E 32(484.59
!ss +l!c 19(592.12
,ess: De$eec%a&%!# F 12(892.47
Ne& +l!c 39.25
Ca$%&al !%# $!ess 12(931.72
2.-#*es&e#&s 0.02
3. Cue#& 'ss&s( ,!a#s a#d 'd*a#ces 1 1(293.06
Su#d De)&!s 2 1(070.44
Cash +a# +ala#ces 3 736.74
O&he Cue#& 'sse&s 4 26.42
82
8/19/2019 project on cash flow statement.doc
83/95
,!a#s 'd*a#ces 1(931.72
,ess: Cue#& ,%)%l%&%es $!*%s%!#s 5(031.12
a. ,%a)l%l%&es - 8(472.77
). $!*%s%!#s ; 8(472.77Ne& Cue