Anda di halaman 1dari 3

Inventory Norms (No.

of Days) Sept'17
Quantity (Mt.
Ton) Amount (INR)
A Moving/Running Inventory
Raw Material
- Domestic 1190822 60509347
- Imported
WIP 102514 4205832
FG 95957 3592653
BOC 2034726 14385189
Consumables 147068 5682796
Other (if any)-Scrap 24214 564754
Total Raw Material 88,940,571

B Slow/Non-Moving Inventory
Raw Material
- Domestic
- Imported
WIP
FG
BOC
Consumables
Other (if any)
Total Raw Material 0

C Receivables
Domestic -51,894,308
Export 5,710,885
pls mention the names & value
pls mention the names & value
pls mention the names & value
Doubt full/disputed Receivables 81,177,251

Total Receivables 34993828.49

D Payables
Raw Material
- Domestic 9744759
- Imported 0
BOC Suppliers 87400924
Consumables 12605447
Services 47072342
others 550580
Total Payables 157374052
TOTAL Working Capital(A+B+C-D) -33439652

Working Capital Loan Utilization Mar'18


Sept'17 Oct'17 Forecasted
- Yes Bank
- Kotak Bank 85,303,162 87384534.79
- RBL Bank
- HDFC Bank
- Bajaj Finance
- Mizuho
Oct'17 Mar'18 Forecasted
Quantity (Mt. Quantity (Mt.
Ton) Amount (INR) Ton) Amount (INR)

1177778 59,542,947 60,026,147

115687 4,243,422 4,224,627


155271 4,832,044 4,212,348
1903819 15,467,097 14,926,143
138624 6,420,437 6,051,616
14830 317,632 441,193
90,823,579 89,882,075

0 0

-47,411,065 -49652686
9,793,551

81,177,251 81,177,251

43559737 31524565

5891851 7818305
0 0
90000961 88700942.5
11105614 11855530.5
40967088 44019715
574880 562730
148540394 152957223
-14157078 -31550583

Anda mungkin juga menyukai