ࡱ>  Fɀ\pdefaulttrator Ba=  =hx,^8W@"1Arial1Arial1Arial1Arial1Arial1Arial1<Arial1Arial1 Arial1 Arial1<Arial1 Arial1 Arial1$Arial"$"#,##0_);\("$"#,##0\)!"$"#,##0_);[Red]\("$"#,##0\)""$"#,##0.00_);\("$"#,##0.00\)'""$"#,##0.00_);[Red]\("$"#,##0.00\)7*2_("$"* #,##0_);_("$"* \(#,##0\);_("$"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("$"* #,##0.00_);_("$"* \(#,##0.00\);_("$"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_) "Rs "#,##0_);\("Rs "#,##0\)% "Rs "#,##0_);[Red]\("Rs "#,##0\)&!"Rs "#,##0.00_);\("Rs "#,##0.00\)+&"Rs "#,##0.00_);[Red]\("Rs "#,##0.00\)=8_("Rs "* #,##0_);_("Rs "* \(#,##0\);_("Rs "* "-"_);_(@_)E@_("Rs "* #,##0.00_);_("Rs "* \(#,##0.00\);_("Rs "* "-"??_);_(@_)0.0                + )      #    @,  H,    L, # #\, #\ #X,   #\, "  H  "\-  H- #X  "\-  h ,        (  h,  h  (  l ,  "       h  h ,  h ,  (  h  ha @ ,  ( (  *  @  l ,  l ,  la @ ,  l@ ,  l, # "  L  h  h  h@ ,  h@,  l@,  d@,  la @ ,  l   l    <   ,  d ,  D,  #  *8  "8  "  *  "  "  "  *8  "8  @/  D/     ! "X-  ( "X, (\,  \,  H "8 (< "<  "     ` Assumptions, Cash FlowYr1U Cash FlowYr2~ Cash FlowYr3X Cash FlowYr4i Cash FlowYr5 P&L'# BalanceSheet@Ratios J   ;   ;*  ;*  ;*  ; *  ; *T/ MonthSalesSales by VolumeSales by ValueJanFebMarAprMayJunJulAugSepOctNovDecReceiptsDebtorsOwnersLoansTotalPayments Raw MaterialsWagesRent Advertising Telephone Insurance TransportStationery & postProfessional Fees Bank ChargesLoan and Repayments Loan InterestOtherPrincipal DrawingCapital Equipment VAT OfficeBalancesCash Increases (Decreases)Opening BalanceClosing BalanceAll Figures in Rs 000'sVAT EquipmentCapitalOthersLess Direct Costs Gross Profit OverheadsYear 1Year 2Year 3Year 4Year 5Year DepreciationOperating ProfitDrawingsTaxRetained in BusinessRs 000'sNet operating profit Fixed AssetsCurrent AssetsStock Cash at BankCurrent LiabilitiesNet Current AssetsRepresented byCurrent Less DrawingsLess Tax Stock at endAccruals+ / Advance payments- -ve items +ve itemsOwing to other people (+)Others owing you (-) Opening Stock Add PurchasesLess Closing stockOthers - New MachinesFurniture & FittingsOthers - Fixed AssetsFurniture & fittingsAccruals(+) /Dues(-)Other Fixed assetsOther New MachinesDepreciation Rate Less Provision for DepreciationCapital Equipment (Total)Debtors - Sales:Modifications to be made only in white and pink cells onlyCurrent Ratio =Current Assets Solvency ProfitabilityGross Profit to Sales = Net Profit After Tax to Sales = Net ProfitReturn on Capital EmployedNet Profit After Tax(Fixed and Other Assets + Working CapitalCapital StructureFixed Assets + Current assets Fixed assets Net Worth%Net Profit After Tax / Total Assets =Net Worth / Total Assets =Fixed assets / Net Worth = Useful Ratios<Do not modify the blue,green and orange cells at any moment MaintenanceIn kind contributionCapital - Fixed assets FurnitureTransport- Car / VanCapital ( in Kind)Accumulated Contribution Balance c/fQThe Profit and Loss A/cs ,Balance Sheet and the ratios are automatically computedmDo not modify the cells in the Profit and Loss A/cs ,Balance Sheet and the ratios sheets at any point in timeProfit and Loss A/CRFill the white, orange and pink cells in the Assumptions and the Cash flow sheetsTThe enterprise is a company, it has a limited liabilty status and is VAT registered.VAT Office materials Dividends/VAT Figures revised as per sheet (15% of sales)Equivalent amount to be paidOperating itemsCostProfit" mW^H`J*='uL6 Fɀ  +  dMbP?_*+%&?'RQ?MJpdfFactory Pro+ln dXXA4ter,FPEXCEL2a~,qArial`K" dXX??U} }  }      >> <+$%.@%.@%.@%.@%.@< f2 f3 f4 f5 f6<$dX@d\@d`@dd@dh@ e, g-%Z" Z"#@o@ Z" D#@ Z" D#@ DZ " #@ DZ "  gR~ %b@Z! Z!Z! Z ! Z ! gS%b@Z Z %i@Z Z @o@Z Z Z gT%Y@Z Z%Z ZY@Z H@Z  Z  g#@o@ %#@  %#@  %#L@ %#@  % <$$$$$ gY$ ($@($@($@($@($@ 8( gfffffP@D DD( gfffffY@D DD( >>>> 3r >>>>> s$$i@$@$@$@$@ u$$i@$$$$ t$$@$ @$$@$$@$.@ #`y@ %#$@ %#*@ %#,@ %#5@ % $w`y@D!z@ DD!z@ DD!{@ DD!}@ DD$ c] cp cy cz c| c}8 6P26"666  }  !  "  "     4    ! >@7 Fɀ +[1HT  dMbP?_*+%'$&C&"Arial,Bold"&16Cash Flow Forecast&ףp= ?'?()\(?)ףp= ?MJpdfFactory Pro+lndXXLetter,FPEXCEL2a~,qArial`K"bXX?p= ף?U} m} $} $} $} I} } $} $ D}  } } } $+@@ x@@ w@    Y@ '7$X@ Z * # # # # # # # # #  #  #  #  #  E =V  Ne@u@@z@~@~@ @@@P@@@@ # @K %  Nb@b@b@b@b@i@i@i@i@i@@o@@o@ # @ %     H b@b@b@b@b@b@b@b@i@@o@@o@ # @  %  ! u@ D D 7 u@ !D   $  B7 &!D   $  B ~ @e@# @e@! %   ~ Pt@# Pt@ %   ~#  $ D Z# 6@ $ D Z# 6@ $ D Z# 6@ $ D Z# 6@ $ D Z# 6@ $ D Z# 6@ $ D Z# 6@ $ D Z# 6@ $ D Z# >@ $ D Z# B@ $ D Z# B@ $ D Z# q@ # D Z 3  ~@((   - e@((  e@((  e@((  e@((  e@((  e@((  e@((  e@((   l@((   q@((   q@((   @(&    2K 2L N4@>@>@>@>@>@>@>@>@>@>@>@ # u@ % ~ & I N>@>@>@>@>@>@>@>@D@D@D@D@  y@  $  ->8"D  D B7!D  $ B N`>@`@`@`@`@`@`@`@`@`@`@`@  X@  >,$"L  L B+$!L  , B NA@A@A@A@A@A@A@A@A@F@F@F@   |@  > N@@@@@@@@@@@@  I@  >> N@@@@@@@@@@@@  F@  >> N@@@@@@@@@@@@  R@  >    >    > 4J q   > M N@@@@@@@@@@@@  N@  > N  ~ R@~  R@ b@  >> ~ >@~  >@ N@  > N.@.@.@.@.@.@.@.@4@4@4@4@  i@  >> #   >>## W~ Y@ Y@  >>  BX/: CC*&uy !"#$%&'()* U~ b@ b@   > ! ! !X!   !>!"!" "$"   ">"" #+# $  #>>#%#% $%$ D $6@ D $6@ D $6@ D $6@ D $6@( $$$ L$6@( $$6@( $$ 6@( $$ >@( $$ B@( $$ B@(" $$ q@($ -$  D D# D$ D# $3$($(#%  %$#% $ %$ &#&x@ & %$&c@(&&&& -&c@(&&&c@(&&&c@(&&&c@(&&&hp@(&&&c@(& && e@(& && g@(& && h@(& && s@(&&& H@(( &#&H@  %&& L &@ &C '& ('(@X@(*((( LL(0@( ((0@( ((.@(*((.@(*((.@(*((V(*((.@(*(( (* (( D@(* (( V@(* (( 1(* ('( j@ $D)D D&  )())@X@ *D*)@\@(*))) L) `@( ))b@( ))c@( ))e@( ))U@( )) X@( )) X@( )) `a@( )) l@( )) F *)#*@X@ ) %().#*@\@ ) %().* `@()*** -.*b@()**c@()**e@()**U@()**X@() ** X@() ** `a@() ** l@() ** j@( ** F] uuy1N  *      $         " !! e$  $ (  >@A   """7 Fɀ +ZBq}  dMbP?_*+%'$&C&"Arial,Bold"&16Cash Flow Forecast&ףp= ?'?()\(?)ףp= ?MJpdfFactory Pro+lndXXLetter,FPEXCEL2a~,qArial`K"[XX?p= ף?U} m} $} $} } m}  } I} } $} } $} } $ }  } } } $+@@ x@@ w@    Y@ '7$\@ $Z * # # # # # # # # #  #  #  #  #  # =V  Ne@u@@z@~@~@ @@@P@@@@ # "@\;K %  Ni@i@i@i@i@i@i@i@i@@o@r@r@ # @ %     >N r@r@r@r@r@i@i@i@i@i@i@@o@ #  @  %  ) I@ D D Z 7 I@ !D   $  B7  !D   $  B >~ Y@~ Y@# i@ %   > ~ @@# @@ %   >~# F@ $ D Z# F@ $ D Z# F@ $ D Z# F@ $ D Z# F@ $ D Z# >@ $ D Z# >@ $ D Z# >@ $ D Z# >@ $ D Z# >@ $ D Z# >@ $ D Z# B@ $ D Z# {@ # D Z  {@(&   - u@(&  u@(&  u@(&  u@(&  l@(&  @(&  l@(&  l@(&   l@(&   l@(&   q@(&   @(&    2K 2L >ND@D@D@D@D@D@D@D@D@D@I@I@  @@  #  -~ & I >N9@A@A@A@A@A@I@I@I@I@I@I@  @@  >,$"L  L B+$!L  , B >N`@`@`@`@`@`@`@`@`@`@`@`@  V@  > >N>@>@>@>@A@A@A@A@A@A@A@A@  y@  > >N@@@@@@@@@@@@  R@  >> >N@@@@@@@@@@@@  N@  >> >N$@$@$@$@$@$@$@$@$@&@(@(@  @_@  > >N@@@@@@@@@@@ @  ?@  > >   > 4J >q   > M >N$@$@$@$@$@$@.@.@.@.@.@.@  b@  > N > ~ R@~ R@~  R@ l@  >> >~ I@~  I@ Y@  > >N4@4@4@4@4@4@4@4@4@4@4@>@  @o@  >> #   >> W   >>  BX/: *Q_ *&y !"#$%&'()* U~ Y@~ Y@ i@   > ! ! !X~ !R@~ ! R@! b@  !>!"!" "$" !  ">"#"# #+# $  #>>#%#% $%$F@ " D $F@( $$$ L$F@( $$F@( $$F@( $$>@( $$>@( $$>@( $$ >@( $$ >@( $$ >@( $$ B@( $#$ {@ $ %$$ /$ )D Z$D# D$ $($(#%  %$#% $ %$ &&h@((&&& -&Pj@((&&Pj@((&&q@((&&j@((&&0i@((&&{@((&&r@((&& k@(( && k@(( && Pm@(( && D@(( && é@(( & &@ &C '& ('(n@(*((( LL(`@( ((`@( ((M@(*((0`@(*((<@(*((w@(*((P(*(( !@(* (( @(* (( (* (( p(* ('( x@ D)D D&  )()j@ Z( )|@(*))) L)@(*))@( ))@( ))@( ))@( ))@( )) @( )) ؓ@( )) @( )) @( )) $ *)*|@()*** -.*@()**@()**@()**@()**@()**@()**@() ** ؓ@() ** @() ** @() ** x@( ** $[ uy-N  *       D$$         " e $  $ (  >@A   7 Fɀ +RBN  dMbP?_*+%'$&C&"Arial,Bold"&16Cash Flow Forecast&ףp= ?'?()\(?)ףp= ?MJpdfFactory Pro+lndXXLetter,FPEXCEL2a~,qArial`K"[XX?p= ף?U} m} $} $} } m}  } I} } $} } $} } $ }  } } } $+@@ x@@ w@    Y@ '7$`@ $Z * # # # # # # # # #  #  #  #  #  # =V  Ne@u@@z@~@~@ @@@P@@@@ # "@RK %  N@o@r@r@r@r@r@r@r@y@y@y@@@ # @ %     N r@r@r@r@r@r@r@r@y@y@y@y@ # @@  %  ) hY@ D D Z 7 Y@ !D   $  B7  !D   $  B ~ Y@# Y@ %   #  %   ~# F@ $ D Z# F@ $ D Z# F@ $ D Z# F@ $ D Z# F@ $ D Z# F@ $ D Z# F@ $ D Z# F@ $ D Z# N@ $ D Z# N@ $ D Z# N@ $ D Z# N@ $ D Z# @ # D Z  u@(&   - u@(&  u@(&  u@(&  u@(&  u@(&  u@(&  u@(&  |@(&   |@(&   |@(&   @(&   \@(&   $ 2K 2L iNI@I@I@I@I@I@I@N@N@N@N@N@  P@"  $  -~ & I >NI@I@K@K@K@K@K@K@K@K@K@K@  P@  >,$"L  L B+$!L  , B >Na@!@a@!@a@!@a@!@a@!@a@!@a@!@a@!@a@!@a@!@a@!@a@!@  Y@  > >N4@>@>@>@>@>@>@>@>@>@>@>@  u@  > >N @ @ @ @ @ @ @ @"@"@"@"@  Y@  >> >N@@@@@@@@@@@@  R@  >> >N.@.@.@.@.@.@.@.@4@4@4@4@  i@  > >N @ @ @ @ @ @ @ @ @ @ @ @  @D@  > >   > 4J >q   > M >N.@.@.@.@.@.@$@$@$@$@$@$@  b@  > N > ~ i@~  b@ u@  >> >NR@Y@  e@  > >N9@9@9@9@9@9@9@9@9@9@9@9@  r@  >> >#   >>   >W~ Y@ Y@  >>BX/: *C5 *&y !"#$%&'()* >U~ Y@~ b@ @o@   > *]@ ^ ! ! !>X!   !>!"!" "$~ "~ "" !  ">"#"# #~N# # $  #>>#%#% $%$F@  D $F@( $$$ L$F@( $$F@( $$F@( $$F@( $$F@( $$F@( $$ N@( $$ N@( $$ N@( $$ N@( $$ @($ /$ )D Z$D# D$ $($(#%  %$#% $ %$ &&n@((&&& -&p@((&&Pp@((&&v@((&&Pp@((&&Pp@((&&@((&&p@((&& P{@(( && r@(( && r@(( && Ѐ@(( && @(( & &@ &C '& ('(X@(*((( LL(@V@( ((U@( ((0(*((U@(*((U@(*((q(*((S@(*(( 7@(* (( e@(* (( e@(* (( 6@(* ('( 4@ D)D D&  )()x@ Z( )H@(*))) L)@(*))@( ))@( )) @( ))\@( ))@( ))  @( )) |@( )) ,@( )) ܘ@( )) $ *)*H@()*** -.*@()**@()**@()** @()**\@()**@()** @() ** |@() ** ,@() ** ܘ@() ** 4@( ** $ u%N   *       D$"         e $  $ (  >@A     7 Fɀ +a_  dMbP?_*+%'$&C&"Arial,Bold"&16Cash Flow Forecast&ףp= ?'?()\(?)ףp= ?MRICOH Aficio AP2600N RPCS pdXXA4RPCSRC10E170.ini01.0001.00privXX$dd$dd@ddb2dd ,  XT   1.11.11.00.270000050207d014"YXX?p= ף?U} m} } $} } m}  } I} } $} } $} } $ }  } } } $+@@ x@@ w@    Y@ '7$d@ $Z * # # # # # # # # #  #  #  #  #  # =V  Ne@u@@z@~@~@ @@@P@@@@ # "@rK %  Na@q@u@x@x@@@@@@l@@@ # 33333@ %     B a@q@u@x@x@@@@@@l@ # E@  %  ) @ D D Z 7 @ !D   $  B7  !D   $  B ~ i@~ V@#  r@ %   ~ @# @ %   ~#   D Z#   D Z# 5@  D Z# E@  D Z# 333333I@  D Z# ffffffM@  D Z# L@  D Z# \(\R@ D Z# U@ D Z# GzV@ D Z# S@ D Z# Q8Q@  D Z# Q@ # D Z   @(&   - (&   d@(&   t@(&  fffff&x@(&  ,|@(&  {@(&  Q@(&  33333@(&   (\(@(&   @(&   p= ף@(&   = ףp@(    2K 2L Q@T@V@[@ b@@`@^@^@  0@  $  -~ &@@ I B@@@@@@@@@@  u@  >,$"L  L B+$!L  , B N@@@@Ȥ@@@@@@@@4@4@@C@9@9@D@  q@  > N@@@@@@@@@@@@  I@  > ~ @~ @~  @~  @ :@  >> ~ 5@~ 5@ E@  >> N,@4@5@6@8@@@C@C@E@D@B@B@  v@  > N????????????  @  > ~  9@ 9@  > 4J q*0@0@0@0@0@0@ X@  > M N@@@@@@@@@@@@  >@  > N  H>@>@>@>@>@>@>@>@>@>@>@  t@  >> !H @ @ @ @ @ @ @ @ @ @ @  V@  > "N @ @ @ @ @ @ @ @ @ @ @ @  E@&  >> #N$@$@$@$@$@$@$@$@$@$@$@$@  ^@) >> W~ H@ H@"  >>  BdX/: QC * !"#$%&'()* U    > ! ! !X!   !>!"!" "$~ "r@~ "" r@  ">"#"# #+N#@@@@h@@"@,@@Ԭ@@@ # 23333x@$  #>>#%#% $%~ $@~ $@~ $ U@$ `@$ /$(\t  D Z$D# D$ $(\t@($(#%(\t@  %$#% $ %$ &&43333}@(&&& -&fffffj@(&&33333s@(&&1@(&&gffffd@(&&33333i@(&&|q@(&&h@(&& 33333w@( && 33333}@( && t@( &&  x@( && u@( & &@ &C '& ('(\z@(*((( LL(fffffj( ((fffffVc( ((43333Cr(*((effffFl@(*((gffffn@(*((9d@(*((p= v@(*(( 33333w@(* (( : ףp-i@(* (( p@(* (( &\a@(* ('( GzM@ D)D D&  )()4@ Z( )33333˟@(*))) L)fffffz@(*))@( ))~@( ))@( ))fffff@( ))i@( )) zG@( )) Gz@( )) Q@( )) Q.@( )) $ *)*33333˟@()*** -.*fffffz@()**@()**~@()**@()**fffff@()**i@()**zG@() ** Gz@() ** Q@() ** Q.@() ** GzM@( ** $, uuN   *       D$          !  4"  $ (  >@A   $$$7 Fɀ +rl  dMbP?_*+%'$&C&"Arial,Bold"&16Cash Flow Forecast&ףp= ?'?()\(?)ףp= ?MRICOH Aficio AP2600N RPCS pdXXA4RPCSRC10E170.ini01.0001.00privXX$dd$dd@ddb2dd ,  XT   1.11.11.00.270000050207d014"YXX?p= ף?U} m} $} } $} } m}  } I} } $} } $} } $ }  } } } $+@@ ,@x@@ w@    Y@ '7$h@ $Z * # # # # # # # # #  #  #  #  #  # =V  Ne@u@@z@~@~@ @@@P@@@@ # "@K %  Na@q@u@x@x@@@@@@l@@@ # 33333@ %     B a@@u@x@x@@@@@@l@ # @  %  ) 43333 D D Z 7  !D   $  B7 43333 !D   $  B ~ i@~ N@# @p@ %   ~ @# @ %   ~#   D Z#   D Z# 5@  D Z# ~@  D Z# 333333I@  D Z# ffffffM@  D Z# L@  D Z# \(\R@ D Z# U@ D Z# GzV@ D Z# S@ D Z# Q8Q@  D Z# (\ː@ # D Z    @(&   - (&   d@(&  x@(&  fffff&x@(&  ,|@(&  {@(&  Q@(&  33333@(&   (\(@(&   @(&   p= ף@(&   Q8@(&    2K 2L $Q@T@V@[@[@ ^@^@  @  $  -~ &@@ I B@@@@@@@@@@  u@  >,$"L  L B+$!L  , B N@@@@Ȥ@@@@@@@@4@4@@C@9@9@D@  q@  > N@@@@@@@@@@@@  I@  > ~ @~ @~  @~  @ :@  >> ~ 5@~ 5@ E@  >> N,@4@5@6@8@@@C@C@E@D@B@B@  v@  > N????????????  @  > ~  9@ 9@  > 4J q*0@0@0@0@0@0@ X@  > M N@@@@@@@@@@@@  >@  > N  H>@>@>@>@>@>@>@>@>@>@>@  t@  >> !H @ @ @ @ @ @ @ @ @ @ @  V@) > "N @ @ @ @ @ @ @ @ @ @ @ @  E@  >> #N$@$@$@$@$@$@$@$@$@$@$@$@  ^@  >> W "  >>  BPX/: QC * !"#$%&'()* U    > ! ! !X!   !>!"!" "$~ "r@~ "" r@  ">"#"# #~N#@@@@h@@"@,@@Ԭ@@@ # 23333x@$  #>>#%#% $%~ $@~ $@~ $ U@$ `@$ /$@ ףp=j  D Z $D# D$ $@ ףp=j@($(#%@ ףp=j@  %$#% $ %$ &&43333}@(&&& -&fffffj@(&&33333p@(&&1@(&&33333p@(&&33333i@(&&|q@(&&h@(&& fffffFl@( && 33333u@( && t@( &&  x@( && ̿@( & &@ &C '& ('(\z@(*((( LL(fffffj( ((lZ( ((@(*(( ]@(*((gffffn@(*((9d@(*((p= v@(*(( 33333C{@(* (( Qt@(* (( t@(* (( &\a@(* ('( ףp=@ D)D D&  )()GzM@ Z ( )Hz@(*))) L)zG@(*))|G@( )) ףp=@( ))> ףpX@( ))q= #O@( ))> ף@( )) Hz._@( )) {Ga@( )) fffff/@( )) ffff@( )) $ *)*Hz@()*** -.*zG@()**|G@()** ףp=@()**> ףpX@()**q= #O@()**> ף@()**Hz._@() ** {Ga@() ** fffff/@() ** ffff@() ** ףp=@( ** $, uuN, *      D$        4          S  0.i   00!  01"  $ ( > @A   7 Fɀ ^0!  dMbP?_*+%*'&C&"Arial,Bold"&16Profit & Loss Account&RQ?'p= ף?MJpdfFactory Pro+ln dXXA4ter,FPEXCEL2a~,qArial`K" dXX??U} }  }  }  }  }  }  w@                      kjX@ Zjj\@ Zjj`@ Zjjd@ Zj jh@ Z j+ k -= -= -= -= -= -= -= -=  -=  -= - 06@ Z 6@ Z .6@ Z .633333@ Z   . 633333@  Z   +  @ D@ D@ D 0/.6.6.6.6.6+  !fffff@  DD!33333ӡ@  DD!̉@  DD 0O~ .6. D6. D6. D6 .@@  D  6+  hffff|@ Dhffffw@ Dfffff4@ D 5P.u@ Z 6.@@ Z 6.P@ Z 6.0@ Z  6 .@  Z   6+ !nj??  DD!n0^?( DD!n}%o?( DD 5Q) Z'7u@ DDD) Z'7@@ DDDI Z'7P@ DDDI@@ Z '7$@ DDD )@@  Z ' 7@  D D D  + 00.!6@  DD.!6̠@  DD.!6@  DD.!63333Z@  DD .! 633333@ D D  +0-8-8-8-8-8+ -1 -8-8-8-8-8+ 0% .y@ Z Z 6. .@@ ZZ Z . JP@ Z  6 Ju@ Z   6 Ju@ Z  6+ 0% .X@ Z Z 6. . V@ ZZ Z . JY@ Z  6 Jq@ Z   6 Jq@ Z  6+ 0% . |@ Z Z 6. .y@ ZZ Z . Ju@ Z  6 JI@ Z   6 JI@ Z  6+ 0% .I@ Z Z 6. .R@ ZZ Z . JY@ Z  6 J:@ Z   6 J:@  Z  6+ 0%.F@ Z Z6..N@ ZZ Z.JR@ Z 6JE@ Z  6 JE@  Z   6+ 0%.R@ Z Z6..@_@ ZZ Z.Ji@ Z 6Jv@ Z  6 Jv@  Z   6+ 0%. Z Z6..?@ ZZ Z.J@D@ Z 6J@ Z  6 J@  Z   6+ 0%. Z Z6.. ZZ Z.J Z 6J9@ Z  6 J9@  Z   6+ q%. Z Z6.. ZZ Z.J Z 6JX@ Z  6 JX@  Z   6+ 0%.N@ Z Z6..b@ ZZ Z.Jb@ Z 6J>@ Z  6 J>@  Z   6+ %.i@ Z Z6..@o@ ZZ Z.Jr@ Z 6JE@ Z  6 JE@  Z   6+ 08.gfffffP@ Z 6.gfffffY@ Z 6.H!Nhffffy@  DDO!Nhffffp@  DDO!Nfffffx@  DDO!Nb@  DD O! N3@  D D  + 0:.%7 Z Z..6 ZZ Z.6 Z .6^@ Z   . 7^@ Z   + 0.!Mhffffy@  DD.!Mhffffp@  DD.!Mfffffx@  DD.!Mr@  DD .! MC@  D D  + 0;/~ 9@-~ ;d@-~ ;@o@-~ ; |@ -~  ;@j@ + 0<.':L7 DDD.':[@ DDD.': @ DDD.':ݟ@ HKDDD .' :@ D D D  +-------- BJXZ9X".!8 -  -           4           EX   ,    >@  2 7 Fɀ S'W>  dMbP?_*+%"&C&"Arial,Bold"&16Balance SheetMJpdfFactory Pro+ln dXXA4ter,FPEXCEL2a~,qArial`K" YXX??U} }  }  R}  !} $                              ,lX@ Zll\@ Zll`@ Zlld@ Z l lh@ Z l P= Q= P= Q= P= Q= P=  Q=  P=  Q= ?SRSRSRSRS [%@ ZZ?%@ ZZ?%@ ZZ?%K8@ ZZ ?% K@  ZZ ? Z1gfffffP@ Z ?%Bgffffd@ Z Z ?-Bs@ Z Z Z ?5B}@  Z Z Z Z  ?= Kl@  'Z Z Z Z Z  ?!@33333s@  DD!@fffff@  DDK!@ǐ@  DDK! @̺@  DD K! @@  D D  @??K?K?K? A Z? Z?K Z?K@@ Z  ? K@@ Z  ? Bj@ Z( ?x@ Z( ?K4@ Z( ?KGzM@ Z (  ? Kףp=@ Z (  ? \ 1u@ Z  ? BI@ Z  ? BY@ Z  ? B@ Z  ? B43333  Z  ? # @@  %  # @@  %  K# @Ě@  %  K# @q= ף@  %  K# @zǷ@  %  C ??K?K?K?  >% e@ Z Z  ?+  |@ Z Z D  ?+ KY@ D Z Z  ?+ K`}@ D Z Z   ?+ K@@  D Z Z   ? .% 133333z@ Z$Z ?% Bd@ Z$Z ?% B@o@ Z$Z ?% B(\^@  Z $Z ?% KGz?  Z Z $ ?#?@  % .#?@  % .K#@u@  % .K# @Qp@ % . K# @p= ף@@  % . D'AE@ DD D'A33333?@ DD DK'A @ DD DK' AL@ D D D  K' Aѿ@ xKD D D ??K?K?K? E??K?K?K? v`y@ Z?#z@  ZD?#Kz@  ZD?#K{@  ZD ?# K}@  ZD ? { Fhffffy@ Z?hffffp@ ZCKfffffx@ ZTKb@  Z ? K3@  Z  ? x ?!hffffy@  DD?-hffff@ DDDD?-K@ DDDD ?- KL@  D DDD ? @e@ Z ?# w@  Z D?#K`}@  Z D?#K@  Z D ?# K@  Z D ? G Z? Z?K Z ?K^@ Z   ? K^@ Z   ? H133333z@ ZCBd@ Z?B@o@ Z@B |@ Z @ B@j@ Z  @ 9AE@  #DDDDDDU9A43333?@ #DDDDDDL9A @ #DDDDDDL9 AL@  #DDDDDD L9 Aѿ@  #D D D D D D *:* 5,,/ ,q                  4 )   $           EX)   ,      )     )  >@ * 7 Fɀ DP  dMbP?_*+%MJpdfFactory Pro+lndXXLetter,FPEXCEL2a~,qArial`K"dXX??U} $ b} *} mY} $Y} m[} $ *     @                       bo m7 mm]X@ Z]\@ Z]`@ Z]d@ Z]h@ Z b` V^ W_^%\E? Z Z%\~? Z Z%\o`@ Z Z%\T哊@ Z Z %\TNt"@ Z Z  YC\\\\\\\\\\ ba\\\\\ X0_%\[[? ZZ%\DjV? ZZ%\~X 7?  ZZZZ6\ip?  ZZZZ6\V?  Z ZZZ6\a@a? @K Z Z Z Z  Yk8 *""00"u$,u,H  k>@  7 Oh+'0HP`x testfAdministratorxMicrosoft Excel@HB@B~k@j~՜.+,D՜.+,X PXh px test123A  Assumptions Cash FlowYr1 Cash FlowYr2 Cash FlowYr3 Cash FlowYr4 Cash FlowYr5P&L BalanceSheetRatiosBalanceSheet!Print_Area'Cash FlowYr1'!Print_Area'Cash FlowYr2'!Print_Area'Cash FlowYr3'!Print_Area'Cash FlowYr4'!Print_Area'Cash FlowYr5'!Print_Area  Worksheets  Named RangesH0Tt|_AdHocReviewCycleID_EmailSubject _AuthorEmail_AuthorEmailDisplayName_PreviousAdHocReviewCycleID_ReviewingToolsShownOnceo+Updated Financials - E-Sensenroshan@incubator.intnet.mueRoshan Kumar Seebaluck.CMosh  !"#$%&'()*+,-./0123456789:;<=>?@ABCDEFGHIJKLMNOPQRSTUVWXYZ[\]^_`abcdefghijklmnopqrstuvwxyz{|}~Root Entry FWorkbook{QSummaryInformation(DocumentSummaryInformation8Root Entry FSZ@Workbook{QSummaryInformation(DocumentSummaryInformation8  ՜.+,D՜.+,X PXh px test123A  Assumptions Cash FlowYr1 Cash FlowYr2 Cash FlowYr3 Cash FlowYr4 Cash FlowYr5P&L BalanceSheetRatiosBalanceSheet!Print_Area'Cash FlowYr1'!Print_Area'Cash FlowYr2'!Print_Area'Cash FlowYr3'!Print_Area'Cash FlowYr4'!Print_Area'Cash FlowYr5'!Print_Area  Worksheets  Named Ranges@<|_AdHocReviewCycleID_EmailSubject _AuthorEmail_AuthorEmailDisplayName_PreviousAdHocReviewCycleID_ReviewingToolsShownOnceero+ICT Incubator centreroshan@incubator.intnet.muRoshan Kumar Seebaluck