Essar Steel Orissa LimitedSchedules forming part of the Balance Sheet as at 31st March, 2008As at31st March, 2008As at31st March, 2007In Rs.In Rs.Schedule 1 : Share capitalAuthorised113,000,000 (Previous period: 1,000,000) equity shares of Rs.10/- each 1,130,000,000 10,000,000100,000,000 (Previous period: Nil) 10% cumulative convertible Preference Shares of Rs. 10/- each 1,000,000,000 -2,130,000,000 10,000,000Issued, Subscribed and Paid-Up50,000 equity shares of Rs. 10/- each fully paid (Previous period: 50,000) 500,000 500,000Entire share capital is held by M/s Essar Steel Limited,the holding company together with its nominees84,747,621 (Previous period: Nil) 10% Cumulative Convertible Preference Shares (CCPS) of Rs. 10/-each fully paid-up issued to Essar Steel Holdings Limited, Mauritius 847,476,210 -(The above 10% CCPS are fully convertible to Equity Shares at par on or after 20th August 2008together with arrears of Dividend, if any)847,976,210 500,000Schedule 2: Secured LoansLetters of Credit 1,145,624,276 -(Secured by Margin Money Deposits and hypothecation of assets)1,145,624,276 -Schedule 3 : Fixed AssetsDescriptionAs at31-Mar-2007Additionsmade duringthe yearGross Block Depreciation / Amortisation Net BlockDeletionsAs at31-Mar-2008As at31-Mar-2007For theyearOnDeletionsAs at31-Mar-2008As at31-Mar-2008(In Rs.)As at31-Mar-2007Land Leasehold -Paradeep29,826,395 15,630,824 - 45,457,219 - 354,595 - 354,595 45,102,624 29,826,395Land Freehold- Joda 42,134,049 11,271,485 - 53,405,534 - - - - 53,405,534 42,134,049Land Freehold-Paradeep- 2,268,081 - 2,268,081 - - - - 2,268,081 -Office Leasehold-Bhubaneswar- 23,208,510 - 23,208,510 - 295,416 - 295,416 22,913,094 -Office Equipments 84,682 584,610 - 669,292 14,107 39,807 - 53,914 615,378 70,575Furniture & Fixtures 326,515 559,0<strong>65</strong> - 885,580 109,509 80,383 - 189,892 695,688 217,006Motor Vehicles - 1,080,923 - 1,080,923 - 225,513 - 225,513 855,410 -Computers 78,256 606,860 - 685,116 10,562 91,428 - 101,990 583,126 67,694Total 72,449,897 55,210,358 - 127,660,255 134,178 1,087,142 - 1,221,320 126,438,935 72,315,719Previous Year - 72,449,897 - 72,449,897 - 134,178 - 134,178 72,315,719 -As at31st March, 2008As at31st March, 2007In Rs.In Rs.Schedule 4: Capital Work in Progress (including Capital Advances)Capital Work in ProgressPlant & Machinery including Technical know-how & other capital expenditure [A] 274,697,826 -Capital AdvancesAdvance for Land Acquisition 209,357,970 216,098,494Advance for Office Premises - 21,602,264Advance for EPC Contracts 867,899,034 8,500,000[B] 1,077,257,004 246,200,758Pre-operative Expenditure - Pending allocationPersonnel Expenses:Salaries, Wages and Bonus 14,701,158 6,592,547Contribution to provident and other funds 535,352 32,976Gratuity and Leave encashment 457,605 243,587Staff Welfare Expenses 974,484 -16,668,599 6,869,110Project Promotion Expenses 1,889,525 1,178,88850
As at31st March, 2008As at31st March, 2007In Rs.In Rs.Travelling and Conveyance 5,231,268 3,317,049Testing Expenses 1,305,400 2,380,077Freight Charges on testing of Iron Ores 1,061,294 6,037,749Legal, Professional & Consultancy Charges 31,103,227 16,418,631Power and Fuel 327,487 446,901Commuincation Expenses 803,776 444,734Printing and Stationary <strong>65</strong>7,599 98,912Bank Charges 126,931 98,179Depreciation 1,087,142 134,178Rent 2,018,334 394,600Office Expenses 2,823,588 1,808,898Finance Cost:Interest on Loan 125,417 -Discounting Charges 24,692,741 -Capex L.C. Charges 33,749,780 -Bank Charges, Commission, management fees & others 83,200,243 -141,768,181 -Dredging expenses 95,506,974 -Guest House Expenses 683,527 -Miscellaneous Expenses 1,274,298 421,627304,337,150 40,049,533Add: Transfer Previous year Income to P&L 1,501,228 -Less: Transfer of Provision for Current Tax to P&L (505,313) -Less: Interest received from Scheduled Banks [Gross] (12,529,819) (1,501,228)Add : Provision for Current Tax - 505,313292,803,246 39,053,618Add: Balance brought forward from previous year 39,053,618 -[C] 331,856,864 39,053,618Total Capital Work In Progress [A]+[B]+[C] 1,683,811,694 285,254,376Schedule 5 : Cash and Bank BalancesCash on hand 4,366 115,337Balances with scheduled banks:On current accounts 467,031,463 1,740,254On Term deposit accounts 510,750,000 44,300,000On Margin Money deposit accounts 433,752,900 -1,411,538,729 46,155,591Schedule 6 : Other Current AssetsInterest Accrued on Bank Deposits 11,013,716 66,02111,013,716 66,021Schedule 7 : Loans and Advances(Unsecured, considered good unless otherwise stated)Advances recoverable in cash or in kind or for value to be received 20,429,229 396,338Amount due from Essar Project Management Consultants Limited[Maximum amount outstanding during the year of Rs. 9,700,000 /-(Previous year Nil)] 9,700,000 -Advance Tax - TDS (Net of Provision for Tax) 1,193,946 -31,323,175 396,338Schedule 8 : Current LiabilitiesSundry Creditors:Dues to Micro, Small and Medium Enterprises (Refer Note F of Schedule 10) - -Due to Others 27,440,611 194,253,438Advances from Customers 4,000,000 4,000,000Interest accrued but not due on acceptances and Buyer’s Credit 24,818,158 -Other Liabilities 6,722,545 1,674,06962,981,314 199,927,507Schedule 9 : ProvisionsProvision for Income Tax (Net of Advance Tax Rs.5,061,855) - 399,221Provision for Gratuity (Refer Note K of Schedule 10) 179,734 114,911Provision for Leave Encashment 153,332 128,676333,066 642,80851