CURRENT PROJECTED SHARE VALUE

INCLUSIVE OF UNSOLD BAMBOOS AT STOCK.


PER SHARE = 12,232/- MINIMUM

STOCK INVENTORY - Update 26th July 2010

APPROXIMATELY RS 2 LAKH TO RS 2.5 LAKHS BAMBOO IN STOCK

EXPENDITURE STATEMENT - Update on 26th July 2010

PURCHASE OF BAMBOO = 33 TRIPS = Rs. 4,43,975/-
(Rupees Four Lakhs Forty Three Thousand Nine Hundred Seventy Five Only)
SALARY AND OTHER EXPENDITURES(Sunup's Account) = Rs 26,324/-

SHARE VALUE - Update 26th July 2010

TOTAL SALES PLUS AMOUNT AVAILABLE AT BANK = Rs. 6,63,497.68/-

PER SHARE VALUE = Rs 10,053/-

SALES STATEMENT - Update 26th July 2010

Amount received in Cash from Sales = Rs. 3,47,245/-
Total Credit                                     = Rs. 2,21,431/-

TOTAL SALES                                = Rs. 5,68,676/-

CREDIT STATEMENT - UPDATE 26TH JULY 2010

RS. 2,21,431
RUPEES TWO LAKH TWENTY ONE THOUSAND FOUR HUNDRED AND THIRTY ONE ONLY

BANK ACCOUNT BALANCE - UPDATE 26TH JULY 2010

RS. 4,47,066.68 - 25000(MINIMUM BALANCE)
= RS. 4,42,066.68