- Why Form III is the Most Critical CMA Form
- Structure of the CMA Balance Sheet
- Fixed Assets — Net Block Projection
- Current Assets
- Net Worth — Equity & Reserves
- Term Loans — Closing Balance
- Current Liabilities
- The Balancing Check — Why It Must Be Zero
- Common Errors in Form III
- How Form III Links to Other CMA Forms
Why Form III is the Most Critical CMA Form
The projected Balance Sheet (Form III) is the convergence point of the entire CMA. Every number from every other form flows into it:
- Net Profit from Form II → Reserves in Form III
- Working capital from Form IV → Current Assets / Current Liabilities in Form III
- Term loan repayment from EMI schedule → Loan closing balance in Form III
- Depreciation from Form II → Accumulated depreciation reducing Net Block in Form III
- Fund flow from Form VI → should reconcile with Balance Sheet changes in Form III
If any of these interconnections are broken, the Balance Sheet will not balance — and the bank will return the application.
Structure of the CMA Balance Sheet
The RBI-prescribed CMA Balance Sheet follows the vertical format:
| Sources of Funds (Liabilities Side) | Uses of Funds (Assets Side) |
|---|---|
| Net Worth (Paid-up Capital + Reserves) | Net Fixed Assets (Gross Block − Depreciation) |
| Term Loans (Bank + Others) | Investments / Other Non-Current Assets |
| Working Capital Borrowings (Bank) | Current Assets (Stock + Debtors + Cash) |
| Trade Creditors | — |
| Other Current Liabilities | — |
| Total Liabilities | Total Assets |
Fixed Assets — Net Block Projection
Fixed assets are projected using a simple schedule for each year:
Opening Gross Block + Additions − Disposals = Closing Gross Block
Opening Accumulated Depreciation + Current Year Depreciation = Closing Accumulated Depreciation
Net Block = Closing Gross Block − Closing Accumulated Depreciation
| Item | Year 1 | Year 2 | Year 3 |
|---|---|---|---|
| Opening Gross Block | A | A+B | A+B+C |
| Additions (capex) | B | C | — |
| Closing Gross Block | A+B | A+B+C | A+B+C |
| Depreciation (WDV) | (A+B)×r | Net Block Y1 × r + C×r | — |
| Net Block | Gross − Dep | Gross − Dep | Gross − Dep |
Key points:
- Depreciation rate (r) depends on asset class and method — WDV most common
- Capital additions funded by term loan must match the loan drawdown in the same year
- If assets are purchased mid-year, apply half-year depreciation convention (some banks require this)
- Pre-operative expenses are shown as an intangible asset and amortised over 5 years
Current Assets
Current assets in Form III come directly from Form IV (Current Assets & Liabilities detail). The total must match exactly. Components:
- Raw Material Stock — RM days × daily consumption
- WIP Stock — WIP days × daily cost of production
- Finished Goods Stock — FG days × daily COGS
- Debtors — Debtor days × daily net sales
- Advance Payments to Suppliers — if applicable
- Cash & Bank Balance — minimum cash requirement (typically 5–10 days of sales)
- Other Current Assets — prepaid expenses, TDS receivable, GST refund pending
Net Worth — Equity & Reserves
Net Worth = Paid-up Share Capital (or Partners' Capital) + Reserves & Surplus
For projections, net worth grows as follows each year:
Closing Net Worth = Opening Net Worth + Net Profit After Tax − Dividends Withdrawn
- Net Profit must match exactly what Form II shows for each year
- For proprietorships / partnerships, drawings (personal withdrawals) reduce net worth instead of dividends
- If the business raises additional equity during a projected year, show it as a separate line: "Fresh Capital Infusion"
- Net worth must remain positive in all years — negative net worth = technical insolvency
Term Loans — Closing Balance
The term loan balance in each year's Balance Sheet comes from the EMI repayment schedule:
Closing TL Balance = Opening Balance − Principal Repaid in the Year
If there are multiple term loans (existing + proposed), each must be tracked separately and totalled. Common issues:
- Proposed term loan drawdown shown in Year 1 must be reflected as an asset addition (capital expenditure) in the same year
- Term loan fully repaid in Year 4 should show zero in Year 5 Balance Sheet
- Moratorium period: loan balance stays flat (only interest paid, no principal reduction)
Current Liabilities
Current liabilities in Form III link directly to Form IV:
- Working Capital Borrowings (Bank) — CC/OD outstanding = MPBF utilised (typically 75% of computed MPBF)
- Trade Creditors — Creditor days × daily purchases
- Advance from Customers — if applicable (common in construction, services)
- Statutory Liabilities — GST payable, TDS payable, PF/ESI payable
- Other Current Liabilities — accrued expenses, short-term borrowings
The Balancing Check — Why It Must Be Zero
After filling all lines, verify:
(Net Worth + Term Loans + WC Borrowings + Trade Creditors + Other CL)
− (Net Fixed Assets + Investments + Current Assets) = 0
If this is non-zero, the error is in one of these places:
- Net Profit in Form II not carried to Reserves in Form III
- Capital expenditure not matched by a corresponding increase in Gross Block
- Term loan drawdown not matched by capex, or repayment not reflected in closing balance
- Working capital borrowings not synced with MPBF from Form V
- Current assets or liabilities copied incorrectly from Form IV
Common Errors in Form III Projections
| Error | Consequence | Fix |
|---|---|---|
| Net Profit not added to Reserves | Balance sheet doesn't balance; net worth understated | Add PAT to Reserves each year |
| Depreciation not deducted from Net Block | Assets overstated; DSCR numerator overstated | Run depreciation schedule for every asset class |
| TL balance not reduced after repayment | Liabilities overstated in later years | Sync with EMI schedule |
| WC bank borrowing doesn't match MPBF | Current ratio distorted; MPBF mismatch flagged by bank | Set WC borrowings = MPBF (or lower) |
| Drawings/dividends not deducted | Net worth overstated; misleads bank on cash available | Show withdrawals as deduction from Reserves |
How Form III Links to Other CMA Forms
| CMA Form | What It Feeds into Form III |
|---|---|
| Form II (P&L) | Net Profit → Reserves; Depreciation → Net Block reduction |
| Form IV (Current Assets & Liabilities) | Current assets total; creditors; WC bank borrowings |
| Form V (MPBF) | Permissible WC bank finance → capped CC/OD in Form III |
| EMI Schedule | TL closing balance and annual repayment |
| Form VI (Fund Flow) | Should reconcile with the change in NWC and long-term funds |
Auto-Balance Your CMA Balance Sheet
The JS & Co CMA tool links all 6 forms automatically — Form III auto-populates from Form II, Form IV, and the EMI schedule. The balance check is built in.
Try the CMA Tool Free →