Fin Maverick
Foundations VocabularyAccounting & ReportingEconomics & MacroQuant Methods & ProgrammingBusiness & Company AnalysisCorporate Finance & ValuationBehavioural Finance
Banking & Market InfrastructureFixed Income & RatesDerivatives & Structured ProductsPublic EquitiesTransactions & DealsPortfolio ConstructionFunds & AMCs
Private Markets & AlternativesRisk, Treasury & ControlAI & Digital FinanceStochastic Calculus & PricingWealth & Personal FinanceIndian Markets & RegulationProfessional Practice
CalculatorComparison
Frameworks
Explore Bootcamps
Equity ResearchPortfolio ManagementMutual Fund MasteryFinancial LiteracyInvestment Banking Analyst
Private Equity AnalystHedge Funds AnalystBreaking Into VCBreaking Into QuantsAI For Finance
Financial Analyst ProgramRisk Management ProgramPrivate Wealth ManagementDebt Capital MarketsDerivatives Foundation
Explore Internships
Equity Research InternMutual Fund Intern
Portfolio Management InternFinancial Literacy Intern
Explore Micro Courses

Equity Research6

Writing an Investment ThesisBuilding a Discounted Cash FlowReading an Annual Report FastReading a Sector Before a CompanySpotting Quality of Earnings Red FlagsBuilding a Revenue Forecast From Drivers

Portfolio Management3

Rebalancing: When, Why and What It CostsStrategic and Tactical Asset AllocationMeasuring Risk in a Portfolio

Mutual Fund Mastery3

Comparing Funds Without Being FooledHow a NAV Is Struck and Which Day You GetReading a Fund Factsheet Properly

Derivatives Unlocked4

Hedging a Real ExposureThe Greeks, PracticallyFutures, the Basis and What Moves ItReading an Option Payoff

AI For Finance2

Retrieval and Grounding for FinanceDocument Extraction in Finance

Breaking Into Quants4

Backtesting a StrategyHypothesis TestingCleaning Financial DataRegression for Finance

Breaking Into VC3

Sizing a MarketReading a Term Sheet as a FounderHow a Venture Round Actually Works

Financial Analyst Program4

Common Size and Trend AnalysisReading a Cash Flow StatementRatio Analysis That Says SomethingBuilding a Working Capital Schedule

Risk Management Program2

Credit Exposure and How It Is ReducedValue at Risk and What It Hides

Investment Banking Analyst3

Precedent Transactions and Why They DifferReading a Term Sheet StructurallyBuilding a Comparable Companies Table

Private Wealth Management3

Tax Aware Portfolio DecisionsBuilding a Client Risk ProfileGoal Based Planning Arithmetic

Debt Capital Markets3

Analysing an Issuer's CreditDuration and What It Does Not Tell YouBond Pricing and Yield Mechanics

Private Equity Analyst2

Fund Waterfalls and CarryThe LBO in Structure

Hedge Funds Analyst2

Short Selling MechanicsLong Short Mechanics
Courses
Explore Career Roadmaps
Investment Banking AnalystEquity Research AnalystVC AnalystPrivate Equity AnalystHedge Funds Analyst
Quant AnalystAI For FinanceFinancial Analyst ProgramPrivate Wealth ManagementDebt Capital Markets
Risk Management ProgramDerivatives FoundationPortfolio ManagementMutual Fund Mastery
PartnershipsShowdown
Log inSign up
Transactions & Corporate Finance
1Capital Raising
Private PlacementRights Issue or Private PlacementSecondary SalePrimary Issue or Secondary SaleRefinancingConvertible Securities in a RaiseNet DebtUse of ProceedsAccretion Or DilutionHow To Analyse Financing…How To Map The…
2Mergers and Acquisitions
SynergyAsset Purchase or Share PurchaseExchange Ratio or Purchase PriceThe Deal RationaleDeal TermsIntegrationThe Integration PlanThe Value Creation PlanThe Synergy RegisterSynergy or Cost SavingThe Post-Merger ReviewMerger or AcquisitionReinvestment or Acquisition Spend
3The Transaction Process, Governance and Communications
What a Transaction Is,…Signing and ClosingThe Term SheetTerm Sheet or Definitive AgreementThe MandateThe Data RoomThe Letter of IntentMaterial Information in a DealMaterial or Confidential InformationThe Deal Communication PlanInvestor or Employee MessageThe LeakThe Deal TeamThe Independent CommitteeHow an Information Barrier…Market SoundingThe Deal Stakeholder MapThe Deal TimelineDeal Outcome or Process QualityHow to Map a…The Long-Stop DateDeal RumoursDue Diligence or AuditConstruction Risk or Operating RiskRegulatory Approval or Third-Party ConsentExclusivity or ConfidentialityConditions Precedent or Subsequent
4Transaction Documentation
Representations and WarrantiesThe Definitive AgreementThe Disclosure ScheduleThe Non-CompeteBreak Fee, Reverse Break…Termination RightsIndemnity, Covenant and UndertakingLimitation of LiabilityCompletion Accounts vs Locked BoxIndemnity vs EscrowHoldback vs EscrowHow to Build a…
5Transaction Valuation
ConsiderationBuilding a Consideration AnalysisComparable Companies in a DealEnterprise Value in a DealEquity ValuePurchase Price MechanicsThe Reservation PriceThe Fairness OpinionTransaction Risk and Integration RiskConflict of Interest and…Transaction Announcement and Market RumourBuilding a Diligence Workplan…Framing a Valuation Inside a TransactionKeeping a Transaction Decision…Writing a Transaction Case Study
6Deal Execution
Deal CertaintyConditions Precedent, Regulatory and…Deal Narrative vs Investment CaseThe Closing ChecklistMaterial Adverse ChangeClosing Deliverables
7Restructuring
RestructuringHow to Map a…Demerger, Spin-Off and Carve-OutInsolvencyThe Distressed SaleThe Asset SaleThe Scheme of ArrangementThe TurnaroundDemerger vs Spin-OffTurnaround vs Debt Restructuring
8Project Finance
Project FinanceProject Finance vs Corporate FinanceHow to Map a…How to Review Project-Finance…The Project LenderSponsor vs LenderThe ConcessionDebt Service, the Cover…Debt Capacity and Debt OutstandingThe Offtake AgreementPolitical RiskHow to Build a…The Special Purpose VehicleCoverage RatiosDSCR and Interest Coverage
9Capital Allocation
Capital AllocationHow to Build a…Growth Capex and Maintenance CapexThe Capital BudgetReturn of CapitalDebt Repayment or Share Repurchase

Use of Proceeds: What the Money Is Actually For

Before a rupee is subscribed, a company publishes the list of things that rupee will pay for. The list is called the use of proceeds. A use of proceeds carries two totals, not one: what subscribers hand across, and the smaller amount surviving the cost of the issue. Every line on it either buys an asset, repays borrowing, pays for the raise, or waits.

The transaction worked throughout is a purchase of Sundarban Polymers Private Limited, an invented manufacturer, by Harivansh Packaging Limited. How the money is gathered is settled separately, through a private placementNew shares sold to a chosen list of investors instead of being offered to everyone. Who may be approached, and by what route, is the regulator's territory. of 4.00 crore shares at Rs 285/-. The amount to be found is settled elsewhere as Rs 1,140 crore of equity value and not the Rs 1,320 crore enterprise valueA way of sizing the whole operation rather than the owners' slice of it, being what the equity is worth added to what the business owes once its cash is knocked off. the deal is struck at. The gap between the two figures is the net debtBorrowings with cash netted off them. Two businesses carrying identical borrowings are not equally geared if one of them is sitting on a heap of cash. Sundarban Polymers carries in its own books, Rs 180 crore, and the bridge across that gap is worked separately. The use of proceeds statement is the document that says where the Rs 1,140 crore goes and whether the raise is big enough to get it there.

What is a use of proceeds statement, and who is it written for?

A wedding budget written on the back of an envelope: Rs 4,00,000/- for the hall, Rs 3,00,000/- for the caterer, Rs 1,50,000/- for the photographer, Rs 50,000/- for the clothes. Eight lakh rupees of plan against eight lakh rupees of loan. The envelope has no line for the processing fee, and the fee is charged all the same, so the last item on the list gets trimmed on a Thursday afternoon nobody planned for. A use of proceeds statement is that envelope, written by a company, published before anybody lends, and read by people who will hold the company to it.

Being held to it is what separates a use of proceeds statement from a plan. A plan is written for the people inside the business and can be revised over coffee. A use of proceeds statement is written for a stranger who is deciding whether to hand over money, and the stranger's decision rests on it. Because the reader is deciding on the strength of the list, the list is a commitment rather than a description, and changing it after the money has arrived is a process with a procedure attached rather than an internal amendment. The procedure, who has to agree to it and what has to be disclosed are matters the Securities and Exchange Board of India (SEBI) settles.

The document itself is unglamorous: a list of purposes with an amount against each, a total at the bottom, and whatever the company wants to say about timing. The reader is not looking for prose. The reader is looking for four things: whether the amounts add up to the amount being raised, whether every line has a purpose specific enough to be checked later, whether the cost of the raise itself appears anywhere, and how much of the money has no destination yet. The four checks take about ninety seconds, and they are most of what a use of proceeds statement is read for.

One thing trips people who are new to issues, and it is worth settling before going further. Money arriving and shares being handed over are two different events on two different days. Subscribers pay, and then allotmentThe formal act of handing new shares to the people who subscribed for them. Money arriving in the account is a different event on a different day. follows. The use of proceeds statement is written before either of them. Being written that early is exactly what makes it a commitment: it is published at the point where the reader still has the choice not to subscribe.

Why does a raise have two totals rather than one?

Gross proceeds are what subscribers pay. On this raise subscribers pay for 4.00 crore shares at Rs 285/-, and that comes to Rs 1,140 crore. Net proceeds are what survives after the issue has paid for itself: the fees, the printing, the listing work, the professional advice, the whole apparatus of getting an issue away. The costs of the issue do not arrive from somewhere else. Every one of them is charged against the money the issue raised.

Take the expenses of this issue at 2.0 per cent of gross. The rate is an assumption made for this illustration and not a market rate. Two per cent of Rs 1,140 crore is Rs 22.80 crore. Knock the Rs 22.80 crore off and net proceeds come to Rs 1,117.20 crore. The requirement has to be met out of the net figure, and the two totals get confused so routinely that the confusion has a standard consequence: the sizing error set out below.

Notice how the arithmetic changes the picture. The requirement is Rs 1,140 crore. The gross is Rs 1,140 crore. Line them up and the plan looks funded. Put the net figure next to the requirement instead and there is a hole of Rs 22.80 crore with nothing behind it. Same raise, same expenses, two readings, and only one of them is the one that has to be true on the day the sellers of Sundarban Polymers are paid.

THE SAME RAISE, READ TWICE, IN Rs CRORE 4.00 CRORE SHARES PLACED AT Rs 285/- Gross proceeds, what subscribers pay across 1,140.00 Expenses of the issue, assumed at 2.0 per cent 22.80 Net proceeds, what is left to spend 1,117.20 The equity value payable to the sellers 1,140.00 Money with no source anywhere in the plan 22.80 The 2.0 per cent expense rate is an assumption of this illustration and not a market figure.
Strip Rs 22.80 crore of issue expenses out of Rs 1,140 crore of gross proceeds and Rs 1,117.20 crore of net proceeds is what remains, and it is that smaller figure, not the headline, that has to cover the Rs 1,140 crore requirement.
Try it out

Gross proceeds are Rs 1,140 crore and the expenses of the issue run at 2.0 per cent. How much is there to spend?

Financial Analyst Program Bootcamp — Fin Maverick

What are the four kinds of spending on the map?

Every line on a use of proceeds statement, on any raise anywhere, belongs to one of four kinds. The classification is not decoration. The classification is the map. The four kinds behave completely differently after the money has been spent, and a reader who cannot sort the lines cannot tell what the company will look like afterwards.

The first kind buys an asset the company did not have, and it covers capital expenditureMoney laid out on things meant to last, such as plant, a building or a new line. It is not the cost of running the business day to day. in the ordinary sense, meaning a new line or a new building, and it also covers buying a whole business, the route Harivansh Packaging has taken. Harivansh Packaging has published no capital expenditure programme and no cash flow statement, so no plant figure can be placed on its map. The category exists and the number does not, and a map with nothing under the first kind tells the reader that the raise buys a business rather than builds one.

The second kind replaces other money. Repaying a borrowing is the standard example, and it is a real use of proceeds even though nothing new enters the business. The assets stay where they are; what changes is who has a claim on them and what the company pays for the privilege. The third kind is the cost of the raise itself, and it is the line that goes missing on statements written by people who have not done one before. The fourth kind is money not yet committed, published under a heading such as general corporate purposes.

Only the first of the four kinds creates something the company did not have before, and a map made mostly of the other three says that the raise changes the funding rather than the business. Changing the funding is not a criticism. Replacing expensive borrowing with equity is a perfectly good reason to raise money. Replacing borrowing is still a different thing from building a plant, and the classification is what makes the difference visible in thirty seconds instead of thirty minutes.

EVERY LINE BELONGS TO ONE OF FOUR KINDS. AMOUNTS IN Rs CRORE. BUYS AN ASSET Something the business did not have yet: a plant, a line, or a whole company Rs 1,140.00 the target's equity REPLACES OTHER MONEY Repays a borrowing already on the books: the claims change and the assets do not Nil nothing repaid here PAYS FOR THE RAISE What the issue charges against itself a single rupee reaches a stated purpose Rs 22.80 at the assumed rate NOT YET COMMITTED Money raised ahead of the decision about where it goes, and disclosed as such Nil one purpose only CANNOT BE DRAWN HERE A capital expenditure line for the buyer. The record publishes no such programme. NO FIGURE ONLY THE TOP ROW CREATES SOMETHING THE COMPANY DID NOT HAVE
Money on a use of proceeds map either buys an asset the company did not have, replaces other money, pays for the raise itself, or waits for a decision, and the hatched row records that no capital expenditure figure exists for this company to put on the map.
Try it out

Rs 400 crore of a raise goes to repaying a borrowing the company already carries. Which of the four kinds is that?

How big does the raise have to be for the money to actually land?

One question decides whether the plan works. The requirement is a net figure: Rs 1,140 crore has to be available to pay the sellers. The expenses come off the gross. So the gross cannot be the requirement, and it cannot be the requirement with the expenses stuck on the end either. The gross has to be the figure which, after losing 2.0 per cent of itself, still leaves Rs 1,140 crore.

Write it as a division. The gross is the requirement divided by one less the expense rate: Rs 1,140 crore over 0.98, or Rs 1,163.27 crore. Check it forwards. Two per cent of Rs 1,163.27 crore is Rs 23.27 crore, so take that off and Rs 1,140.00 crore is exactly what remains. At Rs 285/- a share that is about 4.08 crore shares rather than 4.00 crore.

Sizing on the requirement leaves the issuer short by the whole of the expenses, and sizing on the requirement plus the expenses still leaves the issuer short. The amount added attracts expenses of its own. The second route is worth sitting with because it looks like the fix. A raise of Rs 1,162.80 crore, being Rs 1,140 crore plus Rs 22.80 crore, attracts expenses at 2.0 per cent of Rs 23.26 crore, so what lands is Rs 1,139.54 crore and the issuer is still Rs 0.46 crore short. The residue is the expense rate applied twice to the requirement. On Rs 1,140 crore at 2.0 per cent that is Rs 45,60,000/-. Small, and it is the same kind of error as the big one, only quieter.

Read the three routes as a set and the shape of the thing becomes obvious. Sizing at the requirement misses by 2.0 per cent of the requirement. Adding the expenses on misses by 2.0 per cent of 2.0 per cent of it. Dividing does not miss. And the gap between the second route and the third is Rs 0.47 crore of gross. Closing a Rs 0.46 crore shortfall costs that much once the closing amount has to carry expenses of its own.

THREE WAYS TO SIZE A RAISE AGAINST A Rs 1,140 CRORE REQUIREMENT SIZE IT AT THE NEED Gross raised 1,140.00 Expenses, 2.0 pc 22.80 Net delivered 1,117.20 Short by 22.80 the whole cost of the issue ADD THE EXPENSES ON Gross raised 1,162.80 Expenses at 2.0 pc 23.26 Net delivered 1,139.54 Short by 0.46 the addition costs too DIVIDE BY 0.98 Gross raised 1,163.27 Expenses at 2.0 pc 23.27 Net delivered 1,140.00 Short by nil it lands exactly THE SHORTFALL EACH ROUTE LEAVES, DRAWN ON A SCALE OF Rs 0 TO Rs 25 CRORE Rs CRORE sized at the requirement 22.80 expenses added on afterwards 0.46 grossed up by dividing nil 0 5 10 15 20 25
Landing Rs 1,140 crore of net proceeds at a 2.0 per cent expense rate takes Rs 1,163.27 crore of gross, which is the requirement divided by 0.98, while adding the expenses on afterwards still leaves Rs 0.46 crore with no source.
Try it out

The requirement is Rs 1,140 crore. The raise is Rs 1,140 crore. The outcome is worth stating before it is checked: is the requirement funded?

Play with it

The funding gap, opened one tenth of a point at a time

Gross proceeds stay fixed at Rs 1,140 crore, being 4.00 crore shares at Rs 285/-. The only thing moving is the expense rate. The money left to spend falls away from the requirement line, and the gross that would have been needed instead runs past it.

0.0 per cent2.0 per cent5.0 per cent
Rs CRORE, ON A SCALE RUNNING TO 1,250 THE REQUIREMENT, Rs 1,140 CRORE WHAT SUBSCRIBERS PAY 1,140.00 WHAT IS LEFT TO SPEND 1,117.20 WHAT WOULD HAVE HAD TO BE RAISED INSTEAD 1,163.27 0 500 1,000 The hatched piece is drawn to the same scale as the bars, which is exactly why a statement printing only the gross figure never shows it at all.
At every expense rate the top bar stays where it is while the money left to spend pulls back from the requirement line, and the bar below shows how far past that line the raise would have had to go.
Expense rate
2.0 per cent
Left to spend
Rs 1,117.20 cr
Shortfall
Rs 22.80 cr
Gross that would close it
Rs 1,163.27 cr

At an expense rate of 2.0 per cent the issue costs Rs 22.80 crore, leaves Rs 1,117.20 crore to spend against a requirement of Rs 1,140 crore, and would have had to be sized at Rs 1,163.27 crore to land.

Educational illustration. Gross proceeds are held at Rs 1,140 crore throughout and the placement price of Rs 285/- is held fixed, so the expense rate is the only thing moving. The requirement is the Rs 1,140 crore equity value payable to the sellers, not the Rs 1,320 crore enterprise value. The expense rate is an assumption of this illustration and not a market rate. Figures in rupees.
Try it out

The requirement is Rs 1,140 crore of net proceeds and the expenses run at 2.0 per cent. What gross must be raised?

Investment Banking Analyst Bootcamp — Fin Maverick How a Venture Round Actually Works — free micro-course from Fin Maverick

What does the correction cost everywhere else?

Fixing the size of a raise is not a free correction made inside a spreadsheet. Resizing changes the number of shares in issue, and every per-share figure in the company moves with it, permanently.

Raising Rs 1,163.27 crore instead of Rs 1,140 crore at a placement price of Rs 285/- takes the new issue from 4.00 crore shares to about 4.08 crore. Harivansh Packaging had 18.00 crore shares before the raise, so the count goes to 22.08 crore rather than 22.00 crore. On the company's own profit after tax of Rs 225 crore, before any earnings from Sundarban Polymers arrive, earnings per shareProfit after tax spread over the shares in issue. It moves when profit moves, and it moves again when the count of shares moves, which is the half most readers skip. lands at Rs 10.19/- rather than Rs 10.23/-. The promoter and promoter groupThe founding owners of a listed Indian company, taken together with the persons and entities counted alongside them when holdings are added up. holding of 10.44 crore shares becomes 47.28 per cent of the enlarged company rather than 47.45 per cent, and the free floatShares of a listed company that sit outside promoter control, which is the portion genuinely available to trade. absorbs the difference. The effect on earnings once the target's own profit arrives is set out under earnings accretion.

Take the earnings per share move carefully. The move is a good lesson in how to quote a small difference. Subtracting the two printed figures gives four paise. Working the two unrounded results gives Rs 0.0378/- a share. Do the same on the promoter holding and the trap gets sharper: the two printed percentages differ by 0.17 points, and the actual move is 0.1754 points, rounding to 0.18. Neither of those is a rounding quibble. A reader who subtracts two printed figures gets an answer that looks self-checking and is wrong in the second decimal, and the only route with no rounding in it anywhere is the one that starts from the share counts.

None of these movements reverses. Shares issued stay issued. The corrected raise is the right decision and it still has a price, and stating that price honestly is part of what a use of proceeds statement is for: it lets a reader see that the company chose to be funded rather than to look funded.

WHAT SIZING IT PROPERLY MOVES, AND NONE OF IT MOVES BACK SHARES IN ISSUE, CRORE 22.00 22.08 0.08 crore more shares, and the count never falls back EARNINGS PER SHARE, Rs 10.23 10.19 Rs 0.0378 a share exactly, which prints as four paise PROMOTER SHARE, PER CENT 47.45 47.28 0.1754 points on the counts not the 0.17 printed pair A SMALL CORRECTION TO THE SIZE, A PERMANENT MOVE IN EVERY PER SHARE FIGURE
Raising Rs 1,163.27 crore instead of Rs 1,140 crore takes the share count to 22.08 crore, earnings per share to Rs 10.19/- and the promoter and promoter group to 47.28 per cent, and none of those three movements comes back.
How a Venture Round Actually Works teaches you to follow a round from the first conversation to money in the bank account and know who decides what at each point.

What is a large general corporate purposes line actually telling the reader?

Some statements carry a line with no destination on it. The line appears under a heading such as general corporate purposes, and it means what it says: money raised for which no specific use has been settled. Readers meeting it for the first time treat it as evasion. The reading is available, it is occasionally right, and it is not what the line itself says.

An uncommitted line is a disclosure about how far the company's own decisions have been taken, so it is information rather than an omission, and reading it as concealment is an assumption the statement gives no support for. A company that has decided exactly what it is buying publishes a map with one line and no slack. A company that has raised money because the terms were available, and will work out the deployment afterwards, publishes a map with a large open line. Both are true statements about two different states of affairs, and the second one is more useful to a reader than a set of invented purposes would have been.

A reader still has to do something with the line. A large uncommitted line means the checking normally done against the map cannot be done at all. There is no stated purpose to check the spending against. So the reader watches the money instead: where it sits, how long it sits there, and what the company says about it at the next reporting date. The line converts a question about the plan into a question about follow-up, and follow-up is the harder question and the fairer one.

Harivansh Packaging's map has no such line. Every rupee has a named destination. On this raise the destination is the equity of Sundarban Polymers plus the cost of getting the money in. The shape is unusual, and it says something in its own right: the decision had already been taken before the raise was launched. A reader should notice a single purpose map for the same reason they notice a half empty one. Both shapes are readable.

THE SHAPE OF A MAP IS ITSELF A DISCLOSURE THIS RAISE, Rs 1,163.27 CRORE The equity of the target 1,140.00 Cost of the issue 23.27 Not yet committed nil 98.0 per cent named, 2.0 per cent cost, getting it in, and nothing left open A DIFFERENT SHAPE, Rs 1,000 CRORE A named purpose 480.00 Cost of the issue 20.00 General corporate purposes 500.00 Half of it open, reporting that money arrived ahead of the decision about it READ THE OPEN LINE AS A STATEMENT ABOUT THE DECISION, NOT ABOUT THE DISCLOSURE
A map with one purpose and nothing left open says the decision had already been taken, while a map carrying half its total as general corporate purposes says money was raised ahead of the decision about where it goes.
Try it out

Half of a raise is marked general corporate purposes. Is that a red flag?

Bond Pricing and Yield Mechanics — free micro-course from Fin Maverick

What happens if the money does not all arrive?

Most use of proceeds statements answer this badly or not at all, and it is the question with the sharpest consequences. Suppose the placement is only partly taken up and Rs 900 crore comes in against a Rs 1,140 crore raise, or 78.95 per cent of it. Three things are now true at once and none of them waits.

The expenses still fall due. The expenses are smaller because most of them scale with the size of the issue, so at 2.0 per cent of Rs 900 crore they are Rs 18 crore and net proceeds are Rs 882 crore. The purchase cannot be part funded: the sellers of Sundarban Polymers are owed Rs 1,140 crore or they are owed nothing, and there is no version of the transaction in which Harivansh Packaging buys most of the company for Rs 882 crore. So Rs 258 crore has to come from somewhere within days, or the transaction does not complete.

A statement that has not set the order in which lines are cut has left its most consequential decision to be made later, under time pressure, by whoever is in the room, and the whole value of writing the map in advance was to stop exactly that. Setting the order is not difficult. One sentence names the line that goes first, the line that goes second, and the source of the balance if a line survives the cut but the money does not stretch to it.

The fallback has to be named on this raise because there is nowhere else for the money to come from. Harivansh Packaging carries borrowings of Rs 740 crore against cash of Rs 140 crore, so net debt of Rs 600 crore. Against the company's own earnings before interest, tax, depreciation and amortisation (EBITDA) of Rs 477 crore, that is 1.26 times. Borrowing the Rs 258 crore balance takes its own net debt to Rs 858 crore and that ratio to 1.80 times, on the acquirer's own figures and before anything the target brings across. Borrowing the balance is the honest fallback, and stating it on the map in advance is what turns a shortfall into a plan rather than a crisis.

THE RAISE COMES IN SHORT. AMOUNTS IN Rs CRORE. Rs 900 CRORE SUBSCRIBED AGAINST A Rs 1,140 CRORE RAISE, OR 78.95 PER CENT OF IT Gross received 900.00 Expenses still due 18.00 Net proceeds 882.00 Still to be found 258.00 MAP WITH NO ORDER SET Which line is cut is undecided No source is named for the balance The decision is taken inside a few days Decided under pressure, on the record MAP WITH THE ORDER SET The open line goes, then any staged line The balance is named and then borrowed Net debt moves from 1.26 to 1.80 times Decided before the money moved Leverage is struck on the acquirer's own net debt over its own EBITDA.
If Rs 900 crore of a Rs 1,140 crore raise is subscribed, the expenses of Rs 18 crore still fall due and the purchase cannot be part funded, so the order in which lines are cut has to be set before the raise rather than after it.
Try it out

A raise for one purpose comes in only two thirds subscribed. What does the map need to have said in advance?

The Debt Capital Markets bootcamp teaches you to read a credit, structure the covenants and price the issue.

How to prepare a Capital-Raising Use-of-Proceeds Map

Seven steps, in order. Each one is a single decision, and none of them requires working out anything about the purchase being funded. The valuation work belongs elsewhere and arrives here as a number with a date on it.

SEVEN STEPS, IN THIS ORDER 1 State the requirement, its amount and the date it has to be met. 2 Separate what subscribers pay from what survives the cost of the issue. 3 Put every line into one of the four kinds and let none sit outside them. 4 Set the order in which lines are cut if the money does not all arrive. 5 Name where the balance comes from when a line is cut or falls short. 6 Record where the reporting obligation lives, and write none of its content. 7 Date the map and list every assumption standing behind it. Step seven is what lets a reader nine months later check the map against what happened.
The map is prepared by stating the requirement, separating gross from net, classifying every line, setting the order of cuts, naming the source of any balance, recording where the reporting obligation lives, and dating the whole of it with its assumptions.

Two notes on the steps. Step three is doing more work than it looks: a line that will not sit in one of the four kinds is almost always two lines that have been written as one, and splitting it is the fix. Step six is deliberately empty of content. The map records where the reporting and monitoring obligation lives and states none of what that obligation requires. Writing the requirement into the map is how a company ends up publishing a rule that has since moved. The requirement itself belongs to SEBI and is checked there.

Step five deserves its own line too, and it is the one people skip when the raise looks comfortable. Naming the source of a balance nobody expects to need takes one sentence, costs nothing, and is the only part of the map that is any use on the day the raise comes in light.

Why does anyone read the map months after the money is spent?

Money is raised on one day and spent over many. A reader in month nine has no subscription decision left to make. The month nine reader is doing something else: comparing what the company said it would do with what the company did, and forming a view about whether the next statement from the same company can be relied on.

The comparison needs two things the map either has or does not. The map needs a date, so the reader knows what was known when the map was written. And it needs the assumptions listed, so the reader can separate a plan that changed from a plan that was wrong. Take the expense rate worked throughout. If a raise sized at Rs 1,163.27 crore ends up costing 2.6 per cent rather than 2.0 per cent, the map with the assumption printed on it lets a reader say precisely what moved and by how much. The map without it lets the reader say only that the numbers are different.

A map with no date and no assumptions cannot be checked against anything at all, and that removes the only reason for publishing it. Being checkable later is what makes a commitment different from an intention. Dating the map is why step seven sits last and matters most. The date costs a line, and it is the line that gives the other six steps their value.

Try it out

Which of the seven steps is the one that makes the map checkable nine months later?

Breaking Into Quants Bootcamp — Fin Maverick

How does anyone use this in practice?

The map goes out over one signature. Devyani Kulkarni holds the chief financial officer's post at Harivansh Packaging Limited, and hers is the name on it. Her work on it is not the arithmetic. The arithmetic takes twenty minutes. Her work is deciding how much the company is prepared to be held to. Every line she writes is a line somebody will quote back at her in month nine. Ashwin Rege, who leads the transaction team, supplies one number and one date: the equity value payable and the day it becomes payable. Everything else on the map is built outward from that pair.

A lender reads the map for a different thing entirely. The question a lender asks is whether the raise repays anything the lender is owed, and if not, whether it changes the risk on money already lent. A raise whose map is all in the second kind, replacing other money, tells a lender the company's funding is being reshuffled and the assets are not growing. A raise in the first kind tells a lender that new assets are arriving alongside whatever new claims come with them. Both are readable off the classification alone, in the time it takes to look at a table.

An analyst reads it as a forecast input with a date attached. The map says how much money enters the business, when, and what it becomes. The three facts are the raw material for anything the analyst wants to say about the year after. The uncommitted line is where an analyst's judgement actually goes, and it is the part of the map with no forecast behind it.

An investor deciding whether to subscribe does the ninety second check set out earlier, and then does one more thing that costs nothing: writes down the map and the date. Nine months later that note is the only way to tell whether the company delivered what it said. Every one of these readers is doing the same underlying thing at a different distance: holding a published commitment against a later fact.

The error that gets made, and what it costs

A company sizes the raise at exactly the amount it needs. The use of proceeds statement is published showing the full requirement against the full gross proceeds, the two totals match, and the document reads as complete. Then the issue completes, the fees fall due, and the expenses come out of the same money. The plan is short by Rs 22.80 crore.

The timing is what makes it expensive rather than embarrassing. The shortfall appears after the money has been committed and before the requirement has been settled. The window between those two moments is the one in which nothing can be reopened. The raise cannot be resized because it is done. The purchase cannot be shrunk because it is a whole company. So the Rs 22.80 crore is borrowed at a fortnight's notice, on whatever terms are available in that fortnight, and Harivansh Packaging's net debt goes from Rs 600 crore to Rs 622.80 crore, taking leverage on its own EBITDA from 1.26 times to 1.31 times. Two per cent of the raise, arriving as an unplanned borrowing.

The fix is one line of arithmetic and one line of disclosure. Size the raise on the net figure and reach the gross by dividing rather than by adding the expenses on afterwards. Then put the expense line on the map where a reader can see it, so the reader knows it has been provided for rather than forgotten.

THE STATEMENT AS PUBLISHED, AND WHAT IS NOT ON IT USE OF PROCEEDS, AS PUBLISHED Acquisition of the equity of the target 1,140.00 Total application of proceeds 1,140.00 Gross proceeds of the issue 1,140.00 The two totals agree, so the statement reads as finished CHARGED ALL THE SAME Expenses of the issue, taken from the same money Rs 22.80 cr No line anywhere on the on the map beside it A STATEMENT THAT BALANCES CAN STILL BE SHORT BY THE COST OF ITS OWN RAISE Amounts in Rs crore. The shortfall shows up after completion, when nothing can be reopened.
A raise sized at Rs 1,140 crore gross against a Rs 1,140 crore requirement is short by the Rs 22.80 crore of issue expenses, and that gap has no source anywhere in the published plan.
India

Which rules bite here, and where are they set out?

The rules on what an offer document has to say about the money being raised, on what happens when a stated purpose is changed after the money has arrived, and on who watches the spending afterwards are matters SEBI settles. The live text sits at sebi.gov.in. The company law side of an issue, meaning the resolutions, the allotment and the filings that follow it, belongs to the Ministry of Corporate Affairs, whose material sits at mca.gov.in.

Try it out

Why is the requirement on this raise Rs 1,140 crore rather than Rs 1,320 crore?

How the placement itself is run is settled separately, and whether buying Sundarban Polymers Private Limited is worth doing belongs to valuation. How a capital expenditure programme is appraised is set out under capital budgeting, and the effect of the raise on earnings once the target's own profit arrives is set out under earnings accretion. Disclosure of the use of proceeds, the handling of a change to it and the monitoring that follows are all set by SEBI.
Financial Literacy Bootcamp — Fin Maverick

Where the rules and the accounting are set out

SourceWhat it holdsSite
SEBIIssue and disclosure material covering what a company must publish about money it raises, and what follows when a stated purpose changessebi.gov.in
Ministry of Corporate AffairsCompany law material on resolutions, allotment and the filings that follow an issuemca.gov.in
Institute of Chartered Accountants of IndiaAccounting material for how the costs of an issue are carriedicai.org

Harivansh Packaging Limited, Sundarban Polymers Private Limited, Devyani Kulkarni and Ashwin Rege are invented.
Educational material. Not advice on any investment, tax, budget or market position.

Covered in this topic

Subtopics

How to prepare a Capital-Raising Use-of-Proceeds Map
← PreviousNext →
Fin Maverick Micro CoursesExplore Micro Courses
Fin Maverick BootcampsExplore Bootcamps
Fin Maverick

Finance education that ends in a job, not a certificate that gathers dust. Built for young India.

LEARN
CalculatorsFrameworksComparisonsCareersShowdown
RESOURCES
All CoursesMicro CoursesBootcampsInternships
COMPANY
AboutJob openingPartnership
LEGAL
Privacy PolicyTerms & ConditionsContent LicenseReturn & Refund Policy
© 2026 FIN MAVERICK / BUILT FOR INDIA.DO FINANCE, DO NOT JUST READ ABOUT IT.