Professional Documents
Culture Documents
(Professional useBALANCE
Only)
SAVE ME
INPUT STARTING
YEAR
2013
OPEN SAVED
FILE
2013
ACTUAL
ACTUAL
PROJECTED
PROJECTED
SUMMARY REPORT
INPUT BASIC INFORMATION
YEAR WISE INPUT FOR BALANCE SHEET (INPUT ACTUAL DATA OF 2 PREVIOUS YEARS ONLY)
2012
Assets
Fixed Assets
Depreciation
Net Block
Security Deposit
Investments/Deposit
Advance Payment/ TDS
Loans & Advances
Closing Stock with RM
Sundry Debtors
Cash & Bank Balances
Other Current Assets
Current Assets
TOTAL ASSETS
Liabilities
Opening Capital
Capital introduced/Gifts/
Add: Net Profit
Less: Drawings
Closing Capital
BS1
31.03.2013
112600
15000
97600
50000
328668
80668
54326
1988019
BS1
31.03.2014
97600
14010
83590
0
355601
0
112317
1798620
48094
11050
2171107
2647375
31.03.2013
1390362
0
237767
176340
1451789
1921987
2361178
31.03.2014
1451789
0
390568
643833
1198524
BS2
31.03.2015
83590
11972
71618
0
373380
0
20830
4697083
28750
17250
0
4763913
5208911
31.03.2015
1198524
0
898870
269660
1827734
BS2
31.03.2016
71618
10233
61385
0
392050
0
21870
5615465
33930
20360
0
5691625
6145060
31.03.2016
1827734
0
1093230
327970
2592994
BS3
31.03.2017
61385
8749
52636
0
411650
0
22960
6727100
40370
24220
0
6814650
7278936
31.03.2017
2592994
0
1341310
402390
3531914
CMA DATA)
11500000
2000000
PROJECTED
Show
Show
PROJECT PROFILE
OF
Prepared for
Name-SWADHIN CHOUBEY
Father's Name-SISIR KUMAR CHOUBEY
Address-MAIN ROAD, PAKUR- 816107
Mobile No.-8298061333
PAN - ABSPC6810F
PKS
INTRODUCTION
2. Address
3. Constitution
: PROPRIETORSHIP
: N/A
: Name-SWADHIN CHOUBEY
Father's Name-SISIR KUMAR CHOUBEY
Address-MAIN ROAD, PAKUR- 816107
Mobile No.-8298061333
PAN - ABSPC6810F
7. Nature of Business
Type of Facility
Term Loan
C/C Limit
Existing
Proposed
Main Activity-TRADING
Amount (Rs.Remarks
0
897136
2000000 To meet the shortfall of W.C.
Signature
PKS
FIXED DURATION
Amount of Loan
0.00
0.00%
No. of Installments
Moratorium Period
#N/A
#VALUE!
31-03-2014
Date
#VALUE!
Principal
Amount O/S
0.00
EMI
Extra
Repayment
Interest
Payment
Principal
Payment
Balance
Date
Principal
Amount O/S
EMI
Extra
Repayment
Interest
Payment
Principal
Payment
Balance
2012-2013
Opening stock
Purchase/Excavation etc.
2013-2014
1066765
3360506
PARTICULARS
To
To
To
To
0
72000
39000
30206
0
84000
66000
53370
To
15000
14010
0
139607
0
161374
0
237767
0
390568
To
Net profit
TOTAL
5048026
2013-2014
3022897
1988019
5026251
1798620
37110
37407
5048026
6862278
31.03.2013
31.03.2014
12600
0
12600
1260
0
0
100000
15000
0
0
85000
12750
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
97600
83590
50000
328668
0
355601
80668
54326
0
112317
1988019
1798620
0
48094
0
11050
0
2647375
0
2361178
0 By Other Income/Receipts
0
47056
0
0
87175
To
2012-2013
6862278 TOTAL
31.03.2013
1390362
0
237767
176340
Closing Capital
1451789
31.03.2014 ASSETS
FIXED ASSETS
1451789 Furniture & Fixture
0 Less: Depreciation
@ 10%
390568
643833
0%
TERM LOAN
0
0
Net Block
0 NON-CURRENT ASSETS
Security Deposit
Investments/Deposit
0
CURRENT LIABILITIES
Cash Credit Limit
998703
Sundry Creditors
0
196883
TOTAL
2647375
2361178 TOTAL
Signature
PKS
2014-2015
Opening stock
Purchase/Excavation etc.
To
To
To
To
To
2015-2016
1798620
10069482
0
0
172500
0
92400
72600
2790302
11972
0
270000
1430
59887
898870
16238063
PARTICULARS
2014-2015
2015-2016
11500000
4697083
40980
13570000
5615465
45078
16238063
19230543
0
203550
0
101640
79860
744142
10233
0
318600
1570
98646
1093230
19230543 TOTAL
31.03.2015
1198524
0
898870
269660
1827734
31.03.2016 ASSETS
FIXED ASSETS
1827734 Furniture & Fixture
0 Less: Depreciation @ 10%
1093230
327970
2592994 Plant & Machineries
0%
Less: Depreciation @ 15%
31.03.2015
31.03.2016
11340
1134
10206
1021
0
0
72250
10838
0
0
61412
9212
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
71618
61385
TERM LOAN
0
Net Block
0 NON-CURRENT ASSETS
CURRENT LIABILITIES
Cash Credit Limit
Income Tax (Provision)
Sundry Creditors
2000000
59887
1321290
TOTAL
5208911
Investments/Deposit
2000000 CURRENT ASSETS
98646
1453420 Loans & Advances
Closing Stock with RM
Sundry Debtors
Cash & Bank Balances
0
373380
0
392050
0
20830
4697083
28750
17250
0
21870
5615465
33930
20360
6145060 TOTAL
0
5208911
0
6145060
Note: - Due to extra activity/ taken new agency the sale figure of current financial year will be increased as shown in the B. S
Prepared as per information of the Applicant
By
Pramod Kumar Sinha, Adv.(IT), Pakur
Madhpara, Pakur- 816107, Mob.- 9431549555
Signature
PKS
2016-2017
Opening stock
Purchase/Excavation etc.
2017-2018
5615465
14139567
PARTICULARS
19377960
8083765
49586
54544
22924986
27516269
31.03.2017
31.03.2018
@ 10%
9185
919
8266
827
0
0
52200
7830
0
0
44370
6656
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
52636
45153
0
411650
0
432230
0
22960
0
24110
6727100
40370
8083765
48440
24220
29070
0
7278936
0
8662768
0 By Other Income/Receipts
0
290669
To
To
To
To
0
111804
87850
848894
0
122984
96640
977428
To
8749
7483
To
To
0
379130
1730
0
454960
1900
To
To
148262
1341310
211604
1658020
22924986
2017-2018
16148300
6727100
0
0
242225
TOTAL
2016-2017
27516269 TOTAL
31.03.2017
Opening Capital
2592994
0
1341310
402390
Closing Capital
3531914
31.03.2018 ASSETS
FIXED ASSETS
3531914 Furniture & Fixture
0 Less: Depreciation
1658020
497410
TERM LOAN
0
Net Block
0 NON-CURRENT ASSETS
CURRENT LIABILITIES
Cash Credit Limit
Income Tax (Provision)
Sundry Creditors
TOTAL
Investments/Deposit
2000000
148262
1598760
7278936
8662768 TOTAL
Signature
PKS
31.03.2013
31.03.2014
31.03.2015
31.03.2016
31.03.2017
31.03.2018
3,022,897
3,022,897
5,026,251
5,026,251
11,500,000
11,500,000
13,570,000
13,570,000
16,148,300
16,148,300
19,377,960
19,377,960
2. Net Sales
Gross Sales/Receipts (GTO)
Less: Excise Duty
Net Sales
Add : Other Income
Total
3,022,897
3,022,897
37,110
3,060,007
5,026,251
5,026,251
37,407
5,063,658
11,500,000
11,500,000
40,980
11,540,980
13,570,000
13,570,000
45,078
13,615,078
16,148,300
16,148,300
49,586
16,197,886
19,377,960
19,377,960
54,544
19,432,504
3. Cost of Production
Materials Consumption
Packing Material Consumption
Purchase/Excavation etc.
Power (Electricity & Fuel)
Wages(Unskill) & all
Production/Construction Loss
Other Direct Expenses
Depreciation on F/A (old)
Sub - Total
Add: Opening Stock in Process
Less: Closing Stock in Process
Cost of Production
3,360,506
87,175
15,000
3,462,681
3,462,681
4,057,881
47,056
14,010
4,118,947
4,118,947
10,069,482
172,500
11,972
10,253,954
10,253,954
11,881,989
203,550
10,233
12,095,772
12,095,772
14,139,567
242,225
8,749
14,390,541
14,390,541
16,967,480
290,669
7,483
17,265,633
17,265,633
4. Cost of Sales
Cost of Production
Add: Opening Stock
Less: Closing Stock
Cost of Sales
3,462,681
1,066,765
1,988,019
2,541,427
4,118,947
1,988,019
1,798,620
4,308,346
10,253,954
1,798,620
4,697,083
7,355,491
12,095,772
4,697,083
5,615,465
11,177,390
14,390,541
5,615,465
6,727,100
13,278,906
17,265,633
6,727,100
8,083,765
15,908,968
518,580
755,312
4,185,489
2,437,688
2,918,980
3,523,536
141,206
203,370
3,016,619
1,025,858
1,198,540
1,410,556
139,607
139,607
161,374
161,374
270,000
270,000
318,600
318,600
379,130
379,130
454,960
454,960
237,767
390,568
898,870
1,093,230
1,341,310
1,658,020
59,887
98,646
148,262
211,604
9. Provision of Taxes
237,767
390,568
838,983
994,584
1,193,048
1,446,416
237,767
87,175
324,942
324,942
390,568
47,056
437,624
437,624
838,983
172,500
1,011,483
1,011,483
994,584
203,550
1,198,134
1,198,134
1,193,048
242,225
1,435,273
1,435,273
1,446,416
290,669
1,737,085
1,737,085
N/A
N/A
N/A
N/A
N/A
N/A
N/A
PKS
FINANCIAL INDICES
PBT/Sales
PAT/Sales
PBDIT/Sales
Interest/Total Cost
Ope.&Adm Exp./Total Cost
Raw Material Consumed(RMC)
RMC/Sales
31.03.2013
31.03.2014
31.03.2015
31.03.2016
31.03.2017
31.03.2018
3,060,007
5,063,658
11,540,980
13,615,078
16,197,886
19,432,504
3,360,506
87,175
15,000
3,462,681
4,057,881
47,056
14,010
4,118,947
10,069,482
172,500
11,972
10,253,954
11,881,989
203,550
10,233
12,095,772
14,139,567
242,225
8,749
14,390,541
16,967,480
290,669
7,483
17,265,633
1,066,765
4,529,446
1,988,019
2,541,427
1,988,019
6,106,966
1,798,620
4,308,346
1,798,620
12,052,574
4,697,083
7,355,491
4,697,083
16,792,855
5,615,465
11,177,390
5,615,465
20,006,006
6,727,100
13,278,906
6,727,100
23,992,733
8,083,765
15,908,968
141,206
2,682,633
203,370
4,511,716
3,016,619
10,372,110
1,025,858
12,203,248
1,198,540
14,477,446
1,410,556
17,319,524
377,374
551,942
1,168,870
1,411,830
1,720,440
2,112,980
377,374
551,942
1,168,870
1,411,830
1,720,440
2,112,980
139,607
139,607
161,374
161,374
270,000
270,000
318,600
318,600
379,130
379,130
454,960
454,960
237,767
237,767
237,767
176,340
61,427
390,568
390,568
390,568
643,833
(253,265)
898,870
898,870
59,887
838,983
269,660
569,323
1,093,230
1,093,230
98,646
994,584
327,970
666,614
1,341,310
1,341,310
148,262
1,193,048
402,390
790,658
1,658,020
1,658,020
211,604
1,446,416
497,410
949,006
7.77%
7.77%
12.33%
0.05
0.05
2,439,252
0.80
7.71%
7.71%
10.90%
0.04
0.05
4,247,280
0.84
PKS
7.79%
7.27%
10.13%
0.03
0.29
7,171,019
0.62
8.03%
7.31%
10.37%
0.03
0.08
10,963,607
0.81
8.28%
7.37%
10.62%
0.03
0.08
13,027,932
0.80
8.53%
7.44%
10.87%
0.03
0.08
15,610,815
0.80
31.03.2013
31.03.2014
31.03.2015
31.03.2016
31.03.2017
31.03.2018
CURRENT LIABILITIES
Cash Credit : Stock / Debtors
Short Term Loan from Others
Sub - Total [A]
998,703
998,703
897,136
897,136
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
2,000,000
196,883
196,883
265,518
265,518
1,321,290
59,887
1,381,177
1,453,420
98,646
1,552,066
1,598,760
148,262
1,747,022
1,758,640
211,604
1,970,244
1,195,586
1,162,654
3,381,177
3,552,066
3,747,022
3,970,244
TERM LIABILITIES
Term Loan
Term Loan from Others
Other Term Liabilities
Sub - Total [D]
Net Worth
Opening Capital
Capital Introduced
Net Profit (As per P/L A/c)
Less: Drawings
Closing Capital (Net Capital)
Branch A/c
Unsecured Loan as Quasi Capi.
Sub - Total [E]
1,390,362
237,767
176,340
1,451,789
1,451,789
1,451,789
390,568
643,833
1,198,524
1,198,524
1,198,524
898,870
269,660
1,827,734
1,827,734
1,827,734
1,093,230
327,970
2,592,994
2,592,994
2,592,994
1,341,310
402,390
3,531,914
3,531,914
3,531,914
1,658,020
497,410
4,692,524
4,692,524
2,647,375
2,361,178
5,208,911
6,145,060
7,278,936
8,662,768
1,195,586
1,162,654
3,381,177
3,552,066
3,747,022
3,970,244
1,451,789
0.82
0.06
1,198,524
0.97
0.07
1,827,734
1.85
0.13
2,592,994
1.37
0.12
3,531,914
1.06
0.11
4,692,524
0.85
0.10
FINANCIAL INDICES
Total Outside Liabilities
( TOL ) = [C] + [D]
Total Tangible Net Worth
( TNW ) = [E]
TOL / TNW
Trade Creditors / Purchase
ROCE
(Return On Capital Employed)
PKS
31.03.2013
31.03.2014
31.03.2015
31.03.2016
31.03.2017
31.03.2018
80,668
54,326
1,988,019
48,094
2,171,107
112,317
1,798,620
11,050
1,921,987
20,830
4,697,083
28,750
17,250
4,763,913
21,870
5,615,465
33,930
20,360
5,691,625
22,960
6,727,100
40,370
24,220
6,814,650
24,110
8,083,765
48,440
29,070
8,185,385
50,000
328,668
378,668
355,601
355,601
373,380
373,380
392,050
392,050
411,650
411,650
432,230
432,230
FIXED ASSETS
Fixed Assets
Less: Depreciation
Less: Decrease / Disposal
Net Block [C]
112,600
15,000
97,600
97,600
14,010
83,590
83,590
11,972
71,618
71,618
10,233
61,385
61,385
8,749
52,636
52,636
7,483
45,153
2,647,375
2,361,178
5,208,911
6,145,060
7,278,936
8,662,768
1.41
1,382,736
0.07
123
1
284,267
3,779,229
2,300,000
2,059,887
161
16
0
0
4
11,500,000
3,381,177
838,983
1,168,870
2,000,000
270,000
1,321,290
1.60
2,139,559
0.07
124
1
121,633
4,517,820
2,714,000
2,098,646
221
23
0
0
4
13,570,000
3,552,066
994,584
1,411,830
2,000,000
318,600
1,453,420
1.82
3,067,628
0.07
125
1
140,032
5,411,958
3,229,660
2,148,262
307
33
0
0
5
16,148,300
3,747,022
1,193,048
1,720,440
2,000,000
379,130
1,598,760
2.06
4,215,141
0.07
125
1
162,672
6,503,342
3,875,592
2,211,604
429
47
0
0
5
19,377,960
3,970,244
1,446,416
2,112,980
2,000,000
454,960
1,758,640
TOTAL ASSETS
[A+B+C]
FINANCIAL INDICES
Current Ratio (CA / CL)
1.82
1.65
NWC (CA - CL)
975,521
759,333
PAT/Net Sales
0.08
0.08
Stock Holding (Days)
197
107
SD Holding (Days)
1 Month's Expense
31,916
35,484
CC (Holding)
1,590,415
1,438,896
CC (Nayak Committee)
604,579
1,005,250
CC (NWC)
998,703
897,136
Net Sales/TTA
31
60
PBDIT/TTA
4
7
Bank Finance/TCA
0
0
Sundry Creditors/TCA
0
0
PBDIT/Interest
3
3
Net Sales
3,022,897
5,026,251
Current Liabilities
1,195,586
1,162,654
PAT
237,767
390,568
PBDIT
377,374
551,942
Bank Finance
998,703
897,136
Interest
139,607
161,374
Sundry Creditors
196,883
265,518
Prepared as per information of the Applicant
By
Pramod Kumar Sinha, Adv.(IT), Pakur
Madhpara, Pakur- 816107, Mob.- 9431549555
PKS
Particulars
31.03.2018
2,171,107
196,883
1,974,224
1,921,987
265,518
1,656,469
4,763,913
1,381,177
3,382,736
5,691,625
1,552,066
4,139,559
6,814,650
1,747,022
5,067,628
8,185,385
1,970,244
6,215,141
493,556
1,480,668
975,521
998,703
414,117
1,242,352
759,333
897,136
845,684
2,537,052
1,382,736
2,000,000
1,034,890
3,104,669
2,139,559
2,000,000
1,266,907
3,800,721
3,067,628
2,000,000
1,553,785
4,661,356
4,215,141
2,000,000
998,703
897,136
2,000,000
2,000,000
2,000,000
2,000,000
Annexure-II
ASSESSMENT OF WORKING CAPITAL
On the basis of Projected Year
2015-2016
[I]
[II]
[III]
2,009,764
13,570,000
3,392,500
678,500
1,382,736
1,382,736
2,009,764
Under Projected Turnover Method for SSI Units up to WC limits of 5.00 crore :
Accepted level of projected sales for the year
Therefore, Eligible bank finance at 20% of [A]
13,570,000
2,714,000
Period (Days)
124
1
Sundry Creditors
NWC available (Previous Year)
Working Capital Required After NWC)
Eligibility for Bank fiannce
Recommended Bank Finance
Deficit
1453420
1382736
2934872
2934872
2000000
934872
Value
5615465
33930
121633
5771028
Margin%
25.00%
40.00%
100.00%
100.00%
Margin
Amount
1403866
13572
121633
0
Permissible
Amount
4211599
20358
0
0
4231957
PKS
31.03.2013
Source of Funds
1 Net Profit ( Before Tax)
2 Other Income
31.03.2014
Total Sources ( A )
1,146,798
1,439,986
1,815,080
37,110
37,407
40,980
45,078
49,586
54,544
1,390,362
15,000
998,703
14,010
6 Increase in Investment/Depos
2,073,593
1,202,109
1,498,321
1,877,107
2,171,107
(249,120)
2,841,926
927,712
1,123,025
1,370,735
196,883
1,974,224
68,635
(317,755)
1,115,659
1,726,267
170,889
756,823
194,956
928,069
223,222
1,147,513
112,600
50,000
328,668
Total Disposition ( B )
Difference
(50,000)
26,933
176,340
2,641,832
0
643,833
303,011
0
PKS
7,483
303,011
8,749
2,641,832
7 Income Tax
8 Drawings
10,233
1,102,864
11,972
(101,567)
4 Assets (Increasing)
31.03.2018
917,777
31.03.2017
353,161
7 Depreciation
31.03.2016
200,657
6 Capital Introduced
31.03.2015
17,779
18,670
19,600
20,580
59,887
98,646
148,262
211,604
269,660
327,970
402,390
497,410
2,073,593
0
1,202,109
0
1,498,321
0
1,877,107
0
60
Segment:
68% (Minimum 60% marks) (annexure-I)
M/S HINDUSTAN HARDWARE
PROPRIETORSHIP
SWADHIN CHOUBEY
14.Brief
History (Brief
bullet points
only) (on
Management
, products,
marketing
15. Performance
and Financial Indicators
tie-up
etc.,)
Years
Sales Income
Profit
Profit/Net sales%
Tangible Net Worth
TOL/TNW
Current Ratio
Comments:
Rs.
Rs.
SME
N/A
Registered
A.V.
D.P.
O/S
Irregularity if any
Existing Limits
Proposed Limits
CC(Hyp)
897136 CC(Hyp)
2000000
TL
0 TL
LC/BG
0 LC/BG
0
Total
897136 Total
2000000
Applicant has been engaged in the same prudence of business since
long. Applicant is young, educated, energetic and enthusiastic person
with good reputation & moral in the market. The unit is showing rising
trends. As per relation with bank and increase in transaction we
recommend for said cash credit limit.
2012-2013
2013-2014
2014-2015
2015-2016
2016-2017
ACTUAL
ACTUAL
ESTIMATED
PROJECTED
PROJECTED
3022897
5026251
11500000
13570000
16148300
237767
390568
898870
1093230
1341310
7.87%
7.77%
7.30%
7.33%
7.39%
1451789
1198524
1827734
2592994
3531914
0.82
0.97
1.85
1.37
1.06
1.82
1.65
1.41
1.60
1.82
Sales and Profit are in rising trend, TOL/TNW and Liquidity ratio is
healthy and accurate to Bank.
Rs. 2.70
Rs. 115.41
Rs.
lac
lac
lac
NA
Requirement of Working capital limit of unit has been assessed as per
the Projected balance sheet method/ traditional method as per the
workings as on annexure-II.
DATE
POSITION
DATE OF REPORT
Signature
Designation
Office
Appraised by
Sanctioned by
Processing Officer
BANK OF BARODA, PAKUR
Chief Manager
BANK OF BARODA, PAKUR
Annexure-I
Max Marks
1. Age
2. Nos. of Children
3. Owning House
4. Academic Qualification
6. Spouse details
TOTAL
Minimum Score should be 15 Marks
30
Marks
scored
Criteria
Marks
18-24
3
25-49
5
5
50-59
1
60 & above
0
Up to 3
2
2
>3
0
Own
5
5
Not owning
0
Professional
4
Graduates/PG
2
1
Metric
1
Below Matric
0
More than 5 yrs
5
2-5 years
3
5
< 2 years
0
Employed
1
0
Home Maker
0
Assessed
2
2
Not assessed
0
More than 3 yrs
5
>6 months-3 years
2
2
< 6 months
0
Yes
1
1
No
0
Normalized out of 30
23
Marked score
23
out of 30
Total (After defraying not applicable points)
30
2. Business Score
2A. For existing units which have not so far availed any loan from the Bank. If takeover from another Bank, takeover
norms, prescribed by the Bank are to be first evaluated and fulfilled.
More than 5 yrs
5
3 Years to < 5 yrs
3
1. Years in Business
5
5
1 Year to < 3 yrs
1
Last 5 years
5
Last 3 years
3
2. Continuous Profits
5
5
Last year
1
Last 3 years
5
3. Sales show rising trend
5
5
Last 2 years
3
Owned/Leased > 5 yrs
3
4. Factory Premises
3
0
Rented
0
Specialized
2
5. Know-how
2
0
Last 2 years
0
Priority Sector
1
6. Line of activity
1
0
Non-priority
0
Low
4
Medium
2
7. Competition
4
2
High
0
Less than 2
5
> 2 but up to 3
4
8. TOL/TNW (Quasi equity to be added to
5
NA
TNW and reduced from TOL)
> 3 but up to 4
2
More than 4
1
Up to 3 months of Sales
5
> 3 but up to 4 m of Sales
1
9. (a) Quality of receivables
5
NA
> 4 m of Sales
0
Up to 1 months of Sales
5
9. (b) Quality of finished goods (Inventory)
NA
NA
50
18
TOTAL
Minimum Score should be 25 Marks
1
0
5
3
0
5
2
0
Marked score
18
out of 30
Total (After defraying not applicable points)
30
10
NA
2. Manufacturing/Servicing/Trading process
is well known to applicant to
produce/service/trade the required quality
and quantity of the product.
3. Location Advantage
NA
NA
NA
6. Line of activity
NA
NA
NA
NA
NA
NA
50
TOTAL
Minimum Score should be 25 Marks
NA
Yes
10
No
Yes
No
Yes
No
Easy
OK
Good
OK
Priority Sector
Non-priority
Less than 1
1 to 2
2 to 3
More than 3
Up to 3 months of Sales
> 3 but up to 4 m of Sales
> 4 m of Sales
Up to 1 months of Sales
> 1 but up to 2 m of Sales
> 2 m of Sales
Up to 1 months of Sales
> 1 but up to 2 m of Sales
> 2 m of Sales
Up to 1 months of Sales
> 1 but up to 2 m of Sales
> 2 m of Sales
0
2
0
2
0
5
0
1
0
5
4
3
0
5
1
0
5
1
0
5
3
0
5
2
0
Marked score
0
out of 0
Total (After defraying not applicable points)
0
3. Collateral Conditions
1. TOL/TNW (Quasi equity to be added to
TNW and reduced from TOL)
15
NA
> 75%
> 50% & < 75%
> 25% & < 50%
< 25%
0%
15
10
5
3
0
NA
20
Yes
No
5
0
Marked score
0
out of 0
Total (After defraying not applicable points)
0
Note : Proposal is under SMECFL scheme covered under CGTMSE so no Collateral is asked for.
Credit Officer
ARRANGEMENT LETTER
To
M/S HINDUSTAN HARDWARE
Name-SWADHIN CHOUBEY
Address-MAIN ROAD, PAKUR- 816107
Dear Sir,
In context of your loan application of Rs.
2,000,000 ./- only, we are please to advise that your
loan proposal has been sanctioned/ renewed by us.
1.The above sanction is valid for 12 months and subject to completion of other formalities along with
fulfilment of Terms & conditions and documentation.
2.Terms & Conditions:
Particulars
Stipulations
1.Facility & Limits
./- only.
2,000,000
Cash Credit for Rs.
2.Security
Primary
Collateral
Guarantor
0
0
0
3.Interest(Linked to
0.75% above SBAR
SBAR/BASE rate)
Term Loan:NA
4.Processing fee/ Upfront
Cash Credit/ BG/ LC Rs.500.00/ per lac
fees
NA
5.EM Charges
NA
6.Penal Interest
2% on entire outstanding amount
7.Margin(%)
Cash Credit=25%
Term Loan=NA
BG/ LC=NA
8.Repayment
Cash Credit: on demand
Term loan: NA
9.Validity of Sanction
WC loan is valid for 3 years, but is subject to annual review.
10.Inspection
Quarterly/Half yearly at random basis.
11.Stock Statement
Quarterly
12.Insurance
Stocks/Equipment to be insured for full market value for all possible risks with bank
clause.
Please return the duplicate copy
of this letter duly signed as token of acceptance of terms and
conditions of the sanction.
Branch Manager
OPINION REPORT
1. Date of Report:
2. Name of the Branch:
3. Name of the inspecting official:
4. Name of the Applicant:
5. Father/ Husband's Name:
7. Address of the Applicant:
0
BANK OF BARODA, PAKUR
8. Age:
9. activity:
10. Annual Income:
34 YEARS
CC(Hyp)
SWADHIN CHOUBEY
SISIR KUMAR CHOUBEY
MAIN ROAD, PAKUR- 816107
11: Assets:
i) MOVABLE ASSETS
a. Cash A/c.
b. Bank Deposit A/C
c. Vehicle
d. Other Liquid (KVP, NSC, IVP, LIC)
Particulars:e. Gold Ornaments
f. House hold goods
g. Others
ii) IMMOVABLE ASSETS
a. Land and Building
Particulars:
TOTAL ASSETS
12.Liabilities:
a. Loan from bank
Particulars:
b. Other liabilities
Particulars:
TOTAL LIABILITIES
13. NET MEANS (Asset Liabilities)
14. REMARKS:
Place :
Date:
Rs.
Rs.
Rs.
Rs.
0.00
0.00
0.00
Rs.
Rs.
Rs.
Rs.
Rs.
0.00
Rs.
0.00
Rs.
Rs.
0.00
Rs.
0.00
After perusal of the relative documents and on discreet enquiries made by me it is observed that
SWADHIN CHOUBEY, aged 34 YEARS and resident of MAIN ROAD, PAKUR- 816107 is a person of
integrity. His net means has been arrived Rs. 0 and he has capacity to repay the above mentioned loan.
Credit Officer
CONTROL RETURN
Branch
Date of Sanction
Name of the Borrower
TRADING
PROPRIETORSHIP
SME Credit Card Scheme
Enhancement
2,000,000.00
SBF
31.03.2015
ESTIMATED
11500000.00
898870.00
1827734.00
1.85
1382736.00
1.41
31.03.2016
PROJECTED
16148300.00
1341310.00
3531914.00
1.06
3067628.00
1.82
Name of Guarantors
0
0
0
25% on Cash credit
0.75% above SBAR
Cash Credit on demand
% Margin
Rate of interest p.a.
Repayment programme if any
Remarks: The proprietor is experienced in this line of activity. The financials of the unit are satisfactory.
Processed by
Sanctioned by
Processing Officer
BANK OF BARODA, PAKUR
Chief Manager
BANK OF BARODA, PAKUR
5.Nature of activity
6. Date of last sanction/ review
7. IRAC position as on date
8.Present Position of Accounts as on
date of review.
(Rs.)
TRADING
Standard
Facility
CC(Hyp)
Total
9. Conduct of WC a/c (Rs.)
Annual turnover estimated
Annual Credit Summation
Interest/ Exchange/ Commission
(At least 50% should be routed in the
account, other wise sanctioning
authority has to take a view on
continuation of facility)
Limit
DP
2000000
0
0
2000000
Rs. 11500000
Rs. 0.00
Rs. 0.00
O/S
Irregularity
0
0
0
0
./././-
N/A
11.Comments
(from
risk angle)
Recommendations
:
As per above facts and terms and conditions as already set out in the original sanction note dated
12.12.2012, we recommend for review of the facility for one year.
Appraised by
Sanctioned by
Signature
Designation
Date
Office
Processing Officer
Chief Manager
Home
or
or
or
or
and
HOME
HOME