Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
CREDIT APPRAISAL FORMAT FOR LIMITS UPTO RS.2 CRORE (FOR MSME UPTO
RS.5 CRORE)
SANCTIONING AUTHORITY
The proposal falls under the powers of Chief Manager(Incumbent Incharge) on account of
Fresh Term Loan limit of Rs. 11.25 lacs for purchase of some new machineries.
Credit Proposal Tracking System (CPTS) No. / Date:
1274002014000033
01-10-2014
01-10-2014
Whether
fresh/renewal
/
enhancement
/
In-principle
Asset
Classification
as
on
30.09.14
Credit
Rating
Bank
Standard
Risk
by
Credit Risk
Rating
Facility
Rating
Rating
Date of
Rating
Score
ABS
Date*
Reasons
for
degradatio
n
**
Validity
Present
PNBB2
17-1014
48.00
31.03.14
30.09.15
Previous
PNB- D
14-0314
22.00
31.03.13
30.09.14
Present
NA
Previous
*12 months from the month of confirmation of rating or 18 months from the date of
balance sheet on the basis of which credit risk rating was assigned, whichever is
earlier.
** The rating was improved due to score under future financial risk
NA
applicable
Customer ID
No./Corporat
e Identity No.
(CIN)
D11455453
Activity Code
as
per
LADDER
4001
Whether
sensitive
sector Real
estate/Capita
l
market
alongwith
applicable
risk weight
Whether
priority/non
priority sector
as
per
PS&LB
guidelines
(Sub-sector
may also be
mentioned.)
Date of last
sanction
&
Sanctioning
Authority
NA
Priority Sector
SME- Manufacturing
24-06-2014, CM
1.
a)
b)
c)
Works/Factory
d)
Date of incorporation/
establishment
07-02-2002
e)
Feb.2002
f)
Business
Activity
(Product)/
Capacity
Installed
Peddar Road, Mumbai
2.
Branch Office/CO
3.a
)
Directors/Partners/Propriet
ors
(Name,
Address,
Mobile No., e-mail
ID of main Directors/Key
persons) with PAN No. &
DIN(in case of Co.)
b)
No
d)
Management
Change
since last sanction, if any
Nil
e)
Whether Memorandum of
Association permits the
Activity & Powers for
borrowings
yes
f)
Shareholding Pattern
c)
g)
1)
No
Name
Dharamchand K. Jain
Mukesh D. Jain
Ravi Jain
Yes
Rating ID
Name
CIC
of
1274002014511
253
CIBIL
(commercial)
1167643
CIBIL
1167588
CIBIL
%
shares
held
33.29
33.28
33.28
Adverse
features, if any
observed
Nil (For
Company)
Nil ( For
Dharamchand
Jain)
Nil (For Ravi
1014
101014
(iii)
In case of Joint
Lending/multiple banking/
consortium
lending
arrangement:
Due diligence report on
prescribed from banks
approved CA/CS.
If qualified, whether
rectified?
Adverse features, if
any, are discussed in
the proposal (copy to
be enclosed with the
proposal)
Confirmation that Sharing
of
Information
on
prescribed format [L&A
Circular No.31/2012 &
99/2012
(compulsory)]
have been obtained from
all lenders and adverse
features, if any, are
discussed* in the proposal
(copy to be enclosed with
the proposal)
Jain)
1158550
CIBIL
NA
Existing
(Rs.in lac)
Proposed
Fund Based
CC(H)/CC (Book Debt)
Inland Bills limit
FOBP/FOUBP/FABC
-Others
Fund Based Ceiling
15.00
15.00
NA
ILC/FLC
ILG/ FLG
Non Fund Based Ceiling
Term Loan
11.25
15.00
26.25
TOTAL COMMITMENT
5
Existing
FB
Share %
NFB
FB
Proposed
NFB
FB
Share %
NFB
FB
NFB
NA
FB
NFB
Classification
Account
of
nil
6.B
NA
6.C
31.03._____
Paid Up Capital
Reserves & Surplus
Tangible Networth
Block Assets
Secured/Unsecured Loans
Sales
Profit before Tax
Profit After Tax
NA
31.03._____
(Rs. in lac)
Estimates for the
current year
(31.3.15)
Three
years
earlier
(31.3.11
)
Two
years
earlier
(31.3.12
)
One
year
earlier
(31.3.1
3)
Previou
s year
(31.3.14
)
Audite
d
Audite
d
Audite
d
Audited
Gross Sales
187.43
213.00
170.21
209.91
241.74
Other Income
0.12
2.43
0.03
0.07
-7.89
-6.00
-19.28
-12.98
5.84
-7.89
-6.00
-19.31
-12.98
14.02
7.00
-7.89
-2.75
14.65
Block Assets
222.07
225.30
230.18
230.18
246.10
Accumulated
Depreciation
115.39
128.40
139.80
150.04
160.08
Net Assets
106.68
96.90
90.37
80.14
71.31
Secured Loan
12.35
14.72
17.40
11.69
3.67
Operating Profit/Loss
Unsecured Loan
85.50
88.07
106.24
108.65
99.00
Paid up capital
40.56
40.56
40.56
40.56
40.56
-26.75
-32.76
-52.08
-65.06
-59.21
Accumulated losses
Deferred Tax
Liability/Asset
00
5.25
-4.11
-101.78
-104.22
-91.12
Current Ratio
1.52
1.00
0.27
0.24
0.24
0.29
0.33
-ve
-ve
407096
263096
282281
40608
13.80
7.80
-11.52
-24.50
-18.65
Operating Profit/Sales
Loss
Loss
Loss
Loss
Profit
7.A(ii)
Sales declined from Rs. 213.00 lacs (FY11-12) to Rs. 170.21 lacs (FY 12-13). However,
there is slight increase in sales in the FY 2013-14 but that was not as per or near to projections.
However, as per audited figures for FY 13-14 same is Rs. 209.91 lacs and the company
estimated sales of Rs. 241.74 lacs for FY 14-15. TNW became negative as at 31.03.14 due to
cumulative net loss. Also, the company has raised unsecured loans from directors/ related party
of Rs. 108.65 lacs as at 31.03.14 and it has constant upward trend. Due to this huge amount
NWC comes -104.22 lacs as at 31.03.13 and current ratio at below acceptable level i.e 0.24:1.
During personal meet with directors, we advised them to convert part of unsecured loans into
paid up capital. This will create positive TNW, accepatable current ratio and positive NWC.
7.B
7.C
7.D
7.E
7.F
Overall likely impact of (7.B to 7.E) on the financial position of the borrowing unit
Nil
8.A
Primary Security.
8.B
i)
ii)
Guarantee/Guarantors
Name
of
Guarantor
Mr. Ravi Jain
NMs
Previous
Present
9.18
9.12
IPs1
Previous
Present
0.00
0.00
(Rs. In Lacs)
CR Date
Previous
Present
18.06.14
17.10.14
Mr.
Dharamchand
Jain
27.21
27.66
0.00
0.00
18.06.14
17.10.14
Mr. Mukesh
Jain
46.20
49.22
65.14
65.14
18.06.14
17.10.14
8.C
Total Commitments by Guarantor(s) Rs. 26.25 lacs (15 Lacs Existing CC + 11.25
lacs proposed TL) only
8.D
(i) Collateral Security (Including details of changes in IPs as security from last
sanction, if any)
Security
Area in Ownershi
Description Sq M or p
Sq Ft
Extension
of Equitable
Mortgaage
of Property
situated plot
No. J-65,
MIDC,
Tarapur,
Bhoisar,
Thane
1800
sq.mtr
s..
K.D.Fashio
n Pvt.Ltd.,
Last
sanction
Rs.127.1
6
Value
Present
book
value
Rs.77.42
Whether
existing/
fresh
Rs. 270.76
Existing
Valuation
report
from
Banks
approval
valuer
M/S Young
India
Engineers
&
Surveyors
06052014
9.
Designation
PF No.
Sr. Manager
97126
Date of Visit
17-06-2014
Nature
Limit
VS
DP
Balance
CC (BD)
15.00
38.89
15.00
5.49
Irregularity
reasons
--
alongwith
10.A
10.C
Cr.
Summation
s
182.36
216.98
143.98
Dr.
Summation
s
187.84
213.54
138.37
Max
Availment
(Rs. In Lacs)
Min.
Availment.
16.11
14.94
14.80
3.20
0.27 cr
6.33
Period
Nature of
Limit
F. Y. 2012-13
F. Y. 2013-14
CC (BD)
CC (BD)
Amou
nt
15.00
15.00
Average
Availment
15.00
15.00
Interest/Commission
Earned
1.80
1.83
(Rs.in lac)
Yield (%)
12.00
12.20
F. Y. 2014-15
Till the date
08.11.2014
CC (BD)
15.00
15.00
0.96
11.00
Comments, if any:
10.D
11.
Brief History (Should also include comments on industry scenario and industry
outlook, management, production and marketing, borrowers' diversification,
expansion, modernisation programme, risk perception including environmental
and social risk alongwith proposed mitigations)
The company is engaged in jobwork contracts for Readymade Garments. The
company is mainly dealing in Gents readymade garment segment i.e. manufacturing of
shirts and trousers. The company is doing jobwork mainly for Siyaram Silk Mills Ltd,
Raymond Apparel Ltd and Future Retail Ltd.
12.
Present Proposal
a)
b)
i)
Item
Current Years
Estimates
20__-20__
Accepted for
assessment Year
20__- 20__
NA
(Reasons for any variation in actual, estimates and accepted level be discussed)
iii)
NA
NA
Appraising agency
NA
Particulars
Amount
16 lacs
Means of Finance-
Own Contribution
04.75 lacs
Bank Finance
11.25 lacs
As per proforma invoice to and fro, loading and boarding of erectors shall be charged
extra.
(iv)
(v)
(vi)
Brief explanation for each major individual item of cost of Project with
present status
along
with
comments
on
the
reasonableness/competitiveness
The firm is purchasing several small machines from Toniy Impex Pvt. Ltd.,
Banglore and Apparel & Leather Technics Pvt Ltd, Banglore, the details are given
below. As per the proforma invoice description of machine is as follows:
S.
No
.
Description
Qty
Rate
Amt
Rs.46500
0
Rs.465000
Rs.15000
0
Rs.150000
Rs.16750
0
Rs.167500
Rs.15750
0
Rs.157500
Sub-Total
Rs. 991700
CST @ 5.5%
Rs.51700/-
Total
Rs.991700/
-
Fusing Press
$ 7670
$ 7670
$7670
1467240
As per proforma invoice to and fro, loading and boarding of erectors shall be charged
extra and to be borne by promoters wholly.Margin has been proposed at 25%
and balance will be banks contribution.
vii)
Yielding the new machines, the competitive advantage of the borrower will
increase substantially. The products of the company will be of better quality and the
productivity will also be better.
The unit is nearer to Bhiwandi warehouses, so power cost is also less there, making the
products more competitive. Also in Tarapur, Boisar , where the unit of the borrower is
located there is no octroi.
viii)
Firm as a whole
Debt-Equity Ratio
0.2:1
Average DSCR
6.37
Minimum DSCR
4.75
x)
xi)
xii)
xiv)
Implementation schedule
Activity
Period
05,Nov - 14
Nov. 2014
Dec -2014
Commencement of Production
Jan - 2015
April 2015
Dec - 14
Jan-15
1 month
4 Months
60 months with 4
months
moratorium
No. of instalment
60
Starting Date
April 2015
Mar. 2020
60 months
Monthly instalment of Rs 18750 and the company will repay interest charged as and when it
becomes due during moratorium and repayment period.
13.
14.
Other Issues NA
15.
16.
Recommendations:
16.A
16.B
TERMS AND CONDITIONS FOR PROPOSED Term Loan of Rs. 11.25 Lacs: M/s. K D Fashions
India Pvt Ltd.
FACIILITY NO.I
Nature
Amount
Rs. 11.25 lacs (Rupees Eleven Lacs Twenty Five Thousand only)
Rate of Interest
Margin
25 %
Period
Five Years
Repayment
:
Entire loan to be repaid into 60 monthly installments of Rs.18750
per month starting from April 2015 for principal portion plus interest to be
repaid as and when charged.
Conditions:
Insurance
Maintenance of Books :
Collateral Security/Guarantee
Security
Area in Ownershi
Description Sq M or p
Sq Ft
Extension
of Equitable
Mortgaage
of Property
situated plot
No. J-65,
MIDC,
Tarapur,
Bhoisar,
Thane
1800
sq.mtr
s..
Guarantors :
K.D.Fashio
n Pvt.Ltd.,
Last
sanction
Rs.127.1
6
Value
Present
book
value
Rs.77.42
Realisable
value
Rs. 270.76
06052014
Existing
Personal Guarantee of Sh. Ravi Jain, Sh. Dharamchand Jain & Sh. Mukesh Jain,
directors of the company to the proposed limit also.
General Conditions :
1. Physical verification of the machinery purchased out of bank finance to be carried by
branch officials.
2. Party to submit the original invoices/ bills upon receipt from suppliers.
3. Insurance of the new company to be got done at the cost of the Company, after
installation of machinery with agreed Banks clase and policy to be kept at Bank.
4. All other terms and conditions applicable to such type of advance to be stipulated.
Nature
Amount
Margin
25%
Interest
Base Rate +2.25% + TP 0.50% presently 13% subject to change from time to
time
Security
Repayment
6
7
8
Party to ensure that all the statutory approvals are in place including pollution
control boards certificate.
Facilities will be released only after execution of Documentation duly drafted by
Banks approved advocate is submitted.
Processing Fee as per banks extant guidelines to be recovered before release of
the limits.
The borrower to deal with our Bank only and shall not open current account/s
with any other bank without our prior permission and shall route all sale
transactions through accounts. The sale proceeds should be routed through our
bank proportionately and non compliance of the condition will attract penal
interest.
The Firm and the guarantors shall give a letter of undertaking that, no
consideration whether by way of commission / brokerage / fees in any form will
be paid by the former or received by the latter in any form.
Firm to submit an undertaking that they will not declare or pay any dividend when
there are arrears / overdues in the Loan accounts.
Bank may at its discretion entrust the job of periodical valuation of securities
charged, to a valuer approved by the bank and such expenses shall be borne by
the Firm.
9
10
11
12
13
14
15
16
17
18
The validity of the sanction for working capital limits shall be 12 months and the
borrower shall arrange submission of complete papers for renewal of limits within
10 months from the date of sanction.
The borrower shall not undertake expansion / diversification / modernization
without obtaining prior permission of the bank and without proper tie up of funds.
Similarly, no investment shall be made in associate/allied/group concerns without
prior bank permission.
The Bank or its authorized officials or other representatives will have the right to
carry out periodical inspection or examine the books of accounts of the borrower
and to have their factories/offices/assets inspected from time to time by officers
of the Bank and/or outside consultants and the expenses incurred by the Bank in
this regard will be borne by the borrower.
Bank shall have the right to withdraw or modify all/any of the sanctioned
conditions or stipulate fresh conditions, under intimation to the borrower.
The sanction does not vest in anyone right to claim any damages against the
bank for any reasons whatsoever.
Stock Audit to be got carried out on annual basis, as per guidelines of the bank.
Loan documents to be got examined from approved legal retainer for their validity
and the cost to be borne by borrower.
Acceptance of sanctioned conditions to be got from the borrower and placed on
bank records.
The Bank may at its sole discretion disclose any information to any Institution(s)
in connection with the credit facilities granted to the borrower.
During the currency of the Banks credit facilities the borrower shall not, without
the prior approval of the Bank in writing:
(a)
Effect any change in their capital structure;
(b)
Formulate any scheme of amalgamation of reconstruction;
(c)
Undertake any new project or expansion or modernization schemes or
make any capital expenditure other than those estimated/projected in the
CMA data, without obtaining the Banks prior consent;
(d)
Enter into borrowing arrangements either on secured or unsecured basis
with any other Bank, financial institution, borrower or otherwise save and
except the working capital facilities granted/to be granted by other
member banks, under consortium arrangement with the bank and the
term loans to be obtained from financial institutions;
(e)
Undertake guarantee obligations on behalf of any other
borrower/organization;
(f)
Declare dividends for any year, if the account (s) of the borrower with the
Bank is/are running irregular or if any of the terms & conditions of the
sanction remains un-complied with by the borrower.
(g)
Create any charge, lien or encumbrance over its undertaking or any part
thereof in favor of any financial institution, bank, borrower, firm or
persons;
(h)
Sell, assign, mortgage, alienate or otherwise dispose of any of the assets
of the borrower charged to the Bank;
(i)
Enter into any contractual obligation of a long term nature affecting the
borrower financially to a significant extent;
(j)
Undertake any activity other than those indicated in the Object Clause of
the Memorandum of Association of the borrower;
(k)
Permit any transfer of the controlling interest or make any drastic change
in the management set up;
(l)
Divert/utilize Banks funds to other sister/associate/group concerns or for
purposes other than those for which the credit facilities have been
sanctioned; and
(m)
The borrower will keep the bank informed of the happening of any event
likely to have a substantial effect on their operations/production, sales,
profits/disbursements etc., such as defaults/overdues, labour problem,
lock-out, lay-off, power cut etc., and the remedial steps proposed to be
taken by the borrower.
23. Margins/rates of Interest are subject to revision from time to time at the sole
discretion of the Bank.
24. The Bank shall charge penal interest under the following circumstances:
(a)
Default in repayment of Term Loans instalments.
(b)
Irregularities/overdrawing in cash credit account(s).
(c)
Non submission/delayed submission of stock statements after the 10 th of
the following month.
(d)
Non submission/delayed submission of quarterly review sheet information
after 10 days from the closure of the quarter concerned.
(e)
Non/delayed submission of renewal proposal with audited Balance Sheet,
CMA data and statement of assets and liabilities of the guarantors after 9
months from the date of sanction.
(f)
Default in observance of borrowing covenants/terms and conditions of the
sanction.
(g)
Excess borrowings arising out of shortfall in minimum stipulated Net
Working Capital as reckoned in the PBF computation.
(h)
Any other eventuality/situation to be decided by the Bank.
25. The QIS/ QMS are to be submitted to the Bank within the stipulated time. Penal
interest to be charged for delayed/non submission of follow up forms as prescribed.
26. The borrower should execute necessary loan documents, as per banks guidelines
and as drafted by banks counsels at borrowers cost.
27. In case the firm commits default in the repayment of loan or in the repayment of
interest thereon or loan on due date, the bank and/or Reserve Bank of India will have
an unqualified right to disclose or publish the name of the firm and its directors as
defaulters in such manner and through such medium as the bank or Reserve Bank
of India in their absolute discretion may think fit.
28. The firm is required to give its consent for disclosure of information regarding all
credit facilities (both fund based and non-fund based) to Credit Information Bureau
(India) Ltd (CIBIL) and any other agency. The firm to undertake that they shall submit
the required information to the bank which can be disclosed to CIBIL or any other
agency so authorized which may use, process the information and data disclosed by
the bank in the manner as deemed fit. CIBIL report on promoters and firm to be
obtained and kept on record.
29. Party to ensure that all the terms and conditions are carefully read before conveying
to the borrower and also in case of any discrepancy the same should be brought to
the notice of sanctioning authority before release of facilities. The documentation will
be done only after receipt of unconditional acceptance of all terms and conditions in
writing from the party.
Credit Manager
Senior Manager
Chief Manager