Loan Proposal for Amritam Tyres Renewal
Loan Proposal for Amritam Tyres Renewal
3.1.Activity: selling of different variety of tyres and seller Industrial classification: Others
3.2. Sector TCD
Page 1 Of 18
2
5.2 Value of Security (Rs. in lakhs): Prime - Stocks & Book debts Collateral: Rs.80.60 lakhs
residential vacant land
5.3 Guarantors and their net worth: (Rs. In lakhs)
Name Age Address Worth As on
Mr alok khaitan DOB- 13, 7th cross street, brindavanam 100.00 30.9.2019
Proprietor 10.04.1974 Puducherry 605013
46 Year
8.2.Among the above who are the key promoters/persons and their background:
Mr alok khaitan
Vis the key person and taking care of day to day operations of the organization.
8.3. Whether the company/directors/ Nil
guarantors/associates are in RBI defaulters /caution list as on
Whether in ECGC specific approval list.
If any of the directors/promoters is in the willful defaulters' list
with RBI/ECGC, the reasons for considering the proposal.
8.4 Whether above directors /their relatives are directors of No
our Bank/other Banks including directors of Scheduled Co-
operative Banks, directors of subsidiaries/Trustees of Mutual
Funds/Venture Capital Funds. Whether any of the
directors/partners/proprietor is an NRI and any of them is
related to directors /senior officers of our Bank/other Banks.
8.5. Share holding pattern: % of shares held by Not Applicable since partnership firm
promoters/group/associates/FIs/public etc.
Page 2 Of 18
3
The customer is presently having a major project at hand with Dakshin women care hospital & Fertility centre worth Rs.
5,26,86,055/- (Rupees Five Crore twenty six lakh Eighty six thousand and fifty five only)(work order enclosed) and three
other minor projects (Details enclosed). They are seeking yearly renewal of existing limit to Rs.50,00,000/- (Rupees Fifty
Lakh only) for these projects. The operations of the account Kavi Builders &Promoters (161902000000495) is
satisfactory.
8.7. Value of the customer Subjects are very influential in the area and their family members are maintaining accounts
with our branch and are very helpful in sale of para banking products also
9.1. Financing Arrangement Sole
9.2. Leader in case of consortium Not Applicable
9.3. Date of Last sanction/renewal and
Sanctioning Authority
14.2. RAM Rating-Here CRRM Rating Only Not Ram Risk parameter Existing Revised Final
Rating And Rating Copy Is Enclosed Herewtih . Final []
Page 3 Of 18
4
Page 4 Of 18
5
LIABILITIES -
13.19 15.81 29.35 44.64 61.07
Capital and 16.02
Reserves
- Long 6.21 10.21 0.00 10.02 5.01
11.75
Term Liabilities
- 117.53 104.75 56.49 32.86 37.00
60.57
Current Liabilities
- TOTAL 136.93 130.77 85.84 87.52 103.08
88.34
LIABILITIES
ASSETS - Fixed 22.70 12.60 20.02 18.93 18.01
23.11
Assets
- Non- 0.00 0.00 0.00 0.00 0.00
0.77
Current Assets
- 114.23 109.48 65.82 68.59 85.07
64.46
Current Assets
- 0 0 0
Intangible Assets
- TOTAL 136.93 130.77 85.84 87.52 103.08
88.34
ASSETS
Sales
Subjects have achieved sales of Rs.627.40 for the year ended 2018. They
They have estimated Rs. 1117.01 lakhss for FY 2020 and Subjects have projected Rs.1217.54 for FY 2021
NPAT
Subjects have achieved NPAT of Rs.10.59 lakhs for the period FY 2018 and Rs.19.53 lakhss for FY 2019. They
have projected Rs 21.81 lakhss for FY 2020
NWC
NWC is Rs.4.73 lakhs for the period 2018-19 and estimated an increase to Rs.9.33 lakhs for the period 2019-
20 and projected to Rs.35.73 lakhs for the period 2020-21.
Current Ratio
The CR for FY 2019is 1.17:1 and projection for FY 2020and 2.09 is well above the benchmark level of 1.33:1
Page 5 Of 18
6
20.2 Details provided for full financial year from 01/04/2018 to 31.03.2019 (Rs in lakhs) new proposal under consideration
Nature of Limit Max. Min. Turn over Average Income Int. serviced Upto
Facility O/s O/s Utilization Earned
01.04.2018 50.00 -48.48 65.05 770.24 -26.70 3.10 March’ 19
31.03.2019
01.04.2017 – 50.00 -28.97 11.77 361.93 -8.34 0.97 March’ 18
31.03.2018
20.3 Comments on average utilization and extent of Operations in the accounts satisfactory.
utilization of various limits
20.6 Comments on frequency of adhoc/excess granted, Branch has allowed excess few times subsequently it got
period allowed, status of regularization, and regularized promptly by the subject.
confirmation obtained.
NA
Repayment of interest commitments
Page 6 Of 18
7
Observations / Remarks
List of Irregularities not rectified
F-237 needs to be obtained Since obtained
DPN 14A ,110A,F-16 kept blank complied all Observations
Audited balance sheet for 31/3/2018 not held. now held
partnership deed dated-24/11/2016 needs to be registered deed since obtained .
registered
23.2. Collateral Security details (if more details, it may be given as Annexure)
(Rs. in lakhs)
23.3 Fixed asset coverage ratio for term loan exposure (should be arrived based on forced Not Applicable
sale value, in case of Land & Buildings and Book value or Market value whichever is less in
case of Plant & machinery)
Subjects have completed projects worth of Rs. 27.13 Lakhsfor the year ended 2019. They have reported
projects worth Rs. 1210.00 Lakhs (Details attached) which are in progress.
Page 7 Of 18
8
Particulars (Rs in
lakhs)
Sales for the period 2017-18 (Audited) 627.40
Sales for the period 2018-19 (Provisional ) 1024.78
Sales Projected for the period 2019-20 (Projected) 1117.00
Accepted Estimated Sales for 2019-20 1000
Accepted Projected Sales for 2019-20 ( 5 % growth) 1000
25% of accepted projected sales – (A) 250.00
METHOD OF ASSESSMENT
Subjects are engaged trading of iron rods and cements in Puducherry &nearby areas and his requirement
is within Rs.750.00 Lacs. Therefore, we may assess working capital requirement as per Turnover Method of
Nayak Committee norms for the year 2019-20 on the basis of accepted projected sales as per our extant
LPD-2018 in force.
The turnover of the firm is increasing over the years for past few years as understood from the financial
statements. The firm has achieved gross sales of Rs. 246.39 lacs during the year 2017-18 and Rs. 650.00
lakhs (estimated) during 2020-21. The turnover has increased to the extent of 250% during 2020. In view of
past sales, we may accept the sales at Rs.650.00 Lac for 2019-20 and assess the WC requirement for the
unit.
The firm has requested for sanction/renewal of limit of Rs50.00 lacs against value of L & B properties. From
the financial statements of the firm, the limit is assessed as under ;
25.RISK ANALYSIS:-
Critical Risk factors Mitigation
Abnormal increase in cost of construction materials, Unit may overcome this problem by keeping sufficient
natural calamities etc. may pose a risk to the Unit stock of materials in advance.
Page 8 Of 18
9
STRENGTH :
WEAKNESS:
Being proprietor, he has to look after overall activities of the unit. However, he has adequate staffs to
compensate this lacunae.
OPPORTUNITY :
THREAT :
Natural calamities may hamper execution of civil works being in coastal belt
Unusual hike in Cost of construction materials
Competition from peers in future
Valuation Report
COLLATERAL security offered by the subjects is valued by D Jagannathan vide report dated 05.2.2018 where in
FSV of the VACANT LAND is given as Rs.80.60lakhs.
CIBIL Report
No of Accounts Advances Balances Overdue
Page 9 Of 18
10
Balassoupramanian V 04
Partner
CIBIL Score 819 77.32 lakhs 52.51 lakhs Nil
PAN No AGSPB0709M
Kavitharani B
CIBIL Score 812 1 30.00 LAKHS 26.13 LAKHS Nil
PAN No CWCPK5243B
Kavi Builders And Promoters
01 50.00 LAKHS 4.00 LAKHS NIL
GST NO-33AAKFK7219D1ZI
*Report taken at our end
29.
IOB-SME –EASY SCHEME- Norms and Compliance:
Target Group MSME Units (Incl Mfg, Service, P&SE and R T The subjects are Proprietorship
coming under the ambit of Micro and Small concern and medium enterprises
Sector as per RBI directives/ bank norms)
having Sole Banking Arrangement with our under manufacturing sector
bank.
Individual/Proprietary/partnership/Corporate engaged in manufacturing and
solely banking with our bank trading of edible oil business
Purpose To meet the working capital needs andTo meet their working capital
also term loan needs viz. buying a shop,requirement..
showcase, equipment and in general for
setting up / running a shop or office or any
other contingent requirements
Page 10 Of 18
11
Type of loan Working capital needs will be met in theEproposed of working capital limit
form of Cash Credit or TOD. Term Loan canunder IOB SME EASY SCHEME
be provided for financing the setting of
shop or office including purchase of shop
or office or any other contingent
requirements
Amount ofRT: Max. Rs.5.00 Cr (both FB & NFB) The firm is coming under SME
loan Mfg & Serv : Above Rs.10 lac to Rs.500 lac service sector so , the proposed
limit of Rs.50.00 lakhs is within the
stipulated limit.
Interest So applicable rate of interest will for CC IOBThe applicable rate of interest for the
SME EASY scheme The applicable rate ofIOB SME EASY will be based on MCLR
interest will be based on MCLR rate for onerate for one year (i.e 8.50%) and
year (i.e 9.70%) and spread over of 1.50%spread over of 1.35% i.e total net rate
i.e total net rate of interest . 11.20 % at of interest . 9.85 % at present as per
present as per BOD circular No.BOD circular No. BOD/ADV/217/17-
BOD/ADV/1/16-17 dated 02.04.2016. We18 dated 09.04.2018. We may accept
may accept and stipulate the same. and stipulate the same.
Other matters1. NO CGTMSE COVER FOR THE SCHEME --- 2. YES THER IS NO CGTMSE COVER FOR
relevant to the -- THE ACCOUNT AS PER SCHEME
To be sanctioned by regional office only
proposal
Pre-release confirmation from
RO/concurrent auditors
Page 11 Of 18
12
3. Audited Balance sheet statements for 5. Projected balance sheet taken since
Bank CURRENT account statement for the project is new one Yes being
last 6 months taken
Page 12 Of 18
13
Sales tax Documents required for existing units Projected balance sheet for the
assessment upto Rs 25.00 lakhs limit –STAO or current year and Sales Tax
Balance Sheet for the 2 previous years Registration number
Page 13 Of 18
14
Security If a client has more than one unit andThe proposed exposure is for M/s sri
consideration he applies for the facility under thisSakthi Kuberan Traders
in case of more scheme, the total liability need not be
than one limit taken into account for determining
existence. area specific limit provided difference
securities/properties are offered as
collateral for each unit.
03 Dakshin women care 18/11/2017 Rs 526.86 lakhs All civil works roads
hospital andfertility culverts water and sewer
centre works including treatment
Of tanks and structures .
Page 14 Of 18
15
Prime Security
Hypothecation of stock ( construction raw materials), consumable stores, Book Debts (not more than120
days)
Collateral Securitiy
Residential Vacant plot 3600 sqft in RS No 200/1/e/4, Cad Nos 949 pt, 951 pt& 952 pt, Plot Nos 50 & 51, 1 st
main road, Ganapathynagar, Oulgaret owned by B.Kavitharani w/o V.Balasubramaniyan, one of the partner
valued at FSV Rs 80.60 lakhs as per our banks panel valuerMrMprathaban report dated 05.02.2018
Guarantors
1] The firm should submit the following details in connection with on going project on quarterly basis:-
Page 15 Of 18
16
1. 5. Formalities with regard to creation of equitable mortgage / supplementary narration in the title
deeds register followed by Registered Memorandum to be complied including obtention of BPEC, tax
receipt etc.
2. Mortgage should be registered with central registry within 30 days of creation of mortgage by
submitting Form-1 and remitting fee applicable fees along with GST to the Account No.970749 with
our Cathedral Branch.
3. Branch to ensure that mortgage formalities to be perfect in all respects to safeguard Banks interest
before renewal / enhancement of limits.
4. Branch to insist / impress upon the party to route the entire transactions including the cash
transactions through our bank account only.
5. Branch to obtain BPEC upto date for property offered as security and confirm RO.
6. Branch to ensure building is constructed as per the approval plan and confirm RO.
7. Sales turnover is not achieved by the firm as estimated, the limit will be scaled down proportionately
during the renewal of limits.
9. Periodical inspection of the borrowers unit should be carried out to monitor that the advance amount
is properly utilised.
13. Branch to collect applicable mortgage charges and credit to their P&L A/c, if not collected before and
confirm RO with charges collected along with the date.
16. The prime and collateral securities should be comprehensively insured for full value with banks clause
preferably through M/s.UniversalSompo General Insurance Co. Ltd.
17. Branch to ensure that the subjects deal exclusively with us an undertaking to this effect to be
obtained.
Page 16 Of 18
17
19. Branch should diarise and obtain revival letters from the borrowers/guarantors promptly before the
documents are 27 months old and whenever the situation warrants the same should be obtained well
before the period of 27 months.
20. Consent cum authorization letter for disclosure of information to CIBIL to be obtained from the
borrowers/guarantors as stipulated in CO-CSSD circular no. Adv/192/2002-03 dated 31.1.2003 and
subsequent circulars issued in this regard.
21. Undertaking letter from the borrower giving their consent for Publication of their names in the list of
defaulters, in the event of their default in payment of dues to the bank.
22. Important events like suspension of manufacturing activities, change of premises, fire in the
factory/office, labour trouble, strike or any other events that are likely to affect the production and
endanger the bank’s security should be immediately brought to the notice of the bank by the firm
detailing the reasons leading to such eventuality and steps taken to overcome it.
23. Branch should be guided by CO circular Permanent Adv/51/2006-07 dated 07.02.2007 for levy of
commitment charges on unutilized portion of working capital limits and should scrupulously follow
the guidelines. The same should be advised to the borrower while advising the sanction.
24. Branch to ensure that the guidelines given regarding Fair Practice Code for lenders in our bank’s
Circular PER/ADV/73/2007-08 dt.14.06.2007 are complied.
25. Branch is advised to adhere to the guidelines and operational instructions provided in CO Circular –
Circular - Master/21/2012-13 dt 12.07.2012 relating to KYC norms and Anti-Money Laundering
procedures.
26. Branch should implement such of those latest instructions as approved by the Board/MCB and duly
circulated by CO and the new guidelines introduced with respect to loan documentation, between the
date of sanction & date of availment.
27. All other usual terms & conditions / documentation as stipulated in the book of instructions / manual
on documentation / C.O. / R.O. circulars issued from time to time and applicable for these types of
advances should be complied with.
28. Sanction / Renewal of limits should be communicated to the borrower in F. 568 as per format
prescribed by C.O. vide Circular ADV/202/2008-09 dt 20.09.2008. The limits are to be released only
after obtaining consent of the borrower / Guarantor to our terms and conditions in duplicate of the
Branch Sanction letter.
29. Branch to submit Regional Office compliance of terms of this sanction within 30 days without fail.
(Asst.Manager ) (Manager-1stLne)
Page 17 Of 18
18
(Other information on the borrowal account and CMA data is given in Annexure )
Annexure
OTHER INFORMATION ON THE BORROWAL UNIT:
1. Name of the Company Kavi Builders And Promoters
2.Constitution-if partnership whether registered Partnership –Registered
3. Location – Registered Office Old No 52 And New No 8,4th Cross Street
(with full address) Vivekannadha Nagar Puducherry 605005
12.1 Present outstanding in credit facilities provided by FIs/all Banks (including our Bank)to the Company:
Position as on 31/07/2019 (Rs. In lakhs)
Name of Term loan Working capital NFB
Bank/Inst.
Limit DP O/s Limit DP O/s Limit O/s
IOB Nil Nil Nil 50.00 50.00
Details of Irregularities with reasons (since when): Discussed in Page No.7
12.2 Present outstanding in credit facilities provided by our Bank, to the Group:
Position as on 30/11/2017 (Rs. In lakhs)
Page 18 Of 18
19
Page 19 Of 18
20
Page 20 Of 18