project piyush

8/7/2019 project piyush

1/43

Project financing

Chap 1: Introduction

Project financing is an innovative and timely financing technique that has been used on

many high-profile corporate projects, including Euro Disneyland and the Eurotunnel.

Employing a carefully engineered financing mix, it has long been used to fund large-scale

natural resource projects, from pipelines and refineries to electric-generating facilities

and hydro-electric projects. Increasingly, project financing is emerging as the preferred

alternative to conventional methods of financing infrastructure and other large-scale

projects worldwide.

Project Financing discipline includes understanding the rationale for project financing,

how to prepare the financial plan, assess the risks, design the financing mix, and raise the

funds. In addition, one must understand the cogent analyses of why some project

financing plans have succeeded while others have failed. A knowledge-base is required

regarding the design of contractual arrangements to support project financing; issues for

the host government legislative provisions, public/private infrastructure partnerships,

public/private financing structures; credit requirements of lenders, and how to determine

the project's borrowing capacity; how to analyze cash flow projections and use them to

measure expected rates of return; tax and accounting considerations; and analytical

techniques to validate the project's feasibility

Project finance is different from traditional forms of finance because the credit risk

associated with the borrower is not as important as in an ordinary loan transaction; what

is most important is the identification, analysis, allocation and management of every risk

associated with the project.

The purpose of this project is to explain, in a brief and general way, the manner in which

risks are approached by financiers in a project finance transaction. Such risk

minimization lies at the heart of project finance.

1


2/43

In a no recourse or limited recourse project financing, the risks for a financier are great.

Since the loan can only be repaid when the project is operational, if a major part of the

project fails, the financiers are likely to lose a substantial amount of money. The assets

that remain are usually highly specialized and possibly in a remote location. If saleable,

they may have little value outside the project. Therefore, it is not surprising that

financiers, and their advisers, go to substantial efforts to ensure that the risks associated

with the project are reduced or eliminated as far as possible. It is also not surprising that

because of the risks involved, the cost of such finance is generally higher and it is more

time consuming for such finance to be provided.

Project finance is the financing of long-term infrastaructure and industrial projects based

upon a complex financial structure where project debtand equity are used to finance theproject. Usually, a project financing scheme involves a number of equity investors,

known as sponsors, as well as a syndicate ofbanks which provide loans to the operation.

The loans are most commonly non-recourse loans, which are secured by the project itself

and paid entirely from its cash flow, rather than from the general assets or

creditworthiness of the project sponsors. The financing is typically secured by all of the

project assets, including the revenue-producing contracts. Project lenders are given a lien

on all of these assets, and are able to assume control of a project if the project company

has difficulties complying with the loan terms.

Generally, a special purpose entity is created for each project, thereby shielding other

assets owned by a project sponsor from the detrimental effects of a project failure. As a

special purpose entity, the project company has no assets other than the project. Capital

contribution commitments by the owners of the project company are sometimes

necessary to ensure that the project is financially sound. Project finance is often more

complicated than alternative financing methods. It is most commonly used in the mining,

transportation, telecommunication and public utility industries.

Risk identification and allocation is a key component of project finance. A project may be

subject to a number of technical, environmental, economic and political risks, particularly

indeveloping countries and emerging markets. Financial institutions and project sponsors

2
http://en.wikipedia.org/wiki/Infrastructurehttp://en.wikipedia.org/wiki/Debthttp://en.wikipedia.org/wiki/Debthttp://en.wikipedia.org/wiki/Stockhttp://en.wikipedia.org/wiki/Stockhttp://en.wikipedia.org/wiki/Bankhttp://en.wikipedia.org/wiki/Loanhttp://en.wikipedia.org/wiki/Security_interesthttp://en.wikipedia.org/wiki/Lienhttp://en.wikipedia.org/wiki/Special_purpose_entityhttp://en.wikipedia.org/wiki/Special_purpose_entityhttp://en.wikipedia.org/wiki/Bankruptcyhttp://en.wikipedia.org/wiki/Mininghttp://en.wikipedia.org/wiki/Transportationhttp://en.wikipedia.org/wiki/Telecommunicationhttp://en.wikipedia.org/wiki/Public_utilityhttp://en.wikipedia.org/wiki/Developing_countrieshttp://en.wikipedia.org/wiki/Developing_countrieshttp://en.wikipedia.org/wiki/Emerging_markethttp://en.wikipedia.org/wiki/Financial_institutionhttp://en.wikipedia.org/wiki/Debthttp://en.wikipedia.org/wiki/Stockhttp://en.wikipedia.org/wiki/Stockhttp://en.wikipedia.org/wiki/Bankhttp://en.wikipedia.org/wiki/Loanhttp://en.wikipedia.org/wiki/Security_interesthttp://en.wikipedia.org/wiki/Lienhttp://en.wikipedia.org/wiki/Special_purpose_entityhttp://en.wikipedia.org/wiki/Bankruptcyhttp://en.wikipedia.org/wiki/Mininghttp://en.wikipedia.org/wiki/Transportationhttp://en.wikipedia.org/wiki/Telecommunicationhttp://en.wikipedia.org/wiki/Public_utilityhttp://en.wikipedia.org/wiki/Developing_countrieshttp://en.wikipedia.org/wiki/Emerging_markethttp://en.wikipedia.org/wiki/Financial_institutionhttp://en.wikipedia.org/wiki/Infrastructure


3/43

may conclude that the risks inherent in project development and operation are

unacceptable (unfinanceable). To cope with these risks, project sponsors in these

industries (such as power plants or railway lines) are generally completed by a number of

specialist companies operating in a contractual network with each other that allocates risk

in a way that allows financing to take place. The various patterns of implementation are

sometimes referred to as "project delivery methods." The financing of these projects must

also be distributed among multiple parties, so as to distribute the risk associated with the

project while simultaneously ensuring profitsfor each party involved.

3
http://en.wikipedia.org/wiki/Project_delivery_methodhttp://en.wikipedia.org/wiki/Profithttp://en.wikipedia.org/wiki/Profithttp://en.wikipedia.org/wiki/Project_delivery_methodhttp://en.wikipedia.org/wiki/Profit


4/43

Chap 2: AN OVERVIEW

2.1 Banking Sector

There have been major structural changes in the financial sector since banking sector

reforms were introduced in India in 1992. Since then Banks have been lending

aggressively providing funds towards infrastructure sector. Major policy measures

include phased reductions in statutory pre-emption like cash reserve and statutory

liquidity requirements and deregulation of interest rates on deposits and lending, except

for a select segment. The diversification of ownership of banking institutions is yet

another feature which has enabled private shareholding in the public sector banks,

through listing on the stock exchanges, arising from dilution of the Government

ownership. Foreign direct investment in the private sector banks is now allowed up to 74

per cent.

The co-existence of the public sector, private sector and the foreign banks has generated

competition in the banking sector leading to a significant improvement in efficiency and

customer service. The share of private and foreign banks in total assets increased to 31.5

per cent at end-March 2007 from 27.6 per cent at end-March 2006 and less than 10.0 per

cent at the inception of reforms.

The nationalized banks have more branches than any other types of banks in

India. Now there are about 33,627 Branches in India, as on March 2005.

Investments of scheduled commercial banks (SCBs) also saw an increase from Rs

8,04,199 crore in March 2005 to Rs 8,43,081 crore in the same month of 2006.

India's retail-banking assets are expected to grow at the rate of 18% a year over

the next four years (2006-2010).

Retail loan to drive the growth of retail banking in future. Housing loan account

for major chunk of retail loan.

4


5/43

2.2 An Overview on Union Bank Of India

Union Bank of India was inaugurated by the father of the nation Mohandas

Karamchand Gandhi. It commenced operations in the year 1920.

Union Bank has offered vast and varied services to its entire valuable clientele taking

care of their needs. Today, with its efficient customer service, consistent profitability &

growth, adoption of new technologies and value added services, Union Bank truly lives

up to the image of, Good People to bank with. Anticipative banking is an integral

ingredient of value-based services. This ability to gauge the customer's needs long before

he realizes, best reduces the gap between expectance and deliverance

Manpower is the key factor for the success of any organization. Union Bank has a

dedicated family of about 26,000 qualified / skilled employees who will and always will

be delighted to extend their services to the customers with heartfelt efforts

The Bank is a Public Sector Unit with 55.43% Share Capital held by the Government of

India. The Bank came out with its Initial Public Offer (IPO) in August 20, 2002 and

Follow on Public Offer in February 2006. Presently 44.57 % of Share Capital is presently

held by Institutions, Individuals and Others.

The Bank has over the years earned the reputation of being a techno-savvy Bank and is

one of the front runners amongst public sector bank in the field of technology. It is one of

the pioneer public sector banks, which launched Core Banking Solution in 2002. As of

September 2005, more than 719 branches/extension counters of Bank are networked

under Core Banking Solution, powered with the centralized technology platform, the

Bank has launched multiple Electronic Delivery Channels and has installed nearly 469

networked ATMs. Online Tele banking facility is available to all its Core Banking

customers. The multi facility versatile Internet Banking Solution provides extensive

information in addition to the on line transaction facility to both individuals and corporate

5


6/43

banking with the Core Banking branches of the Bank. In addition to regular banking

facilities, today customer can also avail variety of value added services like cash

management service, insurance, mutual funds, Demat from the bank. Today there are

more than 26,000 employees in Union Bank of India.

UBI has been ranked at 5th position among the nationalized bank in India.

Overview on banks deposits and advances

Items 2003-04 2004-05 2005-06 2006-07 2007-08

Deposits

Investments

Advances

2.2.1 Rationale for the study

Offering credit is an operation fraught with risk. Before offering credit to an organization,

its financial health must be analyzed. Credit should be disbursed only after ascertaining

satisfactory financial performance. Based on the financial health of an organization,

banks assign credit ratings. These credit ratings are used to fix the interest rate and

quantum of installment.

This study aims to analyze the credit health of organizations that approach Union Bank of

India for foreign exchange credit facilities. After analyzing credit health, the credit rating

is determined. On the basis of credit rating, the interest rate guidelines circular is

consulted to fix a price for the credit facilities i.e. determine the interest rate.

2.2.2 Credit disbursement at Union Bank of India

This project was undertaken at the Industrial Finance Branch of Union Bank of India, at

the Credit Department. Financial requirements for Project Finance and Working Capital

purposes are taken care of at the Credit Department. Companies that intend to seek credit

facilities approach the bank. Primarily, credit is required for following purposes:-

1. Working capital finance

2. Term loan for mega projects

6


7/43

3. non fund based Limits Like Letter of Guarantee, Letter of Credit

Companies present audited balance sheets of the current and previous years. These are

used to determine the financial health, turnover trends and rise and fall of profitability.

Then credit rating is done.

The financial health and credit rating are theoretical methods for determining the right

interest rate. However, in practice, banks consider other factors such as history with

client, market reputation and future benefits with clients. Thus, a difference exists

between theory and practice.

2.2.3 Objectives of the project

To assess the financial health of organizations that approach Union Bank of India for

credit for import export purposes. This would entail undertaking of the following

procedures:

Analysis of past and present financial statements

Analysis of Balance Sheet

Analysis of Cash Flow Statements

Examination of Profitability statements

Examination of projected financial statements

Examination of CMA data

To assess the suitability of the company for disbursement of credit. This would involve

the following actions:

Use of credit rating charts

Evaluation of management risk

Evaluation of financial risk

Evaluation of market-industry risk

Evaluation of the facility

Evaluation of compliance of sanction terms

Calculation of credit rating

7


8/43

Determination of interest rate: This would entail the following sequence of actions.

Collect data regarding financial health evaluation

Noting down of credit rating

Referencing the banks interest rate guidelines circular

Choosing the interest rate from the circular on the basis of financial health and credit

rating

8


9/43

Chap 3 : Term Loan Assesment

3.1 Steps in term loan processing

Submission of Project Report along with the Request Letter.

Carrying out due diligence

Preparing Credit Report

Determining Interest Rate

Preparing and submission of Term Sheet

If not approved if approved

Preparation of proposal

Submission of Proposal to designated authority

If No queries raised If queries raised

Project Rejected Solve the queries

9

Sanction of proposal on variousTerms & Condition

Communication of SanctionTerms & Condition

Acknowledgement of SanctionTerms & Condition

Application to comply withSanction Terms & Condition &

execution of Loan Documents

Disbursement


10/43

3.1 CONDUCTING FEASIBILITY STUDY

The success of a feasibility study is based on the careful identification and assessment of

all of the important issues for business success.A detailed Project Report is submitted by

an enterpreneur , prepared by a approved agency or a consultancy organisation. Such

report provides indepth details of the project requesting finance. It includes the technical

aspects, Managerial Aspect, the Market Condition and Projected performance of the

company. It is neccessay for the appraising officer to cross check the information

provided in the report for dtermining the worhiness of the project.

Project Details:

Definition of the project and alternative scenarios and models.

List the type and quality of product(s) or service(s) to be marketed.

Outline the general business model (ie. how the business will make money).

Include the technical processes, size, location, kind of inputs

Specify the time horizon from the time the project is initiated until it is up and

running at capacity.

Relationship to the surrounding geographical area.

Identifies economic and social impact on local communities.

Identifies environmental impact on the surrounding area.

MARKET FEASIBILITY

Industry description.

Describes the size and scope of the industry, market and/or market segment(s).

Estimates the future direction of the industry, market and/or market segment(s).

10


11/43

Describes the nature of the industry, market and/or market segment(s) (stable or

going through rapid change and restructuring).

Identifies the life-cycle of the industry, market and/or market segment(s)

(emerging, mature)

Industry Competitiveness.

Investigates industry concentration (few large producers or many small

producers).

Analyzes major competitors.

Explores barriers/ease of entry of competitors into the market or industry.

Determines concentration and competitiveness of input suppliers andproduct/service buyers.

Identifies price competitiveness of product/service.

Market Potential.

Will the product be sold into a commodity or differentiated product/service

market?

Identifies the demand and usage trends of the market or market segment in which

the proposed product or service will participate.

Examines the potential for emerging, niche or segmented market opportunities.

Explores the opportunity and potential for a "branded product".

Assesses estimated market usage and potential share of the market or market

segment.

Sales Projection.

Estimates sales or usage.

Identifies and assess the accuracy of the underlying assumptions in the sales

projection.

Projects sales under various assumptions (ie. selling prices, services provided).

11


12/43

Access to Market Outlets.

Identifies the potential buyers of the product/service and the associated marketingcosts.

Investigates the product/service distribution system and the costs involved.

ORGANIZATIONAL/MANAGERIAL FEASIBILITY

Business structure.

Outline alternative business model(s) (how the business will make money).

Identify the proposed legal structure of the business.

Identify any potential joint venture partners, alliances or other important

stakeholders.

Identify availability of skilled and experienced business managers.

Identify availability of consultants and service providers with the skills needed to

realize the project, including legal, accounting, industry experts, etc.

Outline the governance, lines of authority and decision making structure.

Managerial Personnel

Managerial Personnel play a key role in directing the working of the company. It is

important for an organisation to have a pool of eficient personnel who bear the capacity

to bail the company out from crisis situation and work towards optimum utlisation of

organisational resources. Such capacity of the personnel can be determined by having

complete details on following key aspects:

Market reputation on the promoter / management of the company

Hands on experience of the management personnel in the industry / Business

managed by qualified personnel

12


13/43

Ability of the promoters / management to bail out the company in case of crisis (for

example, this could be derived from a strong group company)

Decision making Is it concentrated ?

Organisation structure / Succession planning / Labour relations

Is any group company in default / Any Directors on RBIs negative list / Borrowers

track-record in honouring financial commitment

Length of relationship with the bank

TECHNICAL FEASIBILITY

Technology plays an important role in maintaining a competitive position in this highly

competitive market conditions. Investing in the proper technology is the key to success itirrespective of size of business thus for achieving its projected performance, it is

important for it to have sound technological background. Such technical competence of

the project can be determined by having detailed study done on following key aspects:

Determining Facility Needs.

Estimates the size and type of production facilities.

Investigates the need for related buildings, equipment, rolling-stock

Suitability of Production Technology.

Investigates and compare technology providers.

Determines reliability and competitiveness of technology (proven or unproven,

state-of-the-art).

Identifies limitations or constraints of technology.

Availability and Suitability of Location.

Access to markets.

Access to raw materials.

Access to transportation.

13


14/43

Access to a qualified labor pool.

Access to production inputs (electricity, natural gas, water, etc.).

Investigate emissions potential.

Analyze environmental impact.

Identifies regulatory requirements.

Explores economic development incentives.

Explores community receptiveness to having the business located there.

Raw materials.

Estimates the amount of raw materials needed.

Investigates the current and future availability and access to raw materials.

Assesses the quality and cost of raw materials and markets of easily substituted

inputs.

Other inputs.

Investigates the availability of labor including wage rates, skill level, etc.

Assesses the potential to access and attract qualified management personnel.

FINANCIAL FEASIBILITY

Estimate the total capital requirements.

Assesses the capital needs of the business project and how these needs will be

met.

Estimates capital requirements for facilities, equipment and inventories.

Determines replacement capital requirements and timing for facilities and

equipment.

Estimates working capital needs.

Estimates start-up capital needs until revenues are realized at full capacity.

14


15/43

Estimates contingency capital needs (construction delays, technology

malfunction, market access delays, etc.

Estimates other capital needs.

Estimated equity and credit needs.

Identifies alternative equity sources and capital availability -- producers, local

investors, angel investors, venture capitalists, etc.

Identifies and assess alternative credit sources -- banks, government (ie. direct

loans or loan guarantees), grants, local and state economic development incentives.

Assesses expected financing needs and alternative sources -- interest rates, terms,

conditions, covenants, liens, etc.

Establishes debt-to-equity levels.

Budgets expected costs and returns of various alternatives.

Estimates expected costs and revenue.

Estimates the profit margin and expected net profit.

Estimates the sales or usage needed to break-even.

Estimates the returns under various production, price and sales levels. This may

involve identifying "best case", "typical", and "worst case" scenarios or more

sophisticated analysis like a Monte Carlo simulation.

Assesses the reliability of the underlying assumptions of the financial analysis

(prices, production, efficiencies, market access, market penetration, etc.)

Creates a benchmark against industry averages and/or competitors (cost, margin,

profits, ROI, etc.).

Identifies limitations or constraints of the economic analysis.

Determines project expected cash flow during the start-up period.

Identifies project an expected income statement, balance sheet, etc. when reaching

full operation.

15


16/43

Study Conclusions

The study conclusions contain the information you will use for deciding whether to

proceed business. The major categories this section should include are:

Identify and describe alternative business scenarios and models.

Compare and contrast the alternatives based on their business viability.

Compare and contrast the alternatives based on the goals of the producer group.

Outline criteria for decision making among alternatives.

Next Step

After the feasibility study has been completed and presented, a carefully study and

analysis the conclusions and underlying assumptions. Next, you will be faced with

deciding which course of action to pursue.

Potential courses of action include:

Choosing the most viable business model, for investment

Identifying additional scenarios for further study.

Deciding that a viable business opportunity is not available and moving to end the

business assessment process.

16


17/43

3.2 CREDIT REPORT AND CREDIT RATING

The credit report is an important determinant of an individual's financial credibility. They

are used by lenders to judge a person's creditworthiness. They also help the person

concerned to narrow down on the financial problem areas.

Credit report is a document, which comprises detailed information about the credit

payment history of an applicant. It is mostly used by the lenders to determine the credit

worthiness of an applicant. The business credit reports provide information on the

background of a company. This assists one to take crucial business related decisions.

People can also assess the amount of business risk associated with a company and then

decide whether they would be comfortable in providing them with credit facilities. The

degree of interest that would be shown by investors in their company can also be gauged

from the business credit reports as they can get an idea of the conception of their

customers regarding themselves. Since these records are updated at regular intervals of

time they enable people to identify the risk levels associated with a business as well as its

future. These reports also allow businesses to get detailed information about the financial

status of business partners and suppliers.

What Is A Corporate Credit Rating?

Ratings can be assigned to short-term and long-term debt obligations as well as securities,

loans, preferred stockand insurance companies. Long-term credit ratings tend to be more

indicative of a country's investment surroundings and/or a company's ability to honor its

debt responsibilities. . The ratings therefore assess an entity's ability to pay debts.

There are various organization who perform credit rating for various business

organization.

Union Bank of India follows a finely defined Credit Rating Model for assessing the

creditworthiness of the applicant. The credit rating model asses various aspects of the

projects and assigns scores against them thereby determining the risk level involved with

the project.

It is divided in Four Sections:

17
http://www.investopedia.com/terms/p/preferredstock.asphttp://www.investopedia.com/terms/p/preferredstock.asp


18/43

1. Rating of the Borrower

Financial Risk

Management Risk

2. Market Condition/ Demand Situation

3. Rating of the Facility

4. Business Consideration

5. Cash Flow related parameters

1) Rating of the Borrower: This part of credit rating model deals with assessing the

financial and managerial ability of the borrower. The financial ability of the firm is

derived by calculating ratios that determine the short term and long term financial

position of the firm

Short term ratios include Current Ratio, determines the liquidity position of the

company over a period of one year. The current ratio is an indication of a firm's market

liquidity and ability to meet creditor's demands. It is excess of current assets over current

liability. If current liabilities exceed current assets (the current ratio is below 1), then the

company may have problems meeting its short-term obligations. If the current ratio is too

high, then the company may not be efficiently using its current assets.

According to the guidelines given to UBI the ideal level is at 1.33:1 however the

acceptable level is at 1.17:1.

However at times current ratio may not be a true indicator, the current ratio for road

projects is very high but this does not indicate that the company is not using its assets

well but the ratio is high because the activity involves more in dealing with current assets.

Hence it is important for the evaluator to understand the nature of the industry.

Long term ratio include Debt Equity Ratio is a financial ratio indicating the relative

proportion ofequity and debt used to finance a company's assets. This ratio is also known

as Risk, Gearing or Leverage. A high debt equity ratio is not preferable by an investor as

the company already has aquired high amount of funds from market thereby reducing the

investor share over the securities available, inreasing the risk.

18
http://en.wikipedia.org/wiki/Market_liquidityhttp://en.wikipedia.org/wiki/Market_liquidityhttp://en.wikipedia.org/wiki/Financial_ratiohttp://en.wikipedia.org/wiki/Shareholders'_equityhttp://en.wikipedia.org/wiki/Debthttp://en.wikipedia.org/wiki/Market_liquidityhttp://en.wikipedia.org/wiki/Market_liquidityhttp://en.wikipedia.org/wiki/Financial_ratiohttp://en.wikipedia.org/wiki/Shareholders'_equityhttp://en.wikipedia.org/wiki/Debt


19/43

It is aslo important for the lender bank to assess the firms debt paying capacity over a

period. Such capacity is derived by calculating ratio like Debt Serice Coverage Ratio

minimum acceptable level is 1.50.

It also necessary for the lender to determine the ability of the firm to achieve the

projected growth by evaluating the projected sales with actuals.However such parameter

remains non applicable if the business is new.

Finacial risk evaluation is oly one of the parameter and not thje only parameter for

determining the risk level. It is important to evaluate the Management Risk also while

evaluating the risk relaing to borrower.

It is the management of the company that acts as guiding force for the firm. The key

managerial personnel should bear the capacity to bail out the company frm crisis

situation. Inorder to remain competitive it is essential to take initiatives. Such skills are

developed over years of experience, thus for better performance it is required to have a

team of well qualified and expirienced personnel.

2) Market potential / Demand Situation

A Company does not operate in isolation there are various market forces that acts in

either favourable or unfavraouble manner towards its performance. Thus the rating would

not give true picture if does take market or demand situation in consideration.

The demand supply situation / market Potential plays an important role in determining

the growth level of the company like

i) Level of competition: monolpoly, favourable, unfavourable

ii) Seasonality in demand : affected by short term seasonality, long term seasonality or

may not be affected by seasonality in demand.

iii)Raw Material Availability:

iv)Location Issues like proximity to market, inputs, infratstructure: Favourable, neutral,

unfavourable.

v)Technology ie, proven Technology- not to be changed in immeditate future,

technology undergo change, outdated technolgy.

vi)Capacity utilisation

19


20/43

3)Rating of the Facility:

The company can start functioning only after completing statutary obligations laid down

by the governing authority. Such statutary obligation involves obtaining licenses, permits

for ensuring smooth operations. Perparation and Submission of Finacial Statements,

Stock statements in the standard format within the given time schedule.

4)Business Consideration:

The length of relationship with the bank enables the lender to assess the previous

performance of the account holder. A good track record acts in the favour of the

applicant, however a under perfomance make the lender more vigiliant.

The income value to the bank also given due consideration.

Thus Credit Rating of the Business takes into consideration various aspects that directly

or indiretly bears an effects the performance of the business.

After evaluating the risk level involved the lender bank decided on lending Interest Rate.

In UBI they are catagorised in 9 segements

1. lowest Risk CR-1

2. Low Risk CR-2

3. Medium Risk CR- 3

4. Moderate/ Satisfatory Risk CR- 4

5. Fair Risk CR- 5

6. High Risk CR- 6

7. Higher Risk CR- 7

8. highest risk CR- 8

9. NPA CR- 9

In UBI, a business receiving Credit Rating above level 6 are not considered good from

point of investment and thus are avoided.

20


21/43

3.3 DETERMINATION OF INTEREST RATE

The interest rate is determined from the interest rate guidelines circular. This

circular is regularly updated to reflect the banks latest credit policies. The rupee

credit is based on BPLR and the foreign exchange loans are based on LIBOR.

The guidelines define how much interest rate is to be assigned for a particular credit

rating and credit duration. However, credit rating and its use in determining interest

rate is a theoretical concept and the bank may allow a reduction in interest rate

under the following conditions:

Good Client

The organization is a long term client and brings good business to the bank.

The organizations actions show that it intends to become a long term customer of

the bank

Banking Consortium

The organization is seeking credit from a consortium of banks. In some cases like

this, the lead bank might decide the interest rate and all the member banks of the

consortium follow this interest rate.

3.4 TERM SHEET

Following a favrouable feasibility check, credit rating the next step is preparing term

sheet . A Term Sheet is breif document that provides details on aspects like:

Account Details

Financial highlights for immediate previous two audited years and projection for

proceeding year Nature of Project

Cost of Project

Means of finace

1. Nature of Facility

2. Purpose

21


22/43

3. Tennure of Term Loan

4. Interest rate Reset

5. Margin

6. Interest Rate, Commission

Door to Door Tenor ie.the period within which the entire amount I sto be

disbursed.

o Repayment Terms

o Prime Security

o Collateral Security

o Upfront fees ie the charges levied by the bank for processing the

documents.

3.5 PROPOSAL

An approved term sheet leads to preparation proposal. A proposal is prepared in standard

format, this enables the bank to keep a proper track record and also facilitates proper

comparision. A proposal a full fledged document providing details on project submitted

and requesting finance from bank. A proposal contains information on following aspects:

* Details of Account: It includes name of the Account Holder, Date of incorporation,

Line of Activity, Internal Credit Rating level, Address of the Registered Office, Name of

Directors, Share Holding Pattern, Asset Classification, Purpose of the Loan.

* Securities:Lenders often feel more confident about a loan if they are given a security

interest in the assets of a business. Then, if the borrower does not repay the loan as

promised, the lender can take the property the borrower pledged, sell it and use the

proceeds to repay (or partially repay) the borrowed amount.it provides detailed

information on nature of securities given in lieu of the Loan.they are of two types Prime

securities, Collateral Secuties

22


23/43

Prime Securities: Pari Passu is a term used in banking transactions which means that the

charge to be created is in continuation of an earlier charge which might be held by the

same institution or by an other institution.

Collateral Securities: In lending agreements, collateral is a borrower's asset that is

forfeited to the lender if the borrower is insolvent --- that is, unable to pay back the

principal and interest on the loan. When insolvent, the borrower is said to default on the

loan, in which case the lender becomes the owner of the collateral. It includes details on

Nature / Description of collateral security indicating area & location of property

Value in Rupees.

Date of valuation along with name of Valuer

Insurance Amount & Date of Expiry

Personal guarantee / Corporate Guarantee if any, includes Name of the guarantor,

Value of Guarantee.

* Financial Highlights:

It povides details of important financial elements over a period of years. It includes

Details on Paid capital, Tangible Networth, Net working Cpaital,Current Assets, CurrentLiabilities, Net Profit, Net Sales, Reserves and Surplus, Intangible Asstes, Long Term

Liailities, Fixed Assets, Investments, Non current Assets like guarantees , Cash Accruals,

Capital employed.

It also includes ratios like Debt Equity Ratio, Current Ratio, Debt Service Coverage Ratio

and so.

The interpretation of the financial data presented provides information on the perfomance

trend of the company also of the Projections made. Such financial highlight play an

important role in assesing the financial strenghts and weakness of the business.

23
http://en.wikipedia.org/wiki/Default_(finance)http://en.wikipedia.org/wiki/Default_(finance)


24/43

* Status of the project:

A brief of Project

In this part of proposal a brief about the project is explained, it includes information on

nature, type of project, purpose of the project, commencement details, the promoters and

related details of the project. If it is a on-goin project it also gives details on progress and

status of progress

* Evaluation of Industry :

This Section gives brief details on the

1. Scope of the industry

2. Growth level and overall performance of the industry

3. Recent Developments and Trend Evaluation

* Conduct of the Account:

This section provides details on :

Regularity in Submission of

Stock Statements / Book DebtStatement

QPR Statements / Half Yearly Statement

Financial Statements

CMA Data

* Compliance to Terms of Sanction

It furnishes information on following aspect:

Completion of Mortgage formalities

Registration of Charges with RoC

Whether documents valid and in force

Compliance of RBI guidelines

Whether consortium meetings held at prescribed periodic intervals where the

Bank is the leader.

24


25/43

* Exposure details from banking system (existing) (Incl. Our Bank)

The sharing pattern of the banks is mentioned in this section of proposal. It includes

Name of the bank

Percentage of share for the fund based and non Fund based Limits

Amount in Rs.

Non Fund based credit is in form of gaurantees like Letter of Credit (L/c), Letter of

gaurantee (L/g)

Letter of Credit

A Letter of credit also known as documentary credit is the most commonly accepted

instrument of settling international trade payments. A letter of credit is an arrangement

whereby a bank, acting at the request of a customer, undertakes to pay a third party by a

given date, on documents being presented in compliance with the conditions laid down.

Letter of Guarantee

A letter from a bank stating that a customer owns a particular security and that the bank

will guarantee delivery of the security. A letter of guarantee is used by an investor who is

writing call options when the underlying stock is not in his or her brokerage account. A

Call Optionis an agreement that gives an investor the right (but not the obligation) to buy

a stock, bond, commodity, or other instrument at a specified price within a specific time

period.

Financial Guarantee:

A non-cancelable indemnity bond guaranteeing the timely payment of principal and

interest due on securities by the maturity date. If the issuer defaults, the insurer will

pay a fixed sum of money to holders of the securities. Financial guarantees aresimilar to a Standby Letter of Credit, but are issued by an insurance company. A

Standby Letter of Credit is a form of insurance on an underlying agreement or

obligation (contract), insuring all parties to the contract against failure to perform or

pay on the part of one or another party to the contract. Standbys are issued by banks.

25
http://www.fraudaid.com/Dictionary-of-Financial-Scam-Terms/standby_letter_of_credit.htmhttp://www.fraudaid.com/Dictionary-of-Financial-Scam-Terms/standby_letter_of_credit.htmhttp://www.fraudaid.com/Dictionary-of-Financial-Scam-Terms/standby_letter_of_credit.htm


26/43

Assessment of Non Fund Based Limit

1. Non Fund Based Limits are normally to be sanctioned for exixting customer only

who already enjoy fund based limits

2. If new borrower full processing as applicable to Fund Based Limits to be carried.

3. Borrowers background and experience of meeting commitments to be examined

in details.

4. L/c limit to be considered as per terms of Purchase or contract, lead period and

minimum econmical quantity of supply of stocks

5. Non Fundabsed Limits are to be supported by necessary fund based limits.

6. Past experience of payment of billsunder L/c to be verified before considering

new request.

7. While Assessing the L/g Limit contract or agreement which is the base for L/g,

should be examined in details for any ambigious clauses.

8. Any request for financial Guarantee to be critically examined before takin

decision.

* Details of Sister/ Allied Concerns:

This section provides information about the Sister/ Allied Concerns aspects like the

performance, promoters, share holding pattern, operation exposure and experience from

various banks.

* Terms and Condition:

It is important both for the bankand the applicant to safegaurd its interest, this could be

achieved by settling at mutually acceptable terms and condition inorder to ensure that

both the parties the lender and borrower perform their part of obligation thereby not

putting other party at loss. All loans are subject to regulations and conditions. The legal

information relating to these regulations and conditions can be viewed in this section. It is

advisable for both the parties to read this information carefully before approval.

26


27/43

3.6 DISBURSEMENT:

After submission Proposal to Designated/ Sanctioning Authortiy for sanctioning the Term

Loan. the authorities may raise querries, if any relating to projects and thereby convey it

to the processing officer the processing officer inturn addresses them to the borrower for

necessary step to be taken, such querries are required to be solved to the earliest by the

applicant for further proceesing of the proposal.

If the authoritiees are satisfied and have no further querries with respect to proposal,the

Loan gets sanctioned and the disbursement would be released in as per the terms

decided.

3.7 FOLLOW-UP:

This is most cruicial stage in process of term loan assesment. Since amount of credit

required is usually high, such amounts are disbursed in one installment, they are paid in

installments.this helps the lender bank to understand and assess the utilisation of funds

disbursed by the lender Bank. Such evualtion is done by obtaining Lenders Engineer

Report, it is report that provides complete details of the status of the project. It is prepared

on monthly basis. It also provides CA Report, it verifies the Finacial details furnished to

bank for further disbursement.this is known as renewal of account.

27


28/43

Chap 4 : Analysis of Credit proposals

4.1 Prposal of JKL Ltd.

4.1.1 BACKGROUND:

The company was incorporated on January 5, 2001, however later the name was changed

and the current name is effective from March 23, 2006 with the objective of generation of

power based on coal. The proposed manufacturing facilities are located at Angul district,

Orissa.. The group is already engaged in the business of manufacturing Photographic

goods, Polyester film, BOPP films, Metallized films, Cold rolled steel strips and

Galvanized sheets. The details of associate concerns are as under :-

JPL - Photographic films & equipment.

JPFL - Polyester chips, Polyester film, PVDC film, BOPP film & Metallized film.

The companys manufacturing plant at Nasik, Maharashtra is one of the worlds largest

single location plant for the manufacture of BOPET and BOPP films.

JIL - Steel pipes, cold rolled strips & GP/GC sheets.

Established in 1952, ranks among the major manufacturers of ERW / HFIW and

galvanized steel pipes and tubes in the country. The company commenced business

operations through establishment of a manufacturing facility in Howrah, West Bengal for

manufacture of pipe fittings, bends and sockets. At present, the company has a

manufacturing capacity of 160,000 TPA of steel pipes & tubes, 300,000 TPA of GP/GC

sheets and 350,000 TPA of CR coil / sheets.

Promoter Shareholding (%)

JPL 26 %

JPFL 4 %

28


29/43

Group Investment Companies include:

Consolidated Photo & Finvest Ltd

Rishi Trading Co. Ltd.

Soyuz Trading Co. Ltd.

45%

Non-Group Companies

Budhiya Marketing Pvt. Ltd. (BMPL)

Edward Supply Pvt. Ltd. (ESPL)

25%

TOTAL 100%

EVALUATION OF MANAGEMENT

1) Market reputation on the promoter / management of the company:

Satisfactory

2) Hands on experience of the management personnel in the industry / Business

managedby qualified personnel:

The qualified professionals & experienced persons are proposed to be appointed for

managing the overall operation of the company. details of key management personnel of

JKL Pvt. Ltd. Are as under:

Mr Punit Gupta

Mr. Punit Gupta, aged about 41 years, is a B.Sc. and M.B.A. He has work experience of

about 18 years in the field of Project Management and Marketing with the group. He is

presently heading the Project team for setting up of the proposed power project and is

involved in budgeting, costing, financial analysis, sensitivity analysis, project planning,

tendering, bid evaluation, award of contracts, post award activities, coordination with

contractors, finalisation of MOUs, JV Agreements, and various types of studies required

for Power Projects etc.

Mr Umesh Chand Jain

Mr. Umesh Chand Jain is a graduate with work experience of about 33 years in the areas

of Trading, Liaisoning, Business management and implementation of new Projects. He

29


30/43

has been working with the Group for the last seven years. He is on the Board of various

group companies including Consolidated Finvest & Holdings Limited.

Mr S. R. Yadav

Mr. S.R.Yadav is an ex-Executive Director, NCR region, NTPC. He is also a Director on

the board for NTPC-SAIL Power Company (P) Ltd. He will be heading the Engineering

team in JKL Pvt. Ltd. He is a Mechanical engineer from RIT, Jamshedpur and has work

experience of over 35 years in the areas of project planning, erection, commissioning,

operation and maintenance. He has been involved in many green field projects of NTPC

and was posted in Korba, Bokaro, Singrauli etc.

Mr A. K. Sehdev

Mr AK Sehdev is an engineering graduate from Delhi College of Engineering. He has

over 36 years of experience of Navaratna Companies like IOC and NTPC. He is involved

in preparation of action plan, project formulation, project scheduling, FRs and DPRs, cost

estimation and cost control, financial analysis, tariff calculations, budget preparation,

project engineering and finalization of technical specifications of various packages.

Mr P. K. Patnaik

Mr Patnaik has many years of experience in IPP (Industrial Power Projects) He had also

worked in two UK based company as an advisor. He was VP and country Manager with

Kennedy & Donkin Ltd and Head Business Development with Merz & McLellan Ltd. He

worked in Lanco Kondapalli also. Prior to joining JITPL as Sr VP (Corporate affairs), he

was Head (Corporate Affairs) at Egateway, New Delhi.

Mr A C Sarkar

Mr Sarkar is Executive Director (Eastern Region-1), Power Grid Corporation of India Ltd

(PGCIL) and has work experience of about 35 years of experience in Power transmission.

He is an Electrical engineer from Sibpur Engg College. He has been involved in the

establishment of the national transmission grid and has experience in the areas of

30


31/43

planning, coordination, project management, technical and commercial considerations.

He is joining JITPL as Vice-President (Transmission).

Mr J. Ramesh Chandra

Mr Chandra is Master in Applied physics & Instrumentation. He has work experience of

around 33 years in various companies including Desein and BHEL. He has joined JKL

Pvt. Ltd as GM (Control and Instrumentation). He has experience of instrumentation

process for BTG (boiler, turbine & generator) and BOP (balance of plant), project

engineering, design and commissioning.

Mr L. P. Soni

Mr Soni is a Chartered Accountant and Company Secretary with over 25 years

experience in various companies. Mr. Sonis areas of expertise include project financing,

working capital management, fund raising through capital market, foreign exchange

management, Company law matters. Mr. Soni has been earlier associated with various

companies including Surya Roshni Ltd., Maharaja Shree Umaid Mills Ltd. in senior

positions prior to joining the group as VP (Finance).

Mr Ashok Kr Kucheria

Mr Kucheria is M Com and Chartered Accountant and has work experience of over 24

years. He was head of Finance of Jamlal Drilling and Industries Ltd for around 14 years

and rose to the post of CFO of the Company. His strengths points are auditing, MIS,

Taxation, project financing, working capital management, fund raising, capital market,

foreign exchange management etc. Presently he is GM (Finance) for power project and

he is involved in resource management and financial closure for the project.

Mr P. Girish

Mr P Girish is Vice President, (Corporate affairs) in charge of govt liaisoning for Delhi.

He has 21 years of experience in corporate affairs, administration in various Companies.

Mr. Girish has started his career with Rolls Royce Industrial Power Ltd in the

Commercial department. He has been associated with the Malaxmi Infra Ventures Pvt

31


32/43

Ltd as General Manager with the major responsibilities of Navabharat Power Pvt Ltd. and

Simhapuri Energy Pvt Ltd Nellore based on Imported Coal. He has also worked for

Lanco Power Pvt Ltd as a Manager Administration.

Mr Naveen Goel

Mr Naveen Goel is Head (State Liaisoning), Orissa. He is B .Com from Delhi University

and inter in CA and ICWA. He started his career with Jindal Photo Limited since 1995.

Mr. B L Dua

Mr Dua is General Manager Project Development and Construction. He has over 38

years of experience on civil construction, especially power plants. He has experience of

construction engineering and has completed a Diploma in civil engineering. He has been

associated with various public sector companies including Central Board of Water,

Central Electricity Authority and NTPC etc.

3) Ability of the promoters / management to bail out the company in case of crisis

(for example, this could be derived from a strong group company)

The experienced directors bear the capacity to bail out the company in case of crisis.

4) Decision making Is it concentrated?

A committee of directors comprising of qualified & experienced personnel will

professionally manage the company.

5) Organisation structure / Succession planning / Labour relations

The company will be a professionally managed company hence, any threat of succession

planning is not perceived.

6)Is any group company in default / Any Directors on RBIs negative list /

Borrowers track-record in honoring financial commitment?

32


33/43

The company has confirmed that none of the Directors of JKL Pvt. Ltd are on RBIs

defaulters list in respect of JKL Pvt. Ltd. or any other company in which they are a

Director.

7) Length of relationship with the bank

The Group is new to us.

EVALUATION OF INDUSTRY

Thermal power stations constituting over 66% of the aggregate installed generation

capacity and despite being relatively less environment-friendly as compared to hydro-

electric projects (HEPs), thermal power plants offer certain advantages over HEPs as

mentioned below:

Lesser implementation time-frame: 2.5-3.5 years as compared to 5-6 years for HEPs;

Ability to function as base load power plants as compared to HEPs which serve as peak-

load power plants;

Standardized generation technology: independent of project site;

Absence of seasonal variations in power generation;

Location flexibility: Can be located either close to load-centre or at fuel pit-head while

HEPs are site-specific and often located in challenging geographical terrain.

Demand-Supply Scenario

Power supply position in the country has worsened over the last few years with growth in

power demand outstripping new capacity addition with peak power deficit being worst

having peak deficit of 13.5% in 2006-07. The energy deficit at the national level has

increased from 7.5% in 2003-04 to 9.9% in 2006-07

Projected Power Requirement beyond 2011-12 till 2021-22

With rapid growth of the economy, power requirement is projected to increase

significantly over the next decade with per capita power consumption expected to

increase from ~612 kWh at present to about 1000 kWh by 2012 (GoIs target for 100%

electrification).

33


34/43

Given the prevalent demand supply deficit scenario and projected growth in

power requirement, huge addition in generation capacity is required in the country

over the coming decade. Consequently, there exists an attractive business and

market opportunity for establishment of power generation plants in the country,

especially in the northern & western regions of the country.

Target States for Power Sale

In view of the adverse power deficit scenario in western and northern region as

mentioned in the previous sections, both these regions have been identified as target

markets for ultimate sale of JKL Pvt. Ltd power.

Analysis

Projected Balance Sheet Rs. in Crores

As OnMar-09

Mar-

10

Mar-

11

Mar-

12

Mar-

13

Mar-

14

Mar-

15

Mar-

16

Mar-

17

Mar-

18

Mar-

19

Ma

20

Assets

Gross Block 33 33 33 2818 2818 2818 2818 2818 2818 2818 2818 281

CWP 316 816 2188 0 0 0 0 0 0 0 0 0

Less:Accum

ulated

Depreciation 0 0 0 49 196 343 490 637 784 931 1078 122

Closing

Block 349 849 2221 2769 2622 2475 2328 2181 2034 1887 1740 159Net Current

Assets 0 0 0 187 188 189 190 190 178 179 180 18

Cash &

Bank

Balances 0 0 0 54 106 252 441 639 783 934 1092 125

DSRA 0 0 0 65 209 229 216 203 190 177 164 15

TOTAL

ASSETS 349 849 2221 3075 3125 3145 3174 3213 3186 3176 3176 318

Liabilities

Shareholders

' Equity 201 201 444 573 573 573 573 573 573 573 573 573

Reserves &

Surplus 0 0 0 70 276 492 718 954 1132 1319 1515 171

Net Worth 201 201 444 643 849 1065 1291 1526 1705 1892 2088 229

Rupee Term

Loan 139 608 1666 2148 1987 1772 1558 1343 1128 913 698 483

Sub-Debt 9 41 111 143 140 125 111 97 82 68 54 39

Working

Capital Loan 0 0 0 140 141 142 142 143 134 135 135 136

Deferred

AAD 0 0 0 0 8 40 72 104 137 169 201 233

34


35/43

As OnMar-09

Mar-

10

Mar-

11

Mar-

12

Mar-

13

Mar-

14

Mar-

15

Mar-

16

Mar-

17

Mar-

18

Mar-

19

Ma

20

TOTAL

LIABILITI

ES 349 849 2221 3075 3125 3145 3174 3213 3186 3176 3176 318

Projected Profit and Loss Account Rs. in Crores

FY Ending`Mar-12

Mar-13

Mar-14

Mar-15

Mar-16

Mar-17

Mar-18

Mar-19

Mar-20

Revenues Primary energy sale toGoO

60 188 209 206 202 198 195 192 189

Powe sale PTC 253 758 758 758 758 683 683 683 683

Less AAD 0 8 32 32 32 32 32 32 32

Gross Revenues 313 938 935 932 928 849 845 842 839

Operating Expense

O& M exp. 24 74 77 80 83 86 90 94 97Travel and Fuel Exp. 55 171 178 185 192 200 208 217 225

Secondary Fuel Exp. 8 24 25 26 28 29 30 31 32

Environment Cess6 18 18 18 18 18 18 18 18

Total Operating Exp. 92 287 298 309 321 333 345 359 372

PBDIT 221 651 638 623 607 516 500 484 467

Depreciation 49 147 147 147 147 147 147 147 147

PBIT 172 504 491 476 460 369 353 337 320

Int. on RTL 80 235 211 187 163 139 115 91 66

Int. Sub. Debt 6 19 18 16 14 12 10 8 6

Int. on WC Loan 6 18 18 18 18 17 17 17 17

PBT 79 233 244 255 265 201 211 221 230Tax 9 26 28 29 30 23 24 25 26

PAT 70 206 216 226 235 178 187 196 204

Sensitivity Analysis

Scenario Avg. DSCR Min. DSCR Project IRR*

Base Case 1.60 1.38 15.6 %

Increase in Project Cost by 5% 1.54 1.34 14.9 %

Decrease in Power Sale Tariff

through PTC by 5% during Year 1-5

1.56 1.33 14.9 %

Increase in Primary Fuel price by5%

1.58 1.37 15.3 %

Decrease in PLF by 5% 1.49 1.29 14.2 %

Increase in Interest rate by 1% forboth Senior debt & Subordinated

debt

1.54 1.34 15.6 %

Interpretation

35


36/43

Project is able to withstand the operations at a lower tariff and its debt servicing capacity

(Average DSCR: 1.56, Min DSCR: 1.33) is satisfactory.

Increase in Primary Fuel price by 5%

Sensitivity has also been carried out for increase in the fuel prices by 5% over the base

case numbers. The Project is able to sustain the increased fuel cost and its debt servicing

capacity remains satisfactory with an average DSCR of 1.58 and minimum DSCR of

1.37. The impact of any fuel price escalation on the projected financials is partly

mitigated on account of the pass-through effect in the power sale tariff applicable to

Gridco. It may however be noted that since most of the coal requirement for the Project

will be met from the captive coal block allotted to the company, the company will be able

to have a better control over the coal price thereby reducing it exposure to any escalations

in coal price.

Decrease in Plant PLF by 5%

Under the base case projections, the operations of the project have been projected at a

PLF of 80%. Sensitivity has been carried out for the scenario of the Project running at a

lower PLF i.e. 75%. It has been observed that the Project is able to withstand the

operations at a lower PLF and its debt servicing capacity (Average DSCR: 1.49, Min

DSCR: 1.29) is satisfactory. Considering the better operational performance of existing

IPPs in the country vis a vis state sector projects, the situation of a PLF lower than 80%

seems unlikely.

Increase in RTL Interest Rate by 1%

Sensitivity has also been carried out for increase in the RTL interest rate by 1% over the

base case interest rate of 11.5% for Senior debt and 13.5% for Subordinated Debt. It is

observed that the Project is able to sustain the increased interest costs comfortably and its

debt servicing capacity (Average DSCR: 1.54, Min DSCR: 1.34) remains satisfactory.

As can be seen above, the debt serviceability of the project is comfortable adverse

sensitivities considered. Hence, it can be concluded that the proposed power project will

36


37/43

be able to withstand adverse circumstances and the debt serviceability is satisfactory,

even under adverse circumstances.

Decrease in Power Sale Tariff through PTC by 5% during Year 1-5

Under the base case projections, tariff for power sale to PTC has been maintained at Rs.

2.60 per kWh for Year 1-5 and Rs 2.34 per kWh for subsequent years. Sensitivity has

been carried out for the scenario of the power being sold at 5% lower than the base case

tariff i.e. Rs. 2.47 per kWh. As seen above, the Project is able to withstand the operations

at a lower tariff and its debt servicing capacity (Average DSCR: 1.56, Min DSCR: 1.33)

is satisfactory.

Increase in Project cost by 5%

A sensitivity has been carried out for 5% increase in the works cost which have estimated

at Rs. 2294 crore in the base case. The Project is able to sustain a 5% escalation in capital

cost comfortably and its debt servicing capacity (Average DSCR: 1.54, Min DSCR: 1.34)

remains satisfactory.

KEY POINTS:

1. Sensitivity analysis was done. The results of which are as follows:-

When the power sale tariff to PTC (PTC India Ltd) are decreased by 5% the

Average DSCR: 1.56, Min DSCR: 1.33 . This is above the benchmark level.

When project cost is increased by 5% Average DSCR: 1.54, Min DSCR: 1.34.

This is above benchmark levels and is considered favourable.

In case of increase in RTL Interest Rate by 1% theAverage DSCR: 1.54, Min

DSCR: 1.34) remains satisfactory

When the primary fuel prices increase by 5% the Average DSCR of 1.58 and

Minimum DSCR of 1.37 remains satisfactory.

As can be seen above, the debt serviceability of the project is comfortable when adverse

sensitivities considered. Hence, it can be concluded that the proposed power project will

be able to withstand adverse circumstances.

37


38/43

2. The profitability estimates are sensitive to fluctuation in sales.

3. The projected Debt Equity ratio and Current Ratio are at satisfactory level. As the

project implementation is yet to commence, offering any comments on financial

indicators would not be relevant at this juncture as the same would go on

changing.

4. According to internal credit rating, the company has been rated as CR-3.

5. Primary fuel requirements for the Project will be met with from the Coal linkage

from Mahanadi Coalfields Ltd (MCL) and Captive Mandakini coal block in

Talcher coalfields, Orissa .JKL Pvt. Ltd. will enter into separate long-term Fuel

Supply Agreements with the Mining JVC and MCL for supply of coal from the

captive block and coal linkage respectively, taken together would be adequate for

requirement of proposed 600 MW for its entire project life.

6. The company has already into Power Purchase Agreements (PPA) with Gridco

for sale of 25% of the power.

Company has also entered into HOA(Heads of Agreement) with PTC for sale of balance

75% power at reasonably attractive tariff.

7. Both Gridco and PTC would open LC in favor of JKL Pvt. Ltd for timely

payment of invoices.

8. Even with an increase of 1% in the interest rate, average & minimum DSCR are

comfortable.

29. Recommendations

JKL Pvt. Ltd. is being promoted by BCJ Group, implementing a 600 MW pit-head

coal-based power project in Angul district of Orissa. The project capacity is proposed

to be enhanced to 1200 MW through implementation of a second unit of 600 MW at a

later stage. Salient features of the proposed project, are as under:

38


39/43

1. Proven track record of promoters [JPL along with other group / investment

companies of BCJ group] - in running profitable business operations and adequate

financial strength to meet the equity requirements for the project;

2. Assured fuel at reasonable cost fuel from allocated captive coal block adjacent

to project site along with additional long-term coal linkage from MCL.

Captive coal source will protect JKL Pvt.Ltd from fuel price fluctuations and make the

power cost competitive;

3. Significant progress in project development activities as under.

State support for land acquisition, water allocation and other developmental aspects of

the project secured through MoU; Section (4) notification for acquisition of land issued;

In-principle allocation of water sufficient to meet project requirements;

Grant of various project clearances / approvals, including TOR for EIA study

from MoEF, GoI;

4. Power off-take arrangement- Execution of PPA with Gridco for sale of 25%

project capacity and execution of HOA for sale of balance power through PTC.

Analysis of the project development structure and projected financial performance of the

Project, based on the information pertaining to the project cost, financing plan, and

prevalent market conditions while a sensitivity analysis has also been carried out to test

the robustness of project financial in respect of key business and performance parameters.

The projected financials of the project are reasonably comfortable under different

sensitivity scenarios as required to service the project debt over proposed tenor.

5. Based on the projected financials, sensitivity analysis and risks factors, SBI

Capital Markets has viewed the proposed project of JITPL, as financially viable.

SBICAP has further stated that keeping in view the proven credentials of the

project promoters, progress achieved in project development and projected

financial performance of the project, the project appears to be bankable and

accordingly, the proposal may be considered favorably for final sanction of RTL

and Subordinated debt.

39


40/43

In view of the above mentioned observations, recommended the following.

(Rs. in Crores)

Nature of Limit Amount

Term loan

Existing Proposed Margin

Nil 300.00 25%

Interest shall be 11.50% p.a. floating for senior debt and 13.50% p.a for subordinate debt

payable monthly.

40


41/43

Conclusion

Credit Appraisal is a process of appraising the credit worthiness of loan applicants. The

funds of depositors i.e general public are mobilized by means of such advance /investment. Thus it extremely important for the lender bank to assess the risk associated

with credit, thereby ensure the security for the funds deposited by the depositors.

In UBI the credit appraisal is done by thorough study of the project which involves

Following.

1) Evaluation of Management: A detailed study about the promoters

is carried out in order to ensure promoters are experienced in the

line of business and are capable to implement and run the project

2) Technical Feasibility: A detailed study about the technical

aspects is done to determine the technical soundness of the

project

3) Financial Viability: A detailed study relating to financial

viability of the project is done; thereby ensuring that project will

generate sufficient surplus to repay the lan installment and

interest

4) Risk analysis: it determines the risk associated with the project

this is done by performing a Sensitivity analysis and Credit

Rating. With Sensitivity Analysis the projects capacity to service

debts under worsened conditions is determined. Credit rating,

provides rating for various parameters like management,

financial, market and so, thereby determine the credit worthiness

of the borrower

5) It is on the basis of the credit risk level, collateral securities to be

given by the borrower are determined.

This shows Union Bank of India has sound system for credit appraisal.

41


42/43

Annexure 1: Format of Term Sheet

Union Bank OF India

Industrial Finance Branch, Mumbai

APPROVAL OF BROAD TERMS OF THE PROPOSAL

IFB:ADV:: Dated

Name of the

account

Account with

Group

Existing connectionor new connection

Credit Rating

Background of

promoters

(Rs. In Crores)

Brief Financials

Year (Aud.) Year (Aud.) Year (Prov.)

Net Sales

PAT(Loss)TNW*

Current Ratio

TOL/TNW

RATIO

(Rs. In Crores)

Nature of Project

Cost of Project

tal % of

MEANS OF FINANCE

Nature of Facility

Amount Rs. Crores

42


43/43

Margin

Interest/Commission

Interest reset

Purpose

Period of the facilityMoratorium

Door To Door Tenor

Repayment terms

Security Prime

Collateral security

Upfront fees

Prepayment terms

Whether conforms to Loan

Policy

Customer profitability, (in caseof existing accounts)

1. Commission earned on

bills purchased/discounted.2. Processing charges

3. Commission on LC/LG

4. Credit balances inSB

CD

5. Term deposits

a. Through ownsources

b. Through third

party