term loan metals
Post on 13-Apr-2018
219 Views
Preview:
TRANSCRIPT
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 1/37
A PROJECT REPORT
ON
PREPARATION OF FINANCIAL STATEMENT FOR LOAN
PROPOSAL OF
TIMRECHA METALS
SUBMITTED
TO
UNIVERSITY OF PUNE
BY
RONIT GUNDESHA
IN PARTIAL FULFILLMENT OF
BACHELOR OF BUSINESS ADMINISTRATION
UNIVERSITY OF PUNE
2012-2013
MITSOM COLLEGE
PUNE:411036
Page | 1
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 2/37
CERTIFICATE
This is to certify that Mr. / Miss RONIT GUNDESHA of
MAEER’s MITSOM College has sccessflly co!"lete# the "ro$ect %or& title#
TERM 'OAN i( "artial flfill!e(t of re)ire!e(t for the a%ar# of *achelor
of *si(ess A#!i(istratio( "rescri+e# +y the U(i,ersity of -(e
This "ro$ect is the recor# of athe(tic %or& carrie# ot #ri(g the aca#e!ic year
0102.
Mrs. AMRUTA DI3IT DR R M CHITNIS
-ro$ect Guide -ri(ci"al
INTERNA' E3AMINER E3TERNA'E3AMINER
Page | 2
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 3/37
DECLARATION
I4 Mr / Ms 5RONIT GUNDESHA5555555555555555555555555555
here +y #eclare that this "ro$ect is the recor# of athe(tic %or& carrie# ot +y
!e #ri(g the aca#e!ic year 0102 a(# has (ot +ee( s+!itte# to a(y
other U(i,ersity or I(stitte to%ar#s the a%ar# of a(y #egree.
RONIT GUNDESHA
Page | 3
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 4/37
ACKNOLEGEMENT
First and foremost I would like to acknowledge te management !ITSO! "ollege for
#ermitting me to undertake te Finance #ro$ect %ased on te to#ic &ank 'oan (ro#osal and
all allowing me te room to work in m) own wa)*
I te student of !ITSO! "ollege would like to e+#ress m) sincerest gratitude to m)
ead of te de#artment !rs*An$ali Sane for #ro,iding me tis o##ortunit)*
I am also tankful to - !r*Hemant &ise our Finance #rofessor and !rs*Amruta di+it our
#ro$ect mentor for er ,alua%le su##ort- encouragement- su#er,ision and useful suggestions
trougout* Her moral su##ort and continuous guidance ena%le me to com#lete m) #ro$ect
successful*
I am also tankful to #eo#le wo a,e directl) or indirectl) %een el#ful and faitful
enoug to #ro,ide te re.uired information- in te real in#ut wic el#ed me in acie,ing teo%$ecti,es of tis stud)*
Page | 4
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 5/37
TABLE OF CONTENTS
S!"#$ TITLE P%"#$
/ "O!(AN0 (ROFI'E 1
2 (UR(OSE OF 'OAN 3
4 !AR5ET ANA'0SIS 6
7 O&8E"TI9ES OF 'OAN :
; &ASI" ASSU!(TIONS /<
1 "OST OF (RO8E"T /2
3 RE9ENUE STATE!ENT /4
6 (OFITA&I'IT0 STATE!ENT /7
: (RO8E"TED &A'AN"E SHEET /3
/< (RO8E"TED "ASH F'O= STATE!ENTS 2<
// S"HEDU'E OF FI>ED ASSETS AND
DE(RI"IATION
22
/2 S"HEDU'E OF RE(A0!ENT OF 'OAN ANDINTREST
27
/4 (RO8E"TED RATIOS 26
Page | 5
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 6/37
C$&'(#) P!$*+,
Name of te com#an)? TIMRECHA METAL
Address So# No @ /<</- Nr A/ Oil !ill-
'andewadi- &osari- (une 7/224:
"onstitution? Sole (ro#rietorsi#
Name of #ro#rietor? !r* (rasant !* 8ain
&usiness acti,it)? Trading of Ferrous B Non@Ferrous
!etals
Education .ualification? &*&*A (une Uni,ersit)
Financial assistance #ro,ider? State &ank of India
"ost of #ro$ect? Rs* 43- <;-<<<C
(ro#rietors contri%ution? Rs* 4/- 3;-<<<C
Em#lo)ment #ro#osed? 4 em#lo)ees
Term loan? Rs* ;- 4<-<<<C
Page | 6
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 7/37
P.!'$/ $* ,$(#
Since ("!" is %ecoming an Auto Hu%- te market for !etals Raw!aterials is de,elo#ing ra#idl)* Te owner is desirous to ca#italie tis
situation and terefore as decided to start new %usiness* Naturall) for te
#ur#ose of tis %usiness #rime re.uirements are goodwill and finance* Te
owner as acie,ed and goodwill in te last ; )ears of %usiness* Now te
%asic necessit) is smoot fund flow*
Te owners a,e decided to e+#and te %usiness %) starting te new %ranc-
%ut are sort of owned ca#ital for tis ,enture* So te) a,e decided to
a##roac te %ank and a,ail a term loan facilit) of Rs*;*4 laks to %e re#aid
in montl) installments /2 #*a*
Te concern #ro#oses to contri%ute te mone) towards te re.uirement of
so#* Te #ro#rietor is read) to mortgage is So# for loan*
Page | 7
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 8/37
M(! A#(,)/+/
Demand:-
In ,iew of growing IndustriesC!N"s in and around ("!" tere is a great
demand for Ferrous B NonFerrous !etal like !ild Steel- EN6- EN: - 2<!N"R; -
&rigt &ar B All t)#es of Tool B Allo) Steel*
Customers:-
Te owner of te %usiness is alread) in te %usiness for last ; )ears and tus e asde,elo#ed ealt) relations in te market* Te goodwill of te owner and demand
conditions in te market will reflect into assured %usiness and te owner sall not
a,e an) difficult) in marketing of goods*
Location:-
Te so# is at &osari wic is a #rime location in !ID"* It is te %iggest market
for !etals in ("!"* Te so# is of /<<< s.* ft* wit sufficient #ower- staff and
oter re.uirements*
Sales:-
As it is located in te eart of town and also %ecause of te goodwill of owner tere
will %e a good sale- as demand for its #roducts goes on increasing da) %) da)* As
te de,elo#ment is taking #lace in our e,er)da)s life so te metods of informing
and ad,ertisement also takes #lace troug different modes*
Page | 8
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 9/37
O+5/ $* L$(#• To stud) te need of raise of finance* As a de,elo#ing and com#etiti,e
econom) a re.uirement to increase a set u# %usiness te %usinessmen eiter
modif)- e+#and or di,ersif) teir %usiness*
• For making ca#ital e+#enditure- wat t)#e of de%t finance is a,aila%le to
#eo#le- sould te) %orrow sort term or long term funds from te %ank
according to teir needs*
• Forecasting of e+#ected growt in te turno,er due to increase in ca#acit)*
• Ratio to reflect financial #osition- #rofita%ilit)- de%t ser,icing ca#acit) etc*
• Feasi%ilit) of #ro$ect- market demand and ca#acit) utiliation*
• 9arious re.uirements needed for taking a term loan*
• To learn #ro$ect financing and its effects on te acti,it) and financing
#osition of te organiation*
Page | 9
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 10/37
B(/+ (//.&'+$#
Te Sales will %e increasing /<
Te (urcases and oter e+#enses e+ce#t de#reciation and interest will %e
Increasing ;
Te Ta+ Rate is assumed at a,erage rate of 44*44
De#reciation is as #er income ta+ rules*
Te In,estment are for 'ong Term and te income tere on will %e realied on
!aturit)*
Te Interest on loan is assumed at /2 #*a and te loan will %e taken from
State &ank Of India*
Te &ank will #ro,ide 3; 'oan
Assets are #urcased in initial )ear onl)
Drawings are increasing ; e,er) )ear*
Page | 10
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 11/37
T+&!( M(,S$' N$ 7 10018 N! A-1 O+, M+,,8
L(#9(9+8 B$/(!+8 P.# - 41223;
V(!++/ $* B(!/ (5(+,(,
Tis firm offers ,arious t)#es of &ars wit different sies i*e* from Dia42mm
Dia3;mm* It is mainl) to satisf) te #otential customers needs* Te materials and
its res#ecti,e rates are sown as follow?
M(!+(, S+< R( '! K%
/* !ild Steel MS 42mm3;mm 3;
36mm/<6mm 6;
2* Gun !etal 72mm1<mm 6;
12mm/<;mm :;
Note?
/* Te a,erage #rice of te !*S &ar is considered as Rs*6<*
2* Te a,erage #rice of te Gun !etal is considered as Rs*:<*
Page | 11
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 12/37
COST OF PROJECT
S! N$ P(!+.,(!/ A&$.#
/ So# 4-<<<-<<<
2 Furniture
Ta%le B "ounter 7<-<<< 1;-<<<*<<
E+ecuti,e "airs 2;-<<<
4 "om#uter 6<-<<<*<<
7 Air "onditioner 1<-<<<*<<
; "utting !acine 4<<-<<<*<<
1 =orking "a#ital 2<<-<<<*<<
T$(, 4-3<;-<<<
F+#(#9 B)
/ Own "ontri%ution
So# Owned 4-<<<-<<<
Own /3;-<<<
2 &ank 'oan ;4<-<<<
T$(, 4-3<;-<<<
Note?
• So# Area /<<<s.*ft 4<<<C #er s.*ft
• Te land was wit te #ro#rietor and is used for its own
#ur#ose• Te com#an) takes ;*4 lak ru#ees loan
from %ank against 'and
Page | 12
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 13/37
RE9ENUE STATE!ENT
0EARS
IN"O!E
1 12,00,000
2 13,20,000
3 14,52,000
4 15,97,200
5 17,56,920
6 19,32,612
7 21,25,873
8 23,38,261
9 25,72,307
10 28,29,537
*Sales are increasing 10%per annum .
Page | 13
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 14/37
PROJECTED PROFITABILITY STATEMENT
INCOME Y(! 1 Y(! 2 Y(! 3 Y(! 4
Sales /-2<<-<<< /-42<-<<< /-7;2-<<< /-;:3-2<<
Stock in and 4<<-<<< 44<-<<< 414-<<< 4::-4<<
T$(, /-;<<-<<< /-1;<-<<< /-6/;-<<< /-::1-;<<
E='#9+.!
O#ening Stock 4<<-<<< 44<-<<< 414-<<<
(urcase 6<7-<<< 677-2<< 661-7/< :4<-34/
Salar) /6<-<<< /6:-<<< /:6-7;< 2<6-434
&ank carges :-1<< /<-<6< /<-;67 //-//4De#reciation /<6-;<< 3<-:;< ;/-:1< 7<-:34
"on,e)ance 6-7<< 6-62< :-21/ :-327
Electricit) /4-2<< /4-61< /7-;;4 /;-26/
News#a#er B (eriodicals /-6<< /-6:< /-:6; 2-<67
(!" Ta+es of so# 1-<<< 1-4<< 1-1/; 1-:71
(rinting B Stationer) 6-7<< 6-62< :-21/ :-327
(rofessional fees 6-<<< 6-7<< 6-62< :-21/
Re#airs B !aintenance /1-6<< /3-17< /6-;22 /:-776
Tele#one /6-<<< /6-:<< /:-67; 2<-643
TOTAL /-/62-3<< /-7:6-61< /-;11-211 /-173-7:7
PBIT 4/3-4<< /;/-/7< 276-34; 47:-<<1
'ess? &ank loan interest 12-<26 ;6-422 ;7-/71 7:-77<
P!$*+ *$! T(= >PBT? 2;;-232 :2-6/6 /:7-;6: 2::-;1;
'ess? income ta+ 44*44 6;-<62 4<-:41 17-6;1 ::-67;
N '!$*+ >PAT? /3<-/:< 1/-662 /2:-342 /::-32<
N$ :
1. Repairs !ain"enance inclu#es $iling an# reasing &'!ac(ine, )nnual &mpu"er !ain"enance ,S+eeping Pain"ing&l&ur &#es &' R&#s-an# als& s(&p )c" icence.2. Pr&'essi&nal /ees are pai# "& a&nsul"an"3. Salar is eing pai# "& 3 +&rers in#ulging cu""ing an# (an#lig
&pera"i&ns Rs.5,000 per m&n"(. nsille#-4.(e supplier "aes care &' carriage
Page | 14
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 15/37
in+ar#
5.arriage &u"+ar# is pr&i#e# i' #eman#e# "(e cus"&mer
PROJECTED PROFITABILITY STATEMENT
INCOME Y(! @ Y(! 6 Y(! Y(!
Sales /-3;1-:2< /-:42-1/2 2-/2;-634 2-446-71/
Stock in and 74:-24< 764-/;4 ;4/-716 ;67-1/;
T$(, 2-/:1-/;< 2-7/;-31; 2-1;3-472 2-:24-<31
E='#9+.!
O#ening Stock 4::-4<< 74:-24< 764-/;4 ;4/-716
(urcase :33-213 /-<21-/4< /-<33-743 /-/4/-4<:
Salar) 2/6-3:/ 22:-34/ 27/-2/3 2;4-236
&ank carges //-11: /2-2;2 /2-61; /4-;<6
De#reciation 44-162 26-2:< 27-</3 2<-7::
"on,e)ance /<-2/< /<-32/ //-2;3 //-62<
Electricit) /1-<7; /1-673 /3-16: /6-;37
News#a#er B(eriodicals 2-/66 2-2:3 2-7/2 2-;44
(!" Ta+es of so# 3-2:4 3-1;6 6-<7/ 6-774
(rinting B Stationer) /<-2/< /<-32/ //-2;3 //-62<
(rofessional fees :-327 /<-2/< /<-32/ //-2;3
Re#airs B !aintenance 2<-72/ 2/-772 22-;/7 24-14:
Tele#one 2/-63: 22-:34 27-/22 2;-426
TOTAL /-346-13: /-646-;</ /-:71-3</ 2-<14-737
PBIT 7;3-73/ ;33-217 3/<-17/ 6;:-1</
'ess? &ank loan interest 77-/46 46-/17 4/-74/ 24-67;
P!$*+ *$! T(= >PBT? 7/4-444 ;4:-/<< 13:-2<: 64;-3;1
'ess? income ta+44*44 /43-317 /3:-162 221-46< 236-;;6
N '!$*+ >PAT? 23;-;1: 4;:-7/6 7;2-62: ;;3-/::
Page | 15
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 16/37
PROJECTED PROFITABILITY STATEMENT
INCOME Y(! ; Y(! 10
Sales 2-;32-4<3 2-62:-;43Stock in and 174-<33 3<3-467
T$(, 4-2/;-464 4-;41-:22
E='#9+.!
O#ening Stock ;67-1/; 174-<33
(urcase /-/63-637 /-273-216
Salar) 21;-:72 23:-24:
&ank carges /7-/67 /7-6:4
De#reciation /3-;77 /;-<46
"on,e)ance /2-7// /4-<4/
Electricit) /:-;<2 2<-736
News#a#er B (eriodicals 2-1;: 2-3:2
(!" Ta+es of so# 6-61; :-4<6
(rinting B Stationer) /2-7// /4-<4/
(rofessional fees //-62< /2-7//
Re#airs B !aintenance 27-62/ 21-<12Tele#one 21-;:7 23-:27
TOTAL 2-/6:-272 2-427-;;2
PBIT /-<21-/7/ /-2/2-43<
'ess? &ank loan interest /;-2:3 ;-117
P!$*+ *$! T(= >PBT? /-</<-67; /-2<1-3<1
'ess? income ta+ 44*44 441-:/; 7<2-/:;
N '!$*+ >PAT? 134-:4< 6<7-;//
Page | 16
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 17/37
PROJECTED BALANCE SHEET
LIABILITY Y(! 1 Y(! 2 Y(! 3 Y(! 4
CAPITAL ACCOUNT
O#ening &alance 4-2:/-/:< 4-2:1-432 4-411-;1:
JIntroduced ca#ital 4-/3;-<<<
JNet #rofit after ta+ /3<-/:< 1/-662 /2:-342 /::-32<
&alance 4-47;-/:< 4-4;4-<32 4-721-/<7 4-;11-2:<
Drawings ;7-<<< ;1-3<< ;:-;4; 12-;/2
"losing %alance 4-2:/-/:< 4-2:1-432 4-411-;1: 4-;<4-336
=orking "a#ital 2<<-<<< 2<<-<<< 2<<-<<< 2<<-<<<
&ank term loan ;<<-36< 713-6;7 74<-3;4 466-:71
"reditors /1<-6<< /16-67< /33-262 /61-/71(ro,ision for Ta+ 6;-<62 4<-:41 17-6;1 ::-67;
TOTAL AMOUNT 7-243-6;2 7-/17-<<4 7-24:-71< 7-436-3/;
ASSETS Y(! 1 Y(! 2 Y(! 3 Y(! 4
FIED ASSETS
So# 4-<<<-<<< 4-<<<-<<< 4-<<<-<<< 4-<<<-<<<
Furniture ;6-;<< ;2-1;< 73-46; 72-173
"om#uter 42-<<< /2-6<< ;-/2< 2-<76
Air "onditioner ;/-<<< 74-4;< 41-676 4/-42<
"utting !acine 2;;-<<< 2/1-3;< /67-246 /;1-1<2
In,estments /<<-<<< 2<<-<<< 4<<-<<< 7<<-<<<
CURRENTS ASSETS
Stock 4<<-<<< 44<-<<< 414-<<< 4::-4<<
De%tors 27<-<<< 217-<<< 2:<-7<< 4/:-77<
"as in and 2</-4;2 77-7;4 /2-73< 23-4;6TOTAL AMOUNT 7-243-6;2 7-/17-<<4 7-24:-71< 7-436-3/;
PROJECTED BALANCE SHEET
Page | 17
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 18/37
LIABILITY Y(! @ Y(! 6 Y(! Y(!
CAPITAL ACCOUNT
o#ening &alance 4-;<4-336 4-3/4-3/< 7-<<7-2<6 7-467-132
Jintroduced ca#ital
Jnet #rofit after ta+ 23;-;1: 4;:-7/6 7;2-62: ;;3-/::&alance 4-33:-473 7-<34-/26 7-7;3-<43 7-:7/-63/
drawings 1;-143 16-:/: 32-41; 3;-:64
closing %alance 4-3/4-3/< 7-<<7-2<6 7-467-132 7-61;-663
=orking "a#ital 2<<-<<< 2<<-<<< 2<<-<<< 2<<-<<<
&ank term loan 47/-641 266-3;2 226-:41 /1/-;47
"reditors /:;-7;4 2<;-221 2/;-763 221-212
(ro,ision for Ta+ /43-317 /3:-162 221-46< 236-;;6
TOTAL AMOUNT 7-;66-314 7-633-61: ;-2;;-731 ;-342-27/
ASSETS Y(! @ Y(! 6 Y(! Y(!
FIED ASSETS
So# 4-<<<-<<< 4-<<<-<<< 4-<<<-<<< 4-<<<-<<<
Furniture 46-462 47-;77 4/-<6: 23-:6<
"om#uter 6/: 426 /4/ ;2
Air "onditioner 21-122 22-12: /:-24; /1-47:"utting !acine /44-//2 //4-/7; :1-/34 6/-373
In,estments ;<<-<<< 1<<-<<< 3<<-<<< 6<<-<<<
CURRENTS ASSETS
Stock 74:-24< 764-/;4 ;4/-716 ;67-1/;
De%tors 4;/-467 461-;22 72;-/3; 713-1:2
"as in and ::-2/7 243-;76 7;2-2<; 3;4-6<7
TOTAL AMOUNT 7-;66-314 7-633-61: ;-2;;-731 ;-342-27/
PROJECTED BALANCE SHEET
LIABILITY Y(! ; Y(! 10
Page | 18
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 19/37
CAPITAL ACCOUNT
o#ening &alance 7-61;-663 ;-71<-<4;
Jintroduced ca#ital
Jnet #rofit after ta+ 134-:4< 6<7-;//
&alance ;-;4:-6/6 1-217-;71drawings 3:-364 64-332
closing %alance ;-71<-<4; 1-/6<-337
=orking "a#ital 2<<-<<< 2<<-<<<
&ank term loan 6;-;64 <
"reditors 243-;3; 27:-7;7
(ro,ision for Ta+ 441-:/; 7<2-/:;
TOTAL AMOUNT 1-42<-/<3 3-<42-722
ASSETS Y(! ; Y(! 10
FIED ASSETS
So# 4-<<<-<<< 4-<<<-<<<
Furniture 2;-/62 22-117
"om#uter 2/ 6
Air "onditioner /4-6:3 //-6/2
"utting !acine 1:-76; ;:-<12In,estments :<<-<<< /-<<<-<<<
CURRENTS ASSETS
Stock 174-<33 3<3-467
De%tors ;/7-71/ ;1;-:<3
"as in and /-/;4-:67 /-11;-;64
TOTAL AMOUNT 1-42<-/<3 3-<42-722
PROJECTED CASH FLO STATEMENT
CASHFLOW Year 1 Year 2 Year 3 Year 4 Year 5
SOURCES
Page | 19
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 20/37
Opening balance 201,352 44,453 12,470 27,358
INFLOW
capital introduced 175,000
term loan 530,000
Cash Sales 90,000 1,05,000 1,11,00 1,277,70 1,405,53
!eceipt "rom debtors 240,000 24,000 290,400 319,440#or$ing Capital 200,000
TOTAL INFLOW 1,85,000 1,497,352 1,470,053 1,580,30 1,752,334
APPLICATIONS
OUTFLOW
Cash %urchases 43,200 75,30 709,128 744,584 781,814
Salar& 180,000 189,000 198,450 208,373 218,791
'an$ charges 9,00 10,080 10,584 11,113 11,9
Con(e&ance 8,400 8,820 9,21 9,724 10,210
)lectricit& 13,200 13,80 14,553 15,281 1,045
*e+spaper %eriodicals 1,800 1,890 1,985 2,084 2,188
%-C .a/es ,000 ,300 ,15 ,94 7,293
%rinting Stationer& 8,400 8,820 9,21 9,724 10,210
%ro"essional "ees 8,000 8,400 8,820 9,21 9,724
!epairs -aintenance 1,800 17,40 18,522 19,448 20,421
.elephone 18,000 18,900 19,845 20,837 21,879
n(estments 100,000 100,000 100,000 100,000 100,000
assets purchase 505,000
term loan repa&ment 91,248 91,248 91,248 91,248 91,248
dra+ings 54,000 5,700 59,535 2,512 5,37
%a&ment to Creditors 10,800 18,840 177,282 18,14
!epa&ment o" .a/es 85,082 30,93 4,85 99,845
TOTAL OUTFLOW 1,3,48 1,452,900 1,457,582 1,553,272 1,53,120
CASH BALANCE 201,352 44,453 12,470 27,358 99,214
PROJECTED CASH FLO STATEMENT
CASHFLOW Year 6 Year 7 Year 8 Year 9 Year 10
SOURCES
Opening balance 99,214 237,548 452,205 753,804 1,153,984
INFLOW
Page | 20
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 21/37
capital introduced
term loan
Cash Sales 1,54,090 1,700,99 1,870,78 2,057,845 2,23,30
!eceipt "rom debtors 351,384 38,522 425,175 47,92 514,41
#or$ing Capital
TOTAL INFLOW 1,99,88 2,324,79 2,748,148 3,279,341 3,932,075
APPLICATIONS
OUTFLOW
Cash %urchases 820,904 81,950 905,047 950,299 997,814
Salar& 229,731 241,217 253,278 25,942 279,239
'an$ charges 12,252 12,85 13,508 14,184 14,893
Con(e&ance 10,721 11,257 11,820 12,411 13,031
)lectricit& 1,847 17,89 18,574 19,502 20,478
*e+spaper
%eriodicals 2,297 2,412 2,533 2,59 2,792
%-C .a/es 7,58 8,041 8,443 8,85 9,308
%rinting Stationer& 10,721 11,257 11,820 12,411 13,031
%ro"essional "ees 10,210 10,721 11,257 11,820 12,411
!epairs -aintenance 21,442 22,514 23,39 24,821 2,02
.elephone 22,973 24,122 25,328 2,594 27,924
n(estments 100,000 100,000 100,000 100,000 100,000
assets purchase
term loan repa&ment 91,248 91,248 91,248 91,248 91,248
dra+ings 8,919 72,35 75,983 79,783 83,772
%a&ment to Creditors 195,453 205,22 215,487 22,22 237,575
!epa&ment o" .a/es 137,74 179,82 22,380 278,558 33,915
TOTAL OUTFLOW 1,759,140 1,872,54 1,994,344 2,125,357 2,2,492
CASH BALANCE 237,548 452,205 753,804 1,153,984 1,5,583
SCHEDULE OF FIED ASSETS AND DEPRECIATION
FURNITURE
0EAR =*D*9 OF THE ASSETSDE(RE"IATION
/<"'OSING &A'AN"E
/ 1;-<<< 1-;<< ;6-;<<
2 ;6-;<< ;-6;< ;2-1;<
Page | 21
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 22/37
4 ;2-1;< ;-21; 73-46;
7 73-46; 7-34: 72-173
; 72-173 7-21; 46-462
1 46-462 4-646 47-;77
3 47-;77 4-7;7 4/-<6:6 4/-<6: 4-/<: 23-:6<
: 23-:6< 2-3:6 2;-/62
/< 2;-/62 2-;/6 22-117
COMPUTER
0EAR =*D*9 OF THE ASSETSDE(RE"IATION
1<"'OSING &A'AN"E
/ 6<-<<< 76-<<< 42-<<<
2 42-<<< /:-2<< /2-6<<
4 /2-6<< 3-16< ;-/2<
7 ;-/2< 4-<32 2-<76
; 2-<76 /-22: 6/:
1 6/: 7:2 426
3 426 /:3 /4/
6 /4/ 3: ;2
: ;2 4/ 2/
/< 2/ /4 6
SCHEDULE OF FIED ASSETS AND DEPRECIATION
AIR CONDITIONER
0EAR =*D*9 OF THE ASSETS DE(RE"IATION /; "'OSING &A'AN"E
/ 1<-<<< :-<<< ;/-<<<
2 ;/-<<< 3-1;< 74-4;<
Page | 22
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 23/37
4 74-4;< 1-;<4 41-676
7 41-676 ;-;23 4/-42<
; 4/-42< 7-1:6 21-122
1 21-122 4-::4 22-12:
3 22-12: 4-4:7 /:-24;6 /:-24; 2-66; /1-47:
: /1-47: 2-7;2 /4-6:3
/< /4-6:3 2-<6; //-6/2
C.+#%
M(+#
0EAR =*D*9 OF THE ASSETS DE(RE"IATION /; "'OSING &A'AN"E
/ 4<<-<<< 7;-<<< 2;;-<<<
2 2;;-<<< 46-2;< 2/1-3;<
4 2/1-3;< 42-;/4 /67-246
7 /67-246 23-141 /;1-1<2
; /;1-1<2 24-7:< /44-//2
1 /44-//2 /:-:13 //4-/7;
3 //4-/7; /1-:32 :1-/34
6 :1-/34 /7-721 6/-373: 6/-373 /2-212 1:-76;
/< 1:-76; /<-724 ;:-<12
SCHEDULE OF REPAYMENT OF LOAN AND INTEREST
Loan Amount 530000
Interest rate 12.0% 0.01000
Loan Tenure 120
EMI Rs. 7,603.96
Year Months Oenin! EMI Interest "rincial Closin!
#alance rea$ment %alance
Page | 23
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 24/37
1 1 530000.00 7603.96 5300.00 2303.96527696.
04
2 527696.04 7603.96 5276.96 2327.00525369.
04
3 525369.04 7603.96 5253.69 2350.27523018.
77
4 523018.77 7603.96 5230.19 2373.77 520645.00
5 520645.00 7603.96 5206.45 2397.51518247.
49
6 518247.49 7603.96 5182.47 2421.49515826.
00
7 515826.00 7603.96 5158.26 2445.70513380.
30
8 513380.30 7603.96 5133.80 2470.16510910.
14
9 510910.14 7603.96 5109.10 2494.86508415.
29
10 508415.29 7603.96 5084.15 2519.81505895.
48
11 505895.48 7603.96 5058.95 2545.01503350.
47
12 503350.47 7603.96 5033.50 2570.46500780.
02
&'()*+,( (.(*+,) (&('&+&/
2 13 500780.02 7603.96 5007.80 2596.16498183.
86
14 498183.86 7603.96 4981.84 2622.12495561.
74
15 495561.74 7603.96 4955.62 2648.34492913.
39
16 492913.39 7603.96 4929.13 2674.83490238.
57
17 490238.57 7603.96 4902.39 2701.57487536.
99
18 487536.99 7603.96 4875.37 2728.59484808.
40
19 484808.40 7603.96 4848.08 2755.88482052.
52
20 482052.52 7603.96 4820.53 2783.44
479269.
09
21 479269.09 7603.96 4792.69 2811.27476457.
82
22 476457.82 7603.96 4764.58 2839.38473618.
44
23 473618.44 7603.96 4736.18 2867.78470750.
66
24 470750.66 7603.96 4707.51 2896.45467854.
21
&'()*+,( ,/0('+*' 0(&(,+/'
3 25 467854.21 7603.96 4678.54 2925.42464928.
79
26 464928.79 7603.96 4649.29 2954.67461974.
12
Page | 24
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 25/37
27 461974.12 7603.96 4619.74 2984.22458989.
90
28 458989.90 7603.96 4589.90 3014.06455975.
84
29 455975.84 7603.96 4559.76 3044.20452931.
64
30 452931.64 7603.96 4529.32 3074.64 449856.99
31 449856.99 7603.96 4498.57 3105.39446751.
60
32 446751.60 7603.96 4467.52 3136.44443615.
16
33 443615.16 7603.96 4436.15 3167.81440447.
35
34 440447.35 7603.96 4404.47 3199.49437247.
86
SCHEDULE OF REPAYMENT OF LOAN AND INTEREST
Year Months Oenin! EMI Interest "rincial Closin!
#alance rea$ment %alance
35 437247.86 7603.96 4372.48 3231.48434016.
38
36 434016.38 7603.96 4340.16 3263.80430752.
58
&'()*+,( ,)'),+&. 0*'.'+(
4 37 430752.58 7603.96 4307.53 3296.43427456.
15
38 427456.15 7603.96 4274.56 3329.40
424126.
75
39 424126.75 7603.96 4241.27 3362.69420764.
06
40 420764.06 7603.96 4207.64 3396.32417367.
74
41 417367.74 7603.96 4173.68 3430.28413937.
46
42 413937.46 7603.96 4139.37 3464.59410472.
87
43 410472.87 7603.96 4104.73 3499.23406973.
64
44 406973.64 7603.96 4069.74 3534.22
403439.
41
45 403439.41 7603.96 4034.39 3569.57399869.
85
46 399869.85 7603.96 3998.70 3605.26396264.
59
47 396264.59 7603.96 3962.65 3641.31392623.
27
48 392623.27 7603.96 3926.23 3677.73388945.
54
&'()*+,( )&)).+)/ )'/.*+.)
5 49 388945.54 7603.96 3889.46 3714.50
385231.
04 50 385231.04 7603.96 3852.31 3751.65 381479.
Page | 25
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 26/37
39
51 381479.39 7603.96 3814.79 3789.17377690.
22
52 377690.22 7603.96 3776.90 3827.06373863.
17
53 373863.17 7603.96 3738.63 3865.33
369997.
84
54 369997.84 7603.96 3699.98 3903.98366093.
85
55 366093.85 7603.96 3660.94 3943.02362150.
83
56 362150.83 7603.96 3621.51 3982.45358168.
38
57 358168.38 7603.96 3581.68 4022.28354146.
10
58 354146.10 7603.96 3541.46 4062.50350083.
61
59 350083.61 7603.96 3500.84 4103.12345980.
48
60 345980.48 7603.96 3459.80 4144.16341836.
33
91247.52
44138.
30 47109.22
6 61 341836.33 7603.96 3418.36 4185.60337650.
73
62 337650.73 7603.96 3376.51 4227.45333423.
28
63 333423.28 7603.96 3334.23 4269.73329153.
55
64 329153.55 7603.96 3291.54 4312.42324841.
12
65 324841.12 7603.96 3248.41 4355.55320485.
57
66 320485.57 7603.96 3204.86 4399.10316086.
47
67 316086.47 7603.96 3160.86 4443.10311643.
37
68 311643.37 7603.96 3116.43 4487.53307155.
85
69 307155.85 7603.96 3071.56 4532.40
302623.
45
70 302623.45 7603.96 3026.23 4577.73298045.
72
71 298045.72 7603.96 2980.46 4623.50293422.
22
SCHEDULE OF REPAYMENT OF LOAN AND INTEREST
Year Months Oenin! EMI Interest "rincial Closin!
%alance rea$ment %alance
72 293422.22 7603.96 2934.22 4669.74 288752.48
Page | 26
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 27/37
91247.52
38163.
68 53083.85
7 73 288752.48 7603.96 2887.52 4716.44284036.
04
74 284036.04 7603.96 2840.36 4763.60279272.
44
75 279272.44 7603.96 2792.72 4811.24 274461.21
76 274461.21 7603.96 2744.61 4859.35269601.
86
77 269601.86 7603.96 2696.02 4907.94264693.
92
78 264693.92 7603.96 2646.94 4957.02259736.
90
79 259736.90 7603.96 2597.37 5006.59254730.
31
80 254730.31 7603.96 2547.30 5056.66249673.
65
81 249673.65 7603.96 2496.74 5107.22244566.
42
82 244566.42 7603.96 2445.66 5158.30239408.
13
83 239408.13 7603.96 2394.08 5209.88234198.
25
84 234198.25 7603.96 2341.98 5261.98228936.
27
91247.52
31431.
32 59816.21
8 85 228936.27 7603.96 2289.36 5314.60
223621.
67
86 223621.67 7603.96 2236.22 5367.74218253.
93
87 218253.93 7603.96 2182.54 5421.42212832.
51
88 212832.51 7603.96 2128.33 5475.64207356.
87
89 207356.87 7603.96 2073.57 5530.39201826.
48
90 201826.48 7603.96 2018.26 5585.70196240.
79
91 196240.79 7603.96 1962.41 5641.55190599.
24
92 190599.24 7603.96 1905.99 5697.97184901.
27
93 184901.27 7603.96 1849.01 5754.95179146.
32
94 179146.32 7603.96 1791.46 5812.50173333.
82
95 173333.82 7603.96 1733.34 5870.62167463.
20
96 167463.20 7603.96 1674.63 5929.33161533.
87
91247.5223845.
12 67402.40
Page | 27
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 28/37
9 97 161533.87 7603.96 1615.34 5988.62155545.
25
98 155545.25 7603.96 1555.45 6048.51149496.
74
99 149496.74 7603.96 1494.97 6108.99143387.
75
100 143387.75 7603.96 1433.88 6170.08 137217.67
101 137217.67 7603.96 1372.18 6231.78130985.
88
102 130985.88 7603.96 1309.86 6294.10124691.
78
103 124691.78 7603.96 1246.92 6357.04118334.
74
104 118334.74 7603.96 1183.35 6420.61111914.
13
105 111914.13 7603.96 1119.14 6484.82105429.
31
106 105429.31 7603.96 1054.29 6549.6798879.6
4
107 98879.64 7603.96 988.80 6615.1692264.4
8
108 92264.48 7603.96 922.64 6681.3285583.1
6
91247.52
15296.
81 75950.71
SCHEDULE OF REPAYMENT OF LOAN AND INTEREST
Year Months Oenin! EMI Interest "rincial Closin!
#alance rea$ment %alance
10 109 85583.16 7603.96 855.83 6748.1378835.0
3
110 78835.03 7603.96 788.35 6815.6172019.4
2
111 72019.42 7603.96 720.19 6883.7765135.6
6
112 65135.66 7603.96 651.36 6952.6058183.0
5
113 58183.05 7603.96 581.83 7022.1351160.9
2
114 51160.92 7603.96 511.61 7092.3544068.5
7
115 44068.57 7603.96 440.69 7163.2736905.3
0
116 36905.30 7603.96 369.05 7234.9129670.3
9
117 29670.39 7603.96 296.70 7307.2622363.1
3
118 22363.13 7603.96 223.63 7380.3314982.8
1
119 14982.81 7603.96 149.83 7454.13 7528.67
120 7528.67 7603.96 75.29 7528.67 0.00 91247.52 5664.3 85583.16
Page | 28
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 29/37
6
PROJECTED RATIOS
1" CURRENT RATIO
PARTICULARS YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5
Current ssets 741352 38453 5870 74098 889828
Current iabilities ' 245882 19977 242138 285991 333217
A ! " B ! 3#02 3#20 2#75 2#61 2#67
PARTICULARS YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR10
Current ssets 1107224 1408848 180111 2311522 2938875
Page | 29
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 30/37
Current iabilities ' 384908 44188 504819 574489 5149
A ! " B ! 2#88 3#19 3#58 4#02 4#51
PROJECTED RATIOS
2" NET PROFIT RATIO
PARTICULARS YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5
*et %ro"it "ter .a/ 170190 1882 129732 199720 27559
Sales ' 1200000 1320000 1452000 1597200 175920
A ! " B ! $ 100 14#18 4#69 8#93 12#50 15#68
PARTICULARS YEAR 6 YEAR 7 YEAR 8 YEAR 9
YEAR
10
*et %ro"it "ter .a/ 359418 452829 557199 73930 804511
Sales ' 193212 2125873 233841 2572307 2829537
Page | 30
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 31/37
A ! " B ! $ 100 18#60 21#30 23#83 26#20 28#43
PROJECTED RATIOS
1" DEBT SERVICE COVERAGE RATIO
PARTICULARS YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5
%' 340,71
8191,154
235,838
290,134
353,389
nstallment +ithnterest'
91,248
91,248
91,248
91,248
91,248
A ! " B ! 3#73 2#09 2#58 3#18 3#87
PARTICULARS YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 0
%' 425,87
1508,277
01,543
70,771
825,213
nstallment +ithnterest' 91,248 91,248 91,248 91,248 91,248
Page | 31
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 32/37
A ! " B ! 4#67 5#57 6#59 7#75 9#04
DOCUMENTS REUIRED FOR SUBMISSION OF LOAN PROPOSAL
P!$$* O* I#9+5+9.(, I9#+)
Two (ass#ort Sie (otogra#s (ass#ort "o#) 9oters ID card Dri,ing 'icense (an "ard (an Allotment 'etter Form 1< of te "oncern
P!$$* O* A99!//
Ration "ard Tele#one &ill Electricit) &ill 'ife Insurance (olic)
Page | 32
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 33/37
O! M(#9($!) D$.&#/
&ank Statements 'atest 1 !onts &ank Statement C(ass%ook'atest ITR- Along =it "om#utation of Income&alance Seet B (B' Account For te 'ast 2 0rs- "ertified &) A "a
Kualification (roof of te Higest (rofessional Degree(roof of "ontinuation Trade 'icense CEsta%lisment CSales Ta+ "ertificate
O! L%(, D$.&#/
!emorandum and Articles of Association "o#) of "ertificate of Incor#oration&oard Resolution'ist of Directors
Page | 33
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 34/37
SBI LOAN APPLICATION FORM
P,(/ $&', (,, +#*$!&(+$#8 /+%# (#9 9( *$!&"
DateLLLLLLLLLLLLLLLLLLLLLLL
FOR OFFICIAL USE ONLYDate A##ro,edCRe$ectedLLLLLLLLLLLLLLLLLLLLLA##lication DateLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL
Amount Re.uestedLLLLLLLLLLLLLLLLLLLLLLLL(artici#ating &ankLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLAmount A##ro,edLLLLLLLLLLLLLLLLLLLLLLLLLL
B./+#// I#*$!&(+$#
/* &USINESS INFOR!ATION?&usiness
NameLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL&usinessAddressLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL&usiness NoLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL Ta+ IDMLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL
FA>MLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLa* 'egal Structure? Sole (ro#rietorsi#LLLLL (artnersi#LLLLLL "or#orationLLLLL OterLLLLL
%* 0ears in %usiness LLLLLLLLLLLLL Date %usiness Started LLLLLLLLLLLLLLLLLLc* If "or#oration- Officers? All Owners wit 2< Ownersi# must %e listed
NameC Title Ownersi# Date Of &irt LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL LLLLLLLd* &rief Descri#tion of te &usiness#roducts- ser,ices- customer %ase- etc*? A more com#lete descri#tion must %e #ro,ided
in te %usiness #lan LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL LLLLLLL
2*(rinci#alsCGuarantors? "om#lete onl) if Guarantor is oter tan te loan a##licant? Name !r* !rs* !s*LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL'ast First !iddleAddress?HomeLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLEm#lo)erC&usinessLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLHome Tel*MLLLLLLLLLLLLLLLLLLLLLLLLLLLLL &usiness Tel*MLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLDate of &irtLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLResident Status? U* S* "itien 0es No
(rinci#alsCGuarantors Name !r* !rs* !s*LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL
'ast First !iddleAddress?HomeLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLEm#lo)erC&usinessLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLHome Tel*MLLLLLLLLLLLLLLLLLLLLLLLLLLLLL &usiness Tel*MLLLLLLLLLLLLLLLLLLLLLLLLLL
Page | 34
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 35/37
Date of &irtLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLResident Status? U*S* "itien 0es No
4* (RO8E"T "OSTSCE>(ENSES?a* (ur#ose of 'oanLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL
%* Amount Re.uestingLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL
c* Total (ro$ect "ostsLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL
7* &USINESS E!('O0!ENT INFOR!ATION?a* "urrent num%er of em#lo)eesLLLLLLLLLLLLLL Num%er of New Ha,en ResidentsLLLLLLLLLLLLLLLLLLif a startu#- note te num%er )ou #lan to ire
%* Num%er of em#lo)ees )ou #lan to ire if loan is a##ro,ed?FullTimeLLLLLL (artTimeLLLLLL
;* ADDITIONA' IN"O!E if different from %usiness?a* SourcesLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL
%* AmountsLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL
1* TA> INFOR!ATION?(ro#ert) PLLLLLLLLLLLLLLLLLLLLLLLLLLLL"urrentLLLLLL Not "urrentLLLLLL(a)roll PLLLLLLLLLLLLLLLLLLLLLLLLLLLL "urrentLLLLLL Not "urrentLLLLLLIncome PLLLLLLLLLLLLLLLLLLLLLLLLLLLL "urrentLLLLLL Not "urrentLLLLLLSales PLLLLLLLLLLLLLLLLLLLLLLLLLLLL "urrentLLLLLL Not "urrentLLLLLTotal Ta+es Owed PLLLLLLLLLLLLLL
3* &AN5 REFEREN"ES: B./+#// (#9$! P!/$#(,T)#e of Account AccountM Name of &ank &usiness or (ersonal"ecking LLLLLLLLLLLLLLLLLLLLLLLSa,ings
Oter'ist
"ACCOUNTANT P$#
;*P,(/ $&', *$,,$+#% (99++$#(, +#*$!&(+$#?
a* Has te %usiness e,er filed for %ankru#tc) #rotectionQ 0es or no- Gi,e details* LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL %* Has te %usiness a##lied to a %ank for a loanQ If )es gi,e detailsQ LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL c* Ha,e an) of te Owners of te %usiness e,er filed for &ankru#tc) Q 0es or No*
LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL d* Are all (a)roll- Federal- State and !unici#al ta+es currentQ If no gi,e details LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL e* Are )ou gainfull) em#lo)ed %) te "it) of New Ha,en Q 0es or NoQ
LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL f* Do )ou a,e immediate Famil) mem%ers em#lo)ed %) te "it) Of New Ha,en Q 0esC No Q
2/
Page | 35
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 36/37
10" FINANCIALDATATwo 2 0ear (ro$ectionTird 0ear O#tional
0EAR I 0EAR II 0EAR III2<<L 2<<L 2<<LSA'ES LLLLLLLLLLLLL LLLLLLLLLLLL 'ess? "OST OF GOODS
LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLL
GROSS (ROFIT LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLL
O(ERATING E>(ENSES?Salaries- =ages LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLL"ommissions LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLLOutside 'a%or LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLL(a)roll Ta+es LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLLAd,ertising B (romotion LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLL"ar B Deli,er) LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLLGen* Office Admin* LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLL'egal B Accounting LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLLO#erating Su##lies LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLL&ad De%ts LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLL
Rent LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLLRe#airs B !aintenance LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLLUtilities LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLLInsurance LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLLTa+es B 'icenses LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLLDe#reciation LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLLInterest LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLL!iscellaneous LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLLTOTA' O(ERATING E>(ENSES LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLL(ROFIT 'OSS (RETA> LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLLTA>ES LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLL
NET (ROFIT 'OSS LLLLLLLLLLLLLL LLLLLLLLLLLLL LLLLLLLLLLLLL
11" TECHNICAL SERVICE PROVIDER
(" D+9 )$. !+5 #+(, (//+/(# +# $&',+#% +/ ('',+(+$#
" I* )/8 #(& $* T#+(, S!5+ P!$5+9!
Page | 36
7/24/2019 Term Loan Metals
http://slidepdf.com/reader/full/term-loan-metals 37/37
DISCLOSURE AGREEMENT
Ha,ing su%mitted a Small &usiness Initiati,eCSmall &usiness Re,ol,ing 'oan Fund A##lication- andin accordance wit te #olicies and #ractices of te "it) of New Ha,ens Small &usiness Initiati,e-IC=e- te undersigned- ere%) autorie and gi,e consent to Small &usiness Initiati,e staff to contact
all #ersons- #arties- institutions- etc*- to wom IC=e are inde%ted- for te #ur#ose of o%taining aconfidential credit re#ort*Tis Agreement also #roi%its Small &usiness Initiati,e staff from di,ulging or offering tis
confidential information to an) #ersons- #arties- institutions- etc*- e+ce#t tose #ersons constituting teSmall &usiness Initiati,e 'oan Re,iew "ommittee* LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLSignature Date
LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLSignature Date
CERTIFICATION DISCLOSURE AGREEMENT
I ere%) certif) te a%o,e information is true and correct* Te Undersigned furter re#resents tattere are no encum%rances against an) of te foregoing #ro#ert) e+ce#t tose s#ecificall) discloseda%o,e* S&I is autoried to ,erif) te information disclosed and to #erform a credit in,estigation* TeUndersigned autories S&I to gi,e credit information to an) credit re#orting ser,ice and to ad,iseoters a%out )our credit e+#erience wit S&I* It is also agreed tat )our financial statement sallremain te #ro#ert) of S&I weter or not credit is granted and tat all documentation will %emaintained to #rotect )our confidentialit) in accordance wit te Freedom of Information Actre.uirements*SignedLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL
DateLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL
A##licantSignedLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL
DateLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLL"oA##licantCGuarantorRe,iewed %) S&I Staff
LLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLLAutoried Signature
top related