Allahabad Bank Loan Application - Excel

Description

Allahabad Bank Loan Application document sample

Shared by: iwq18861
-
Stats
views:
47
posted:
12/9/2010
language:
English
pages:
23
Document Sample
scope of work template
							                                   Jaipur Vidyut Vitran Nigam Limited
                              BUDGET ESTIMATES FOR THE YEAR 2009-2010
                            AND REVISED ESTIMATES FOR THE YEAR 2008-2009

                                         STATEMENT - I
             ABSTRACT OF REVENUE INCOME & EXPENDITURE OF DIRECTION OFFICES
                                                                                   (Rs. in lakhs)
S.No.                             PARTICULARS                BUDGET     REVISED      BUDGET
                                                             ESTIMATES ESTIMATES    ESTIMATES
                                                              2008-09    2008-09      2009-10
 1         OTHER INCOME
        i) Interest on staff loan & Qtr. Rent
       ii) Sale of Scrap / Tender From
      iii) Subsidy from State Govt:-
           a) Cash Support under FRP
           b) Retention of ED
           c) Subsidy for additional Power Purchase
           d) Interest Subsidy on World Bank Loan

                           Total (iii)

     iv) Interest Subsidy on REC Loans
      v) Rebate on prompt payment of Power Purchase
     vi) Rebate on prompt payment of Power Finance Corp.

                                   TOTAL ( 1 )

 2           REVENUE EXPENDITURE

       i)    Power Purchases
      ii)    Repairs and maintenance
     iii)    Salaries
     iv)     Administrative & General Expenses
      v)     Depreciation

                                   TOTAL ( 2 )

 3           Interest & other charges :
        i)   Interest on Government loan
       ii)   Interest to other
      iii)   Cost of raising finance
     iv)     Bank charges
       v)    Guarantee charges
     vi)     Written of Deffered Revnue Exp.
     vii)    Up Front-end fee

                                   TOTAL ( 3 )

             LESS : Capitalised

                               NET TOTAL ( 3 )

 4           Bad & Doubtful Debts
 5           Fringe Benefit Tax
 6           Loss of Share CPF Trust

                      Total Revenue Expenditure
                                 Jaipur Vidyut Vitran Nigam Limited
                             BUDGET ESTIMATES FOR THE YEAR 2009-2010
                           AND REVISED ESTIMATES FOR THE YEAR 2008-2009

                            SUBSIDIARY STATEMENT - I
REVENUE INCOME & EXPENDITURE OF DIRECTION OFFICES                        (Rs. in lakhs)
 S.No.              PARTICULARS                      BUDGET     REVISED    BUDGET
                                                     ESTIMATES ESTIMATES ESTIMATES
                                                      2008-09    2008-09    2009-10
  1                       2                              3          4           5
  1    OTHER INCOME

        i) Relief from the F.D.R. with State Govt. for int. &
           Other Finance charges on RSEB Bonds
       ii) Interest on staff loan & Qtr. Rent
      iii) Sale of Scrap / Tender From
      iv) Subsidy from State Govt:-
           a) Cash Support under FRP
           b) Retention of ED
           c)Subsidy for additional Power Purchase
           d) Interest Subsidy on World Bank Loan

                          Total (iv)

      v) Interest Subsidy on REC Loans
      vi) Rebate on prompt payment of Power Purchase
      vi) Rebate on prompt payment of Power Finance Corp.

                                 TOTAL ( 1 )

  A      POWER PURCHASES

       1 Power purchases f

                                 TOTAL ( A )

  ( B ) REPAIRS AND MAINTENANCE

   ( I ) R & M of plant & Machinery
         Consumer services related to meters
         Lumsum provision at the disposal of C.M.D.

                                 TOTAL ( I )

  ( II ) R & M of Building
         R & M of other civil works

                                 TOTAL ( II )

  ( III ) R & M of Vehicles
          Tyres, Tube, and Batteries ( Lumsum provision )

                                 TOTAL ( III )
 1                                2                3   4   5
( IV ) R & M of Furniture & Fixtures
       R & M of Office equipments
       R & M of Consumers Servicing
       AMC of Computers
       AMC of photocopy machine

                               TOTAL

                             TOTAL ( B )

     less : Capitalisation

                   NET TOTAL ( B )
( C ) EMPOLOYEES COST (SALARY & WAGES)

     Head offices
     Secretary (Admn.)
     ZCE(J/Z),Jaipur
     ZCE(K/Z),Kota
     CE( Comml.)
     CE( RE&P )
     CE( MM )
     Dy.CE ( CIVIL )
     CAO (FM-W&M)
     CAO (ATR)
     Addl.SP(Vig.)
     SE ( RE )
     SE(Plan)
     SE ( TW )
     SE ( M&P ) Jaipur
     SE ( M&P ) Kota
     SE ( I & S )
     SE ( IT&CRP )
     Lumpsum Provision at the Disposal of CMD

                               TOTAL

      LESS : Estt. Cost charged to capital works

                         NET TOTAL ( C )

( D ) ADMINISTRATION & GENERAL EXPENSES

     Head office
     Secretary (Admn.)
     ZCE(J/Z),Jaipur
     ZCE(K/Z),Kota
     CE( Comml.)
     CE( RE&P )
     CE (MM)
     Dy.CE ( CIVIL )
     CAO (FM-W&M)
     CAO (ATR)
     Addl.SP(Vig.)
     SE ( RE )
     SE (Plan)
     SE ( TW )
1                              2                               3   4   5
      SE ( M&P ) Jaipur
      SE ( M&P ) Kota
      SE ( I & S )
      SE ( IT&CRP )
      Lumpsum Provision at the Disposal of CMD

                               TOTAL

      LESS: Capitalised

                          NET TOTAL ( D )

(E)   Lease Rental Charges
(F)   Depreeciation & other cost relating to fixed Assets.
(G)   Interest & other finance charges:
  1   Interest charges on loan from:
      StateGovernment
      SLR Bonds
      LIC
      REC
      REC-RGGVY
      JVVNL Bonds
      POWER FINANCE CORPORATION
      LOAN FROM PUNJAB & SIND BANK
      LOAN FROM HUDCO
      LOAN FROM VIJAYA BANK
      LOAN FROM Allahabad Bank
      LOAN FROM Central Bank of India
      LOAN FROM Oriental Bank of Commerce
      WORLD BANK
      APDRP (Loan)
      Borrwing for STL/CC Limit/ LC Commission
      Borrwing for Non-Plan Works form PFC/REC/FI's

                             Sub-total -1

      LESS: capitalised

                           NET TOTAL (1 )

    2 Other finance charges
    i Cost of Raising Finance:
      Stamp Duty
      Premium on Redunption of Boands 96
      Trusteeship / Survelliance / Registrar
      Advisory Fee
      Registration Fee to ROC
      Brokerage & Under writing Charges
      Loan Arranger Fee
      Interest on Application Money
      Cradit Rating Fees
      Insurance Premium Cost Fire Policy & Transit Insurance
      Int. Charges on CC Limit
      Misc. Charges
      Trusteeship Acceptance Fee
1                                  2         3          4          5
      Incentive to Direct investors
      Up front-end fee
      Written of Deffered Revnue Exp.

                              Sub-total-i
    ii Bank Charges For :-

      Remittance
      Collection
      Other Bank Charges

                             Sub- total-ii

    iii Guarantee Charges

                             Sub-total-2

                            Total -G (1-2)

( H ) Other Debits
      Bad & Doubtful Debts
      Fringe Benefit Tax
      Loss of Share CPF Trust

                             TOTAL ( H )

                   NET TOTAL ( A TOH )           0.00       0.00       0.00
        Par.                          2008-09                        2009-10
                       Fix.Assets       WIP     TOTAL   Fix.Assets    WIP      TOTAL

Op.Bal -FA (08-09 )


Cl..Bal -FA (08-09 )


TOTAL

AV-

Int.of LT

IDC = A.V.WIP X Int. on Long.Term
                     AV.FA + AV.WIP
                          Jaipur Vidyut Vitran Nigam Limited
                        BUDGET ESTIMATES FOR THE YEAR 2009-2010
                  AND REVISED BUDGET ESTIMATES FOR THE YEAR 2008-2009

Detailed Budget Estimates of Revenue & Expenditure for the Year 2009-10
& Revised for the year 2008-09
                                                                                      ( Rs. In lacs)
  S.No.                       Particulars                   Budget        Revised         Budget
                                                           Estimates      Estimates      Estimates
                                                            2008-09        2008-09        2009-10
    1                              2                           3              4                5
    1     REVENUE INCOME

    A     Revenue from Sale of power
    B     Meter Rent / Transformer Rent
    C     Recovery from Theft
    D     Misc. Charges from Consumers
    E     Other Income:-
          i ) Interest on Staff Loans & Advances
          ii) Delayed Payment Charges from Consumers
          iii) Income from Trading
          iv) Misc.receipts
          v) Rebate on Prompt Payment of Power Purchase
          vi) Interest Subsidy on REC Loans
          vi) Rebate on Prompt Payment PFC/REC

                     TOTAL - REVENUE INCOME                       0.00          0.00             0.00

    2     REVENUE EXPENDITURE
    A     Power purchases
    B     Repair & Maintenance
    C     Employees Cost
    D     Administrative & General Expenses
    E     Depreciation & related debits
    F     Lease Rental
    G     Interest & Other Finance Charges:
          i ) Interest to other
               Less: interest capitalised
               Net interest charges
          ii) Rebate to consumers
          iii) Cost of Raising Finance
          iv ) Bank Charges
          v) Guarantee Charges
          vii) Restructuring premium paid to Fis/ Banks
   H      Provision for Bad & Doubtful debts
   I      Income Tax
   J      Prior period adjustment
   K      Fringe Benefit Tax
   L      Interest on consumer S/D & Metere Security
   M      Loss of Share of CPF Trust

                 TOTAL - REVENUE EXPENDITURE                      0.00          0.00             0.00
1                               2                      3          4          5
3   Surplus/(-)Deficit                                     0.00       0.00       0.00
4   Internal Resources:
    i) Profit / Loss                                       0.00       0.00       0.00
    ii) Add: Depreciation                                  0.00       0.00       0.00
    iii) Net Deficit ( i + ii )                            0.00       0.00       0.00
    iv) Debts & Deposits                                   0.00       0.00       0.00
    v) Consumers' contribution.

                     Sub-Total :(i to v)                   0.00       0.00       0.00

    vi) Less: Repayment of Loans to Financial
               Institutions & State Govt.
    viii) Internal Resourses Generated
    ix) Add : 1) Incremental Working Capital Loan
              2) Interest Free Loan against Non
                 Application of traiff on Domestic &
                 Agriculutre Consumers
              3) Interest Free Loan for purchase of
                Addl. Power During Rabi Season
             4) Received from FI's for purchase of
                Addl. Power During Rabi Season
                          Total (ix)                       0.00       0.00       0.00
                      Net Internal Resources               0.00       0.00       0.00
                                 Jaipur Vidyut Vitran Nigam Limited

                                               STATEMENT - 2

Budget Estimates of Capital Receipts & Payments for the Year 2009-10
& Revised Estimates for the Year 2008-09
                                                                                       ( Rs. In lacs)
    S.No.                       Particulars                     Budget        Revised        Budget
                                                               Estimates      Estimates    Estimates
                                                                2008-09        2008-09       2009-10

A               RECEIPTS

            1 Shares Capital
            2 Equity from State Govt. inculding Ways &
              Means Advance
            3 Loan from other Financial institutions
              ( Financial institutions,Bonds,L.I.C.,S.P.A.,
              P.F.C., R.E.C., Words Bank & A.P.D.R.P.)
            4 RGGVY including grant
            5 APDRP Grant
            6 Deposits for Specific Job
            7 Grant from REC& SC/ST-D.C.for connection
              Under Kutir Joyti Prorgramme
            8 Internal Resources
            9 Uncovered

                TOTAL RECEIPTS                                         0.00          0.00        0.00

            B   PAYMENT
            1   Expenditure on Capital works
            2   Interest Capitalised
            3   Expenditure on Staff engaged on execution
            4   Proportion of administrative expenses

                TOTAL PAYMENTS                                         0.00          0.00        0.00
                              Jaipur Vidyut Vitran Nigam Limited

                           STATEMENT- 3

Budget Estimates of Purchase,Issue & Stock for the Year 2009-10
& Revised Estimates for the Year 2008-09
                                                                   ( Rs. In lacs)
  S.No.                    Particulars                Budget       Revised           Budget
                                                     Estimates     Estimates        Estimates
                                                      2008-09       2008-09          2009-10

          1 STORE IN STOCK AT THE BEGINNING
            OF THE YEAR

           a) Maintenance )
           b) Capital     )
           c) Fuel       )

           TOTAL ( 1 )

          2 PURCHASE / RECEIPTS

           a) Maintenance )
           b) Capital     )
           c) Fuel       )

           TOTAL ( 2 )

           TOTAL ( 1+2 )

          3 ISSUE

           a) Maintenance )
           b) Capital     )
           c) Fuel       )

           TOTAL ( 3 )

          4 STORES IN STOCK AT
            CLOSE OF THE YEAR

           a) Maintenance )
           b) Capital     )
           c) Fuel       )

           TOTAL ( 4 )
                             Jaipur Vidyut Vitran Nigam Limited
                                        SUBSIDIARY STATEMENT - 1

                  Detailed Budget Estimates of Revenue Income for the Year 2009-10
                              & Revised Estimates for the year 2008-09
                                                                               (Rs. in lakhs)
S.No.                       Particulars                    Budget       Revised          Budget
                                                          Estimates     Estimates       Estimates
                                                           2008-09       2008-09         2009-10
 1                               2                            3             4               5
 A           REVENUE FROM SALE OF POWER

         i   Domestic
        ii   Non - Domestic
       iii   Public Street Lighting
      iv     Agriculture - Metered
        v    Agriculture - Flat
      vi     Small Industrial Power
      vii    Medium Industrial Power
     viii    Large Industrial Power
      ix     Public Water Works-Small
        x    Public Water Works-Medium
      xi     Public Water Works-Large
      xii    Nursery
     xiii    Bulk Supply to mixed load
     xiv     Poultry
     xv      Traction - Railway

                               TOTAL - A

 B           METER RENT /SERVCE LINE RENTAL

             Meter Rent/C.T.P.T. Rent
             Transformer Rent

                              TOTAL - B

 C           Recovery from Theft

 D           MISCELLANEOUS CHARGES
             FROM CONSUMERS

         i Re-connection fee & Misc. Chaarges
        ii Fixed Service Charges


                              TOTAL - D
1                               2
E          Other Income:

       i   Interest on staff loan
      ii   Late Payment Surcharge
     iii   Gain on sale of fixed assets
     iv    Sale of tender
      v    Excess found on physical verification
     vi    Misc. receipts including qtr.rent
    vii    Sale of Scrap Obsolete
    viii   Rebate on Prompt Payment of Power Purchase
     ix    Interest subsidy on REC Loan
      x    Rebate on Prompt Payment of PFC/REC

                           TOTAL - E                    0.00   0.00   0.00

                    GRANT TOTAL ( A TO E )              0.00   0.00   0.00
                                   Jaipur Vidyut Vitran Nigam Limited
                                                 SUBSIDIARY STATEMENT - 2

                      Detailed Budget Estimates of Revenue Expenditure for the Year 2009-10
                                    & Revised Estimates for the year 2008-09
                                                                                          (Rs. in lakhs)
    S.No.                        Particulars                     Budget         Revised         Budget
                                                                Estimates      Estimates      Estimates
                                                                 2008-09        2008-09         2009-10
     1                                2                              3             4                5
                  REVENUE EXPENDITURE:

A                 POWER PURCHASE

                                 TOTAL - A                                  0.00       0.00           0.00
B                 REPAIRS & MAINTENANCE

             1    R & M Of Plant & Machinery
              i   Distribution
             ii   Consumer Servicing
            iii   Related to Meters
            iv    Other Repairs of Transformers

                                     Total - 1                              0.00       0.00           0.00

            2 Operation & Maint. of 33/11 KV GSS
              Awarded to Contractors.
            3 R & M of Building & other civil works
            4 R & M of Lines,Cable and Net Works

                                   Total - 2 to 4                           0.00       0.00           0.00

            5 R & M of Vehicles
              ( a ) Truck , Tempo
              ( b ) Lumpsum Provision for H.O.
              ( c ) Buses
              ( d ) Jeeps , Cars
              ( e ) Tyres , Tube and Batteries

                                      Total-5                               0.00       0.00           0.00
    1                               2                          3          4          5
         6 R & M of Furniture and fixtures
         7 R & M of Office equipment
           ( a ) A.M.C of Computer
             ( b ) A.M.C of Photo Copy/DuplicateCopy Machine
             ( c ) A.M.C of EPABX in O.P.H.Jaipur
             ( d ) Lumpsum Provision at the Disposal of CMD

                                 Total 6 to 7                      0.00       0.00       0.00

                             Total B ( 1 to 7 )                    0.00       0.00       0.00
             Less: Exp. Capitalized

         8                      Net Total B:                       0.00       0.00       0.00

             EMPLOYEES COST ( SALARY & WAGES )

C         1Head offices
         2 Chairman & Manging Director
         3 Secretary (Admn.)
         4 ZCE(J/Z),Jaipur
         5 ZCE(K/Z),Kota
         6 CE( Comml.)
         7 CE( RE&P )
         8 CE( MM )
         9 Dy.CE ( CIVIL )
        10 CAO (FM-W&M)
        11 CAO (ATR)
        12 Addl.SP(Vig.)
        13 SE ( RE )
        14 SE(Plan)
        15 SE ( TW )
        16 SE ( M&P ) Jaipur
        17 SE ( M&P ) Kota
        18 SE ( I & S )
        19 SE ( IT&CRP )
        20 Superintendence
        21 Lumpsum Provision at the Disposal of CMD

                                  Total - C                        0.00       0.00       0.00

             Less : Estt.Cost Charged to Capital Works

                                Net Total - C                      0.00       0.00       0.00
    1                          2                          3          4          5
             ADMINSTRATIVE & GENERAL EXPENSES

D            Head office
             1
         2   Secretary (Admn.)
         3   ZCE(J/Z),Jaipur
         4   ZCE(K/Z),Kota
         5   CE( Comml.)
         6   CE( RE&P )
         7   CE (MM)
         8   Dy.CE ( CIVIL )
         9   CAO (FM-W&M)
        10   CAO (ATR)
        11   Addl.SP(Vig.)
        12   SE ( RE )
        13   SE (Plan)
        14   SE ( TW )
        15   SE ( M&P ) Jaipur
        16   SE ( M&P ) Kota
        17   SE ( I & S )
        18   SE ( IT&CRP )
        19   Superintendence
        20   Lumpsum Provision at the Disposal of CMD

                                Total - D                     0.00       0.00       0.00

             Less : Admn. and General Expenses
                    Charged to Capital Works

                              Net Total - D                   0.00       0.00       0.00

        E Depreciation
        F Interest & Other finance Charges

        1 Interest Charges on Loan From :
          StateGovernment
          SLR Bonds
          LIC
          REC
          REC-RGGVY
          JVVNL Bonds
          POWER FINANCE CORPORATION
          LOAN FROM PUNJAB & SIND BANK
          LOAN FROM HUDCO
          LOAN FROM VIJAYA BANK
          LOAN FROM Allahabad Bank
          LOAN FROM Central Bank of India
          LOAN FROM Oriental Bank of Commerce
          WORLD BANK
          APDRP (Loan)
          Borrwing for STL/CC Limit/ LC Commission
          Borrwing for Non-Plan Works form PFC/REC/FI's

                                Total - 1                     0.00       0.00       0.00
1                                   2                      3          4          5

           Less : Interest Capitalised

                              Net Total - 1                    0.00       0.00       0.00

      2 Other Finance Charges:-

     a     Restructuring premium paid to FIs/Banks
     b     Cost of Raising Finance:-
       i   Trusteeship /Surviliance Charges/Registrar
      ii   Stamp Duty
     iii   Other expenses related to Bonds
    iv     Advisory Fee
      v    Trusteeship Acceptance Fee
    vi     Registration & Mrotage fee for LIC,IDBI,SIDBI
    vii    Brokerage & underwriting charges
           a) Loan arranger fee
           b) Interest on application money
    viii   Credit Rating Fee
     ix    Up front end fee
      x    Insurance Premium Cost /Fire Policy/
     xi    Transit insurance
     xii   Int.charges on C.C.Limit
    xiii   Misc. Charges
    xiv    Registration Fee to ROC

                          Sub-Total -b                         0.00       0.00       0.00
      c Bank Charges for :
        a) Remittance
        b) Collection
        c) Others

                              Sub-Total -c                     0.00       0.00       0.00

      d Guarantee Charges

                                 Total-2                       0.00       0.00       0.00

      3 Rebate on supply of energy at specified Voltage

                             Total F ( 1 to 3)                 0.00       0.00       0.00

     G OTHER DEBITS:

           Bad & Doubtful debts
           Fringe Benefit Tax
           Interest on consumer S/D & Meter Security
           Loss of Share CPF Trust

                                 Total- G                      0.00       0.00       0.00

                      Total Revenue Expenditure                0.00       0.00       0.00
                             Jaipur Vidyut Vitran Nigam Limited
                            BUDGET ESTIMATES FOR THE YEAR 2009-2010
                       AND REVISED BUDGET ESTIMATES FOR THE YEAR 2008-2009

      ESTIMATES OF LOANS AND ADVANCE OF THE JAIPUR DISCOM EMPLOYEES

HEAD OFFICE                                                              ( RS. IN THOUSANDS )
 S.No.                       Particulars                 Budget         Revised         Budget
                                                        Estimates       Estimates      Estimates
                                                         2008-09         2008-09        2009-10
(i)       ADVANCE BEARING INTEREST

          1 House Building Advance
            a) for officers and staff covd. U/categry
              No 6 of board's pay scale
            b) For staff covred under categary
               No 1 to 5 of Board's pay scales
            c) L/S provision for Distribution

                              TOTAL ( 1 )                           0             0                0

          2. Advance for purchase of motor Conv.
             advance.
          3. Advance for purchase of Conveyance
          4. L/S provision for distribution of
             Conveyance advance
          5. Food Grain Advance.

                               TOTAL ( i )                     0.00            0.00           0.00

 ( ii )   ADVANCE NOT BEARING INTEREST
          LUMPSUM PROVISION FOR :
          a) Advance for pay
          b) Advance for T.A.
          c) Festival Advance
          d) Others Advance

                              TOTAL ( ii )                          0             0                0

                            TOTAL ( i & ii )                        0             0                0
                           Jaipur Vidyut Vitran Nigam Limited

                                  SUBSIDIARY STATEMENT - 3

    Detailed Budget Estimates of Payment due on Capital Liabilities
    for the Year 2009-10 & Revised Budget Estimates for the year 2008-09

                                                                                    (Rs.in lakhs)
S.No.                      Particulars                  Budget         Revised         Budget
                                                       Estimates       Estimates      Estimates
                                                        2008-09         2008-09        2009-10
          REPAYMENT DUE
        1 APDRP
        2 World Bank
        3 Bonds ( SLR )
        4 LIC of India
        5 JVVNL Bonds ( 2001-2002 )
        6 REC
        7 Power Finance Corporation
        8 Punjab & Sind Bank
        9 HUDCO
    10 Interest free Loan from PFC
          TOTAL                                                 0.00         0.00           0.00
                              Jaipur Vidyut Vitran Nigam Limited

                                        SUBSIDIARY STATEMENT - 4

                     Detailed Budget Estimates of Other appropriaton of Profit
                   for the Year 2009-10 & Revised Estimates for the year 2008-09

                                                                               (Rs. in lakhs)
S.No.                     Particulars                    Budget       Revised          Budget
                                                        Estimates     Estimates       Estimates
                                                         2008-09       2008-09         2009-10



    1 Balance brought forward from last year

    2 Deficit form Revenue Account



    3 Total ( 1 + 2 )                                          0.00           0.00          0.00



    4 Credit transfer from General Reserve Fund



    5 Total ( 3 + 4 )                                          0.00           0.00          0.00



    6 Appropriations:



     i Contribution to Revenue & Reserve Fund

    ii Sinking fund for repayment of borrowing

    iii General Reserve



        Balance Carried Forward ( 5 - 6 )                      0.00           0.00          0.00
                            Jaipur Vidyut Vitran Nigam Limited

                                   SUBSIDIARY STATEMENT -5

           Detailed Budget Estimates of Capital Receipt for the Year 2009-10
           & Revised Estimates for the year 2008-09

                                                                            (Rs. in lacs)
S.No.                    Particulars                 Budget        Revised           Budget
                                                    Estimates      Estimates        Estimates
                                                     2008-09        2008-09          2009-10


          LOANS FROM


        1 World Bank
        2 Loan Assistance Under APDRP
        3 Grant Under APDRP
        4 RGGVY including grant
        5 LIC of India
        6 REC including MNP & SPA
        7 HUDCO
        8 Vijaya Bank
        9 Allahabad Bank
    10 Central Bank of India
    11 Oriental Bank of Commerce
    12 PFC
    13 Equity from State Govt.
    14 FI's/Banks
    15 Deposits for Specific Job
    16 Internal resources
    17 Uncovered


          Total                                             0.00           0.00            0.00
                            Jaipur Vidyut Vitran Nigam Limited

                                      SUBSIDIARY STATEMENT - 7

        Budget Estimates of Loans & Advance and other Debts for the year 2009-10
        & Revised Budget Estimates for the year 2008-09

                                                                                     (Rs. In lakhs)
S.No.                       Particulars                     Budget      Revised         Budget
                                                           Estimates    Estimates      Estimates
                                                            2008-09      2008-09        2009-10
 1                                2                            2            3               4

         LOANS & ADVANCES

 1       Advances to Suppliers/Contractors (Capital)
 2       Advances to Suppliers/Contractors ( O&M )
 3       Other Loans & Advances
          (A) Loans & Advances to staff interest Bearing
             i) Lumpsum Provision for Distribution
                for Conveyance Advance
             ii) Food Grain Advance

                              Total (A)                          0.00         0.00             0.00

          (B) Loans & Advances to staff interest Free
             i) Advance Pay
             ii) Festival Advance
             iii) Travelling Advance
             iv) Other Advance

                              Total (B)                          0.00         0.00             0.00

                            Total (A + B)                        0.00         0.00             0.00

 4       Loans & Advances to Licence
 5       Advances to Income Tax
 6       Advances to Other/Nigam
 7       Loans & Advances to Others

                            Total (1 to 7)                       0.00         0.00             0.00

         Less: Recoveries                                        0.00         0.00             0.00

                     Net Loans & Advances                        0.00         0.00             0.00

         Electricity Duty (Assessment)                           0.00         0.00             0.00
                                         Jaipur Vidyut Vitran Nigam Limited

                                               SUBSIDIARY STATEMENT - 1 B

                   ABSTRACT OF CAPITAL EXPENDITURE IN RESPECT OF DIRECTION OFFICES

                                                                                                       Rs. In lakhs
S.No.                                    Particulars                         Budget       Revised        Budget
                                                                            Estimates     Estimates     Estimates
                                                                             2008-09       2008-09       2009-10
 1                                             2                                3             4              5

     1A          A. GENERAL EQUIPMENTS

                 I ) Direction office
                 II) Lumpsum Provision for T & P articles at
                     the disposal of the CMD

         B       B. PURCHASE OF VEHICLES
                 I ) Direction office
                 II) Lumpsum Provision for Purchases of vehicles
                     at the disposal of the CMD

                                          Total ( 1 )                              0.00         0.00           0.00

     2           ADMINISTRATIVE & RESIDENTIAL BUILDING

         i)      i) Controller of Stores
         ii)     ii) Const. Of Building for Nigam office
         iii)    iii) Lumpsum provision at the disposal of CMD
         iv)     iv) Other direction offices
         v)      v) Civil Circles
         vi)     vi) M & P Wing
         vii)    vii) S.E.( Civil )
         viii)   viii) Essential civil works for installation of computer
                      system

                                          Total ( 2 )                              0.00         0.00           0.00

                                        Total ( 1 + 2 )                            0.00         0.00           0.00

                 Less:

         i)      i) Expenditure on staff engaged on Capital Works
         ii)     ii) Direction & Supervision Charges

                                        NET WORKS                                  0.00         0.00           0.00
                         Jaipur Vidyut Vitran Nigam Limited

                                  SUBSIDIARY STATEMENT - 7 A

          Budget Estimates of Loans & Advance to the Employees to the Nigam

                                                                               (Rs. In lakhs)
S.No.                    Particulars                  Budget      Revised         Budget
                                                     Estimates    Estimates      Estimates
                                                      2008-09      2008-09        2009-10
 1                                2                      2            3                4

 A      ADVANCES BEARING INTEREST
        i ) Lumpsum Provision for Distribution for
            Conveyance Advance
        ii) Lumpsum Provision for Distribution for
            Food Grain

                          Total ( A )                      0.00         0.00              0.00

 B      ADVANCES NON BEARING INTEREST
        LUMPSUM PRIVISION FOR

        i ) Advance Pay
        ii ) Festival Advance
        iii) Travelling Advance
        iv) Other Advance

                          Total ( B )                      0.00         0.00              0.00

                        Total ( A + B )                    0.00         0.00              0.00

        Deduct - Recoveries                                0.00         0.00              0.00

        Net Total                                          0.00         0.00              0.00

						
Related docs