c 43, pamposh enclave greater kailash - i public...
TRANSCRIPT
S N NANDA amp CO CHARTERED ACCOUNTANTS E-mail snncosnnconet
infosnnconet
C 43 PAMPOSH ENCLAVE GREATER KAILASH - I NEW DELHI - I IO 048
PH 91-11 -26227853 41731475 FAX 91 -11 -26227853
INDEPENDENT AUDITORS REPORT
The Chief Financial Officer National Housing Bank Core-SA India Habitat Centre Lodhi Road New Delhi - 110003
Report on the Project Financial Statements
We have audited the accompanying financial statements of the National Housing Bank - Low Income Housing Finance Project financed under Credit No 5283-IN which comprise the statement of Sources and Application of Funds and the Reconciliation of Claims to Total Applications of Funds for the period ended 30062018 (01072017 to 30062018) These statements are the responsibility of the Projects Management Our responsibility is to express an opinion on the accompanying financial Statements based on our audit
We conducted our audit in accordance with the Auditing Standards promulgated by the Institute of Chartered Accountants of India Those Standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement Our Audit examines on a test basis evidence supporting the amounts and disclosures in the financial statements It also includes assessing the accounting principles used and significant estimates made by management as well as evaluating the overall statement presentation We believe that our audit provides a reasonable basis for our opinion
In our opinion the financial statements present fairly in all material respects the sources and application of funds of National Housing Bank - Low Income Housing Finance Project for the period ended 30062018 (01072017 to 30062018) in accordance with Institute of Chartered Accountants of India Accounting Standards
In addition as shown by records provided to us and to the best of our information and according to the explanations given to us
a) With respect of Internal Unaudited Financial Report adequate supporting documentation has been maintained to support claims to the Government of India for the reimbursements of expenditure incurred
b) We have verified the Statement of Sources and Application of Funds as well as the Statement of Reconciliation of Claims to Total Application of Funds
c) Expenditures (including sub Loans to PLis) shown in the PFS are eligible for ~~_ financing under the legal agreements are recorded in the books of account of
cf HB and no other sources of funds have been received by NHB for these O penditures
Pub
lic D
iscl
osur
e A
utho
rized
Pub
lic D
iscl
osur
e A
utho
rized
Pub
lic D
iscl
osur
e A
utho
rized
Pub
lic D
iscl
osur
e A
utho
rized
d) The bank funds claimed during the reported period shown in the Project Financial Statements are eligible under the agreements However part amount received by NHB from Government of India The same are recorded in the books of accounts as assets amp liability Further necessary disclosures have also been made in the notes to accounts
e) The accounting and internal control systems underlying the project including material compliance with the Project Operational Manual and oversight over the Project funds were adequate and maintained throughout the audit period
f) Project funds have been provided to PLis that meet the eligibility criteria given in the Project Operational Manual and that the aggregate of the housing loans made to beneficiaries under each category (quadrant) is within the individual limits set forth in the Project Operational Manual
g) Contracts for consultancy services have been provided as per the agreed procedures During the FY 2017-18 no Contract has been given
For SN Nanda amp Co Chartered Accountants
FRN 000685N fl ~-tQ~t t(_f
S N Nanda Partner Partner M No 005909
Date September 04 2018 Place New Delhi
S N NANDA amp CO CHARTERED ACCOUNTANTS E-mail snnco(i)snnconet
infosnnconet
The Chief Financial Officer National Housing Bank Core-SA India Habitat Centre Lodhi Road New Delhi - 110003
Respected Sir
Management Letter
C 43 PAMPOSH ENCLAVE GREATER KAI LASH - I NEW DELHI - 110 048
PH 91-11-26227853 41731475 FAX 91-11-26227853
This management letter is provided in connection with your audit of the Project Financial Statements of the Low Income Housing Finance Project under Credit No 5283- IN (the Project) for the year ended on 30062018 (01 072017 to 30062018) for the purpose of expressing an opinion on the findings of the audit and recommendations for improvement in Internal Control and other matters corning to attention of the auditor during the audit
Our audit plan was prepared using a risk-based methodology that includes an assessment of the systems records amp control of the Bank
The following methodology was adopted for the purpose of our review bull Review of the agreements entered by the ID A Government of India amp
National Housing Bank provided to us bull Verification of the quarterly Internal Unaudited Financial Report along with
the refinance disbursement sheet provided by the PU to the concerned Department
bull Selection of sample cases of disbursements in order to ensure effectiveness of disbursement methodology to achieve the end objective of the Project
bull Verification of compliance of the project with the Operational Manual identification of key risk weaknesses methods for mitigation of these key risks weaknesses
bull The bank funds claimed during the reported period shown in the Project Financial Statements are eligible under the agreements however part amount received by NHB from the Government of India
For SN Nanda amp Co Chartered Accountants FRN 000685Nf _
--- ~~M
S N Nanda Partner M No 005909
Date September 04 2018 Place New Delhi
bull
R epor tf h d d 30 06 2018 or t e year en e
Particulars Schedules
Bank Funds claimed during the I
reporting period ( A ) Total Expenditure made during the year ( B) Less Ineligible expenditures (C) Expenditures not claimed ( D ) Shortfall Amount received due to Forex Fluctuation and Capping on Quadrant 1 Expenditure incurred under Component I amp III but not claimed Expenditure incurred during the year but not claimed till year end Total Eligible Expenditures Claimed by NHB (E)=(B) -(C)-(D)
World Bank Share 100 of II
(E) above = ( F ) (A) - ( F )
~~~~ Deputy General Manage~HB
NATIONAL HOUSING BANK
India Low Income Housing Finance Project (Credit No 5283-IN) Statement of Reconciliation of Claims to Total Applications of Funds
Current Year 2017-18 2016-17 2015-16
(July to June) (July to June) (July to June)
685578165 2979711258 1483816674
832999895 1720407873 2663530557
0 0 0
0 0 0
0 0 0
1399895 2607873 5430557
0 0 0
831600000 1717800000 2658100000
831600000 1717800000 2658100000
-146021835 1261911258 -1174283326
Deputy General Manager NHB
2014-15 2013-14 (July to June) (July to June)
155343443 491658453
209289829 184821962
0 0
0 184821962
0 18896635
4175190 0
0 165925327
205114639 302325096
205114639 302325096
-49771196 189333357
For SN Nanda amp Co Chartered Account~an FRN 000685N
r-----s---=~ -] lt ---v YI-(_
S NNanda Partner M No 005909
(In~)
2012-13 Project to date (July to June)
0 5796107993
302325096 5913375212
0 0
0 0
0 18896635
0 13613515
0 0
0 5880865062
0 5880865062
-84757069
c omponent W E Se d xpenses are given as un er
Particulars Claim in INR submitted under Claim in INR submitted Claim in INR submitted
Component I under Component II under Component III
Expenses Nil 5880865062 13613515
Expenditure incurred under Component III are not being claimed from World Bank The figures are shown only for information
NHB Deputy General Manager NHB
Dated September 04 2018
For SN Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Schedule I
Bank Funds claimed during the reporting period (ss on June 30 2018)
Date of Receipt by
SDR Exch Rate
USD Exch Rate
INR Govt of (SDR-USD) (USD-INR)
India 22-Aug-17 631458792 140870 8895360 640748 569968413 23-Mar-18 121975756 145438 1773991 651693 115609752
TOTAL 753434548 10669351 685578165
Schedule II
Details of IUFR - Quarter Wise
July-June July-June July-June July-June July-June
Period 2013-14 2014-15 2015-16 2016-17 2017-18 Cumulative ended
311213 302325096 - - - 302325096
310314 147499408 - - - 449824504
300614 18425919 - - - 468250423
300914 - 1915017 - - 470165440
311214 - 55591133 - - 525756573
310315 - 144506766 - - 670263339
300615 - 3101723 - - 673365062
300915 - - 220000000 - 893365062
311215 - - 188400000 - 1081765062
310316 - - 1934800000 - 3016565062
300616 - - 314900000 - 3331465062
300916 - - - 90000000 3421465062 311216 - - - 40000000 3461465062 310317 - - - 1020000000 4481465062 300617 - - - 567800000 5049265062 300917 - - - - - 5049265062 311217 - - - - 495300000 5544565062 310318 - - - - 139700000 5684265062 300618 - - - - 196600000 5880865062
Total 468250423 205114639 2658 100 000 1717800000 831600000
Deputy General Manager NHB Deputy General Manager NHB
Dated September 04 2018
For SN Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Name of the Project India Low Income Housing Finance Project LoanCreditGrant No Credit No 5283-IN
Statement of Sources and Applications of Funds Report for the year ended June 30 2018
Particulars Current Year
2016-17 2015-16 2014-15 2017-18
Opening Balance (if cash balances are controlled by the - - - -entity) (A)
Receipts National Housing Bank -667000105 -38214136 763288891 209289829 Funds received from Government through Budget (These will include external assistance received by Government 1500000000 1758763675 1900000000 Nil for the project) Funds received directly by Project Implementing Authority
Nil Nil Nil Nil through external assistance Beneficiary Contribution (if any) Nil Nil Nil Nil
Total Receipts (B) 832999895 1720549539 2663288891 209289829
Total Sources (C = A+B) 832999895 1720549539 2663288891 209289829
Expenditures by Component
Component - I Nil Nil Nil Nil
Component - II 831600000 1717800000 2658100000 205114639
Component - III 1399895 2749539 5188891 4175190
Total Expenditures (D) 832999895 1720549539 2663288891 209289829
Closing Balance (if cash balances are controlled by the - - - -entity) (C-D)
Amount includes expenditure incurred under Component I amp III Expenditure incurred under Component III are not being claimed from World Bank The figures are shown only for information excluding provisioning of Rs 100000- provided during June 2018 under Component III
~ Deputy General Manager NHB
2013-14 2012-13
- -
165925327 302325096
Nil Nil
Nil Nil
Nil Nil
165925327 302325096
165925327 302325096
Nil Nil 165925327 302325096
- -
165925327 302325096
- -
For S N Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Annexure 1
(In~)
Project to date
-
735614902
5158763675
Nil
Nil
5894378577
5894378577
Nil
5880865062
13513515
5894378577
-
SrNo
1
A
i)
ii)
B
Bl
I
II
i)
ii)
iii)
iv)
Ill
B2
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Sources and Uses of Funds for the quarter ended 30062018
Item Current Quarter CQ)
Apr 18 - Jun 2018
2 3
SOURCES OF FUNDS
IDA 196600000
NHB -
Tata Sources a Funds (A) 196600000
USES OF FUNDS
EXPENDITURE BY COMPONENTS
Capacity Building of NHB and Primary Lenders -
Financing Support for Sustainable and Affordable Housing
Secured Sub Financing to Formal Primary Borrowers -
Secured Sub Financing to Informal Primary Borrowers
Loan secured alternatively Sub Financing to Formal Primary Borrowers
(including Pilots) -
Loan sercured alternatively Sub Financiang to Informal Primary
Borrowers (including Pilots) 196600000
Sub Tata Component II 196600000
Project Implementation 474895
Total Expenditure by Components Bl=l+ll+lll)) 197074895
Pre FinancingProspective Disbursements (NHB)
Total Uses of Funds (Bl+ B2) 197074895
Amount Year to Date YTD)
July 17 - June 18
4
831600000
831600000
--
831600000
831600000
1399895
832999895
832999895
Deputy General Manager - PIU
Date September 04 2018
Deputy General Manager - PIU
ates l IFRs will be prepared on cash basis 2 The figures shou ld be taken from the account codes allocated to the Project
3 Details of Qualified Plls and housing Joans to primary borrowers will be provided in the Annex to IFR 2
4 Total Expenditure by Components should match with the details in IFR 2
bull Expenditure incurred under Component Ill are not being claimed from World Bank The figures are shown only for information
IFR 1
In INR
Cummulative to Date
CTD)
5
5880865062
5880865062
302325096
3 180 739966
2397800000
5880865062
13613515
5894478577
5894478577
Interim Unaudited Financial ReRort
IFR2
LOW INCOME HOUSING FINANCE PROJECT Credit No S283-IN
Implementing Agency - National Housing Bank
Project Expenditure by ComponentSub Component during the quarter ended 30062018
(Amt in INR)
Current Quarter CQ) Year to Date (YTD) Total Cumulative to
Project Expenditure Provision as per PAD Apr 18 - Jun 2018 July 17 - June 18 date (CTD)
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate collateral
Add as required
Sub Total Component I 0 0 0
II Financing Support for Sustainable and Affordable Housing
Formal Dwelling- Formal Sector Income Quadrant (I) 5 of the credit 0 0 3D2325D96
Formal Dwelling- Informal Sector Income Quadrant (II) 50 of the credit 0 0 3180739966
Loan secured alternatively Sub Financing t o Formal Primary Borrowers (Ill) 20 of the credit 0 0 0
Loan sercured alternatively Sub Financiang to Informal Primary Borrowers
(including Pilots) (IV) 25 of the credit 196600000 831600000 2397800000
Sub Total Component II as above 196600000 831600000 5880865062
Ill Project Implementationbull
a Goods (Office Equipment Computer Software etc)
b Consultants Services 474895 1374895 13507322
-- Procurement Expert 0 0 1750000
-- Environment Expert 474895 1374895 4595619
-- Social Expert 0 0 3765703
-- UHF Expert 0 0 3396000
-- Impact Evaluation
Add as required
c Incremental Operating Costs 0 25000 106193
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
- Office Expenses Maintenance Rent etc
-- 0 amp M and hiring of vehicles equipment and goods
--Audit Fee 25000 100000
-- Travel
--Others 0 0 6193
Sub Total Component ffl 474895 1399895 13613515
Total Expenditure (1+11+111)) as above 197074895 832999895 5894478577
bull Expen~ur~ ~~~Ill are not being claimed from World Bank The figures are shown only~ -~~NO~
Deputy General Manager - PIU ~ Deputy General Manager - PIU ~~ D Date September 04 2018
ti Notes The sub totals and total should match with the corresponding items in IFR 1
~
Expenditure
1
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate
collateral
Add as required
Sub Total Component I
II Financing Support for Sustainable and Affordable Housing
Sub Total Component II
Ill Project Implementation
a Goods (Office Equipment Computer Software etc)
b Consultants Services
-- Monitoring amp Evaluation
-- Impact Evaluation
Add as required
c Incremental Operating Costs
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
-- Office Expenses Maintenance Rent etc
-- 0 amp Mand hiring of vehicles equipment and goods
-- Travel
-- Others
Sub Total Component Ill
Total projected Expenditure (1+11+111))
Deputy General Manager - PIU
Date September 04 2018
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Forecash of Cash requirements for next 2 quarters
IFR 3
lN INDIAN RUPEES (million)
Cash requirement for next Cash Total cash DA Eligible cash 1st quarter() requirement requirement for requirement for the
ELIGIBLE for next 2nd the next 2 next two quarters quarter quarters
2
I I
100 39100 - 39100
39100 000 39100
Deputy General Manager - PIU
IN USO EQUIVALENT
Total cash IDA Eligible cash requirement for requirement for
the next 2 the next 2 quarters
quarters
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agencymiddot National Housing Bank
Report for the quarter ended 30062018
Part A Financial Support for Sustainable and Affordable Housing to Qualified Primary lending Institutions PUmiddot segregated by each line item mentioned under BlII of IUFRl
Disbursements to Qualified PUs by NHB
Nature of PU Date of Amount Sanctioned Disbursement to Rate of Tenure Name of the
(HFCbankMFlo Disbursement SNo Qualified PU (INR) Plls by NHB Interest (Yrs)
thers) (ddmm yyyy) Cumulative to Date
Current Quarter CQ) Year to Da te (YTD) (CTO)
Apr 18 - Jun 2018 July 17 - June 18
10
Avaas HFC 29-Jun-18 113244500 100000000 735 15 100000000 457200000 2167953675
Financers Ltd
India Shelter
Finance HFC Corporation
29-Jun-18 110819000 96600000 735 10 96600000 96600000 772258580
Limited
Grand Total 224063500 196600000 196600000 553800000 2940212255
bull Formerly known as AU Housing Finacne limited
Notes
1 Total of columns 11to14 should match with amount in column 10
2 Please provide sepaarte PU-wise detailed list of the primary borrowers (name amount of loan location etc) under columns 10-13
Part B Pre-FinanceProspective Disbursement
SNo
Name of the
Qualified PU
Grand Total
Nature of PU
(HFCbankMFlo
thers)
Date of
Sanction Amount Sanctioned
Os at the beginning
of the
quarter
Amount
Disbursed
during the Amount adjusted during
quarter the quarter
In INR
Os at the close of Amount included in Part
the quarter A above
10 (out of 8)
It is certified that the amount shown under Component II hove been made only to PLs that have complied with themmiddot um eligibility criteria as given in the Project Operations Manual and is the
~fy~~~~~ Date Septemb 04 2018 ~ Deputy General Manager bull PIU
Annex to IFR 2
INR
lending by Qualified PUs to Primary Borrowers
(cumulative out of column 10)
Secured Sub-Financings Unsecured Sub-Financings
Formal Primary
Borrowers
11
Informal Primary
Borrowers
12
694553675
125658580
820212255
Formal Primary
Borrowers
13
Pilots for Informal Primary Informal Primary
Borrowers Borrowers
14 15
1473400000
646600000
2120000000
1
1
2
3
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Schedule of Drawl from IDA for the quarter ended 30062018
Actual Eligible Expenditure Year to Date
Category Current Quarter (CQ) (VTD) July Cummulative to
Apr 18 - Jun 2018 17 - June 18 Date CTD)
2 3 4 5
Goods consultants services and Operating Costs
under Part A of the Project
Sub-Financings including pilot subfinancing under
Part B of the Project 196600000 831600000 5880865062 Goods consultants services and Operating Costs
under Part C of the Project 0 0 0
Grand Total (1+2+3) 196600000 831600000 5880865062
J ~~ Deputy General Manager - PIU
Date September 04 2018
IFR 3
In INR
Reimbursable from Reimbursement
World Bank for age
Current Quarter
6 7=36
100 196600000
0
196600000
Deputy General Manager - PIU
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
SrNo Contract no Description of Work WBR No amp Date of Supplier I WB NOC Consultant
Cacacitv Build ine (Comconent ll
Contract 1 Procurement Expert bullbull Contract No Individual
012014 (NOC Consultant Mr 170620141 Ketan Mandani Contract No
022014 (NOC Not
ii) Contract 2 Environment Expert required as it Individual
comes under Post Consultant
Review MrRohit Sineh Contract No
032014 (NOC Not Individual iii) Contract 3 Social Expert bull required as it Consultant
comes under Post MsPoonam Review) Mehta
Contract No 042014 (NOC Not Individual
iv) Contract 4 low Income Housing Finance Expert required as it Consultant Mr
comes under Post Venkateshwarlu Review) Prerepa
Proiect lmclementine Unit Component Ill)
il Contract l ii) Contract 2
Grand Tota l (1+21
Date of Contract
26-Jun-14
26-Nov-2014
and
Nov 27 2016
08-Jan-15
05-Jan-15
Contract Commence-ment Date of Amount (INR Date Completion
1500000 26-Jun-14 25-Jun-17
30-Nov-16 30-12-Jan-14 and 27-
2400000 June-17 amp 30-Nov-16
Jun-18
07-Jan-17 and 3399984 08-Jan-15
30-June-17
7200000 OS-Jan-15 04-Jan-19
IFR4
In INR
Amount paid - Current Amount paid - Amount paid -Quarter (CQ Apr 18 - Year to Date Cumulative to Date
Jun 18 (YTD) July 17 - (CTO)
June 18
10 11
1750000
474895 1374895 4595619
3765703
3396000
474895 1374895 13507322
bull bullPE cont racted for 150 mandays overa pe ri od of 3 years The Con t ract got t erminated duri ng Apr 15 since PE has completed 165 ma ndays Subsequen tly the services of PE ava iled du ring Nov 2015 fo r fra ming RFP bullSE resigned fro m the services we f 02032017 UHF contract was terminated wef 04032016
Technical Review for Component 11- Financial Support for Sustainable and Affordable Housing In INR
Financial Support Date of submission to Date of No
SrNo Name of Pll to Qualified
World Bank for Objection given Primary Lending
Technical Review by World Bank Institutions
Informal Pilots for
Total Amount Formal Primary Formal Primary Informal Primary Informal
Disbursed Borrowers Primary
Borrowers Borrowers Primary Borrowers
Borrowers
1 2 3 4 5 6 7 8 9 10
1 2
3 4 5
Grand Total Cumulative to Date
) ~k~~Mraquo-- ~ Deputy General Manager - PIU Deputy General Manager - PIU
Date September 04 2018
Notes First Pro posals equivalent to $1 mn in each of the category mentioned in col 4 to 8 should be submitted to t he World Bank fo r technical review
d) The bank funds claimed during the reported period shown in the Project Financial Statements are eligible under the agreements However part amount received by NHB from Government of India The same are recorded in the books of accounts as assets amp liability Further necessary disclosures have also been made in the notes to accounts
e) The accounting and internal control systems underlying the project including material compliance with the Project Operational Manual and oversight over the Project funds were adequate and maintained throughout the audit period
f) Project funds have been provided to PLis that meet the eligibility criteria given in the Project Operational Manual and that the aggregate of the housing loans made to beneficiaries under each category (quadrant) is within the individual limits set forth in the Project Operational Manual
g) Contracts for consultancy services have been provided as per the agreed procedures During the FY 2017-18 no Contract has been given
For SN Nanda amp Co Chartered Accountants
FRN 000685N fl ~-tQ~t t(_f
S N Nanda Partner Partner M No 005909
Date September 04 2018 Place New Delhi
S N NANDA amp CO CHARTERED ACCOUNTANTS E-mail snnco(i)snnconet
infosnnconet
The Chief Financial Officer National Housing Bank Core-SA India Habitat Centre Lodhi Road New Delhi - 110003
Respected Sir
Management Letter
C 43 PAMPOSH ENCLAVE GREATER KAI LASH - I NEW DELHI - 110 048
PH 91-11-26227853 41731475 FAX 91-11-26227853
This management letter is provided in connection with your audit of the Project Financial Statements of the Low Income Housing Finance Project under Credit No 5283- IN (the Project) for the year ended on 30062018 (01 072017 to 30062018) for the purpose of expressing an opinion on the findings of the audit and recommendations for improvement in Internal Control and other matters corning to attention of the auditor during the audit
Our audit plan was prepared using a risk-based methodology that includes an assessment of the systems records amp control of the Bank
The following methodology was adopted for the purpose of our review bull Review of the agreements entered by the ID A Government of India amp
National Housing Bank provided to us bull Verification of the quarterly Internal Unaudited Financial Report along with
the refinance disbursement sheet provided by the PU to the concerned Department
bull Selection of sample cases of disbursements in order to ensure effectiveness of disbursement methodology to achieve the end objective of the Project
bull Verification of compliance of the project with the Operational Manual identification of key risk weaknesses methods for mitigation of these key risks weaknesses
bull The bank funds claimed during the reported period shown in the Project Financial Statements are eligible under the agreements however part amount received by NHB from the Government of India
For SN Nanda amp Co Chartered Accountants FRN 000685Nf _
--- ~~M
S N Nanda Partner M No 005909
Date September 04 2018 Place New Delhi
bull
R epor tf h d d 30 06 2018 or t e year en e
Particulars Schedules
Bank Funds claimed during the I
reporting period ( A ) Total Expenditure made during the year ( B) Less Ineligible expenditures (C) Expenditures not claimed ( D ) Shortfall Amount received due to Forex Fluctuation and Capping on Quadrant 1 Expenditure incurred under Component I amp III but not claimed Expenditure incurred during the year but not claimed till year end Total Eligible Expenditures Claimed by NHB (E)=(B) -(C)-(D)
World Bank Share 100 of II
(E) above = ( F ) (A) - ( F )
~~~~ Deputy General Manage~HB
NATIONAL HOUSING BANK
India Low Income Housing Finance Project (Credit No 5283-IN) Statement of Reconciliation of Claims to Total Applications of Funds
Current Year 2017-18 2016-17 2015-16
(July to June) (July to June) (July to June)
685578165 2979711258 1483816674
832999895 1720407873 2663530557
0 0 0
0 0 0
0 0 0
1399895 2607873 5430557
0 0 0
831600000 1717800000 2658100000
831600000 1717800000 2658100000
-146021835 1261911258 -1174283326
Deputy General Manager NHB
2014-15 2013-14 (July to June) (July to June)
155343443 491658453
209289829 184821962
0 0
0 184821962
0 18896635
4175190 0
0 165925327
205114639 302325096
205114639 302325096
-49771196 189333357
For SN Nanda amp Co Chartered Account~an FRN 000685N
r-----s---=~ -] lt ---v YI-(_
S NNanda Partner M No 005909
(In~)
2012-13 Project to date (July to June)
0 5796107993
302325096 5913375212
0 0
0 0
0 18896635
0 13613515
0 0
0 5880865062
0 5880865062
-84757069
c omponent W E Se d xpenses are given as un er
Particulars Claim in INR submitted under Claim in INR submitted Claim in INR submitted
Component I under Component II under Component III
Expenses Nil 5880865062 13613515
Expenditure incurred under Component III are not being claimed from World Bank The figures are shown only for information
NHB Deputy General Manager NHB
Dated September 04 2018
For SN Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Schedule I
Bank Funds claimed during the reporting period (ss on June 30 2018)
Date of Receipt by
SDR Exch Rate
USD Exch Rate
INR Govt of (SDR-USD) (USD-INR)
India 22-Aug-17 631458792 140870 8895360 640748 569968413 23-Mar-18 121975756 145438 1773991 651693 115609752
TOTAL 753434548 10669351 685578165
Schedule II
Details of IUFR - Quarter Wise
July-June July-June July-June July-June July-June
Period 2013-14 2014-15 2015-16 2016-17 2017-18 Cumulative ended
311213 302325096 - - - 302325096
310314 147499408 - - - 449824504
300614 18425919 - - - 468250423
300914 - 1915017 - - 470165440
311214 - 55591133 - - 525756573
310315 - 144506766 - - 670263339
300615 - 3101723 - - 673365062
300915 - - 220000000 - 893365062
311215 - - 188400000 - 1081765062
310316 - - 1934800000 - 3016565062
300616 - - 314900000 - 3331465062
300916 - - - 90000000 3421465062 311216 - - - 40000000 3461465062 310317 - - - 1020000000 4481465062 300617 - - - 567800000 5049265062 300917 - - - - - 5049265062 311217 - - - - 495300000 5544565062 310318 - - - - 139700000 5684265062 300618 - - - - 196600000 5880865062
Total 468250423 205114639 2658 100 000 1717800000 831600000
Deputy General Manager NHB Deputy General Manager NHB
Dated September 04 2018
For SN Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Name of the Project India Low Income Housing Finance Project LoanCreditGrant No Credit No 5283-IN
Statement of Sources and Applications of Funds Report for the year ended June 30 2018
Particulars Current Year
2016-17 2015-16 2014-15 2017-18
Opening Balance (if cash balances are controlled by the - - - -entity) (A)
Receipts National Housing Bank -667000105 -38214136 763288891 209289829 Funds received from Government through Budget (These will include external assistance received by Government 1500000000 1758763675 1900000000 Nil for the project) Funds received directly by Project Implementing Authority
Nil Nil Nil Nil through external assistance Beneficiary Contribution (if any) Nil Nil Nil Nil
Total Receipts (B) 832999895 1720549539 2663288891 209289829
Total Sources (C = A+B) 832999895 1720549539 2663288891 209289829
Expenditures by Component
Component - I Nil Nil Nil Nil
Component - II 831600000 1717800000 2658100000 205114639
Component - III 1399895 2749539 5188891 4175190
Total Expenditures (D) 832999895 1720549539 2663288891 209289829
Closing Balance (if cash balances are controlled by the - - - -entity) (C-D)
Amount includes expenditure incurred under Component I amp III Expenditure incurred under Component III are not being claimed from World Bank The figures are shown only for information excluding provisioning of Rs 100000- provided during June 2018 under Component III
~ Deputy General Manager NHB
2013-14 2012-13
- -
165925327 302325096
Nil Nil
Nil Nil
Nil Nil
165925327 302325096
165925327 302325096
Nil Nil 165925327 302325096
- -
165925327 302325096
- -
For S N Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Annexure 1
(In~)
Project to date
-
735614902
5158763675
Nil
Nil
5894378577
5894378577
Nil
5880865062
13513515
5894378577
-
SrNo
1
A
i)
ii)
B
Bl
I
II
i)
ii)
iii)
iv)
Ill
B2
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Sources and Uses of Funds for the quarter ended 30062018
Item Current Quarter CQ)
Apr 18 - Jun 2018
2 3
SOURCES OF FUNDS
IDA 196600000
NHB -
Tata Sources a Funds (A) 196600000
USES OF FUNDS
EXPENDITURE BY COMPONENTS
Capacity Building of NHB and Primary Lenders -
Financing Support for Sustainable and Affordable Housing
Secured Sub Financing to Formal Primary Borrowers -
Secured Sub Financing to Informal Primary Borrowers
Loan secured alternatively Sub Financing to Formal Primary Borrowers
(including Pilots) -
Loan sercured alternatively Sub Financiang to Informal Primary
Borrowers (including Pilots) 196600000
Sub Tata Component II 196600000
Project Implementation 474895
Total Expenditure by Components Bl=l+ll+lll)) 197074895
Pre FinancingProspective Disbursements (NHB)
Total Uses of Funds (Bl+ B2) 197074895
Amount Year to Date YTD)
July 17 - June 18
4
831600000
831600000
--
831600000
831600000
1399895
832999895
832999895
Deputy General Manager - PIU
Date September 04 2018
Deputy General Manager - PIU
ates l IFRs will be prepared on cash basis 2 The figures shou ld be taken from the account codes allocated to the Project
3 Details of Qualified Plls and housing Joans to primary borrowers will be provided in the Annex to IFR 2
4 Total Expenditure by Components should match with the details in IFR 2
bull Expenditure incurred under Component Ill are not being claimed from World Bank The figures are shown only for information
IFR 1
In INR
Cummulative to Date
CTD)
5
5880865062
5880865062
302325096
3 180 739966
2397800000
5880865062
13613515
5894478577
5894478577
Interim Unaudited Financial ReRort
IFR2
LOW INCOME HOUSING FINANCE PROJECT Credit No S283-IN
Implementing Agency - National Housing Bank
Project Expenditure by ComponentSub Component during the quarter ended 30062018
(Amt in INR)
Current Quarter CQ) Year to Date (YTD) Total Cumulative to
Project Expenditure Provision as per PAD Apr 18 - Jun 2018 July 17 - June 18 date (CTD)
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate collateral
Add as required
Sub Total Component I 0 0 0
II Financing Support for Sustainable and Affordable Housing
Formal Dwelling- Formal Sector Income Quadrant (I) 5 of the credit 0 0 3D2325D96
Formal Dwelling- Informal Sector Income Quadrant (II) 50 of the credit 0 0 3180739966
Loan secured alternatively Sub Financing t o Formal Primary Borrowers (Ill) 20 of the credit 0 0 0
Loan sercured alternatively Sub Financiang to Informal Primary Borrowers
(including Pilots) (IV) 25 of the credit 196600000 831600000 2397800000
Sub Total Component II as above 196600000 831600000 5880865062
Ill Project Implementationbull
a Goods (Office Equipment Computer Software etc)
b Consultants Services 474895 1374895 13507322
-- Procurement Expert 0 0 1750000
-- Environment Expert 474895 1374895 4595619
-- Social Expert 0 0 3765703
-- UHF Expert 0 0 3396000
-- Impact Evaluation
Add as required
c Incremental Operating Costs 0 25000 106193
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
- Office Expenses Maintenance Rent etc
-- 0 amp M and hiring of vehicles equipment and goods
--Audit Fee 25000 100000
-- Travel
--Others 0 0 6193
Sub Total Component ffl 474895 1399895 13613515
Total Expenditure (1+11+111)) as above 197074895 832999895 5894478577
bull Expen~ur~ ~~~Ill are not being claimed from World Bank The figures are shown only~ -~~NO~
Deputy General Manager - PIU ~ Deputy General Manager - PIU ~~ D Date September 04 2018
ti Notes The sub totals and total should match with the corresponding items in IFR 1
~
Expenditure
1
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate
collateral
Add as required
Sub Total Component I
II Financing Support for Sustainable and Affordable Housing
Sub Total Component II
Ill Project Implementation
a Goods (Office Equipment Computer Software etc)
b Consultants Services
-- Monitoring amp Evaluation
-- Impact Evaluation
Add as required
c Incremental Operating Costs
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
-- Office Expenses Maintenance Rent etc
-- 0 amp Mand hiring of vehicles equipment and goods
-- Travel
-- Others
Sub Total Component Ill
Total projected Expenditure (1+11+111))
Deputy General Manager - PIU
Date September 04 2018
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Forecash of Cash requirements for next 2 quarters
IFR 3
lN INDIAN RUPEES (million)
Cash requirement for next Cash Total cash DA Eligible cash 1st quarter() requirement requirement for requirement for the
ELIGIBLE for next 2nd the next 2 next two quarters quarter quarters
2
I I
100 39100 - 39100
39100 000 39100
Deputy General Manager - PIU
IN USO EQUIVALENT
Total cash IDA Eligible cash requirement for requirement for
the next 2 the next 2 quarters
quarters
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agencymiddot National Housing Bank
Report for the quarter ended 30062018
Part A Financial Support for Sustainable and Affordable Housing to Qualified Primary lending Institutions PUmiddot segregated by each line item mentioned under BlII of IUFRl
Disbursements to Qualified PUs by NHB
Nature of PU Date of Amount Sanctioned Disbursement to Rate of Tenure Name of the
(HFCbankMFlo Disbursement SNo Qualified PU (INR) Plls by NHB Interest (Yrs)
thers) (ddmm yyyy) Cumulative to Date
Current Quarter CQ) Year to Da te (YTD) (CTO)
Apr 18 - Jun 2018 July 17 - June 18
10
Avaas HFC 29-Jun-18 113244500 100000000 735 15 100000000 457200000 2167953675
Financers Ltd
India Shelter
Finance HFC Corporation
29-Jun-18 110819000 96600000 735 10 96600000 96600000 772258580
Limited
Grand Total 224063500 196600000 196600000 553800000 2940212255
bull Formerly known as AU Housing Finacne limited
Notes
1 Total of columns 11to14 should match with amount in column 10
2 Please provide sepaarte PU-wise detailed list of the primary borrowers (name amount of loan location etc) under columns 10-13
Part B Pre-FinanceProspective Disbursement
SNo
Name of the
Qualified PU
Grand Total
Nature of PU
(HFCbankMFlo
thers)
Date of
Sanction Amount Sanctioned
Os at the beginning
of the
quarter
Amount
Disbursed
during the Amount adjusted during
quarter the quarter
In INR
Os at the close of Amount included in Part
the quarter A above
10 (out of 8)
It is certified that the amount shown under Component II hove been made only to PLs that have complied with themmiddot um eligibility criteria as given in the Project Operations Manual and is the
~fy~~~~~ Date Septemb 04 2018 ~ Deputy General Manager bull PIU
Annex to IFR 2
INR
lending by Qualified PUs to Primary Borrowers
(cumulative out of column 10)
Secured Sub-Financings Unsecured Sub-Financings
Formal Primary
Borrowers
11
Informal Primary
Borrowers
12
694553675
125658580
820212255
Formal Primary
Borrowers
13
Pilots for Informal Primary Informal Primary
Borrowers Borrowers
14 15
1473400000
646600000
2120000000
1
1
2
3
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Schedule of Drawl from IDA for the quarter ended 30062018
Actual Eligible Expenditure Year to Date
Category Current Quarter (CQ) (VTD) July Cummulative to
Apr 18 - Jun 2018 17 - June 18 Date CTD)
2 3 4 5
Goods consultants services and Operating Costs
under Part A of the Project
Sub-Financings including pilot subfinancing under
Part B of the Project 196600000 831600000 5880865062 Goods consultants services and Operating Costs
under Part C of the Project 0 0 0
Grand Total (1+2+3) 196600000 831600000 5880865062
J ~~ Deputy General Manager - PIU
Date September 04 2018
IFR 3
In INR
Reimbursable from Reimbursement
World Bank for age
Current Quarter
6 7=36
100 196600000
0
196600000
Deputy General Manager - PIU
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
SrNo Contract no Description of Work WBR No amp Date of Supplier I WB NOC Consultant
Cacacitv Build ine (Comconent ll
Contract 1 Procurement Expert bullbull Contract No Individual
012014 (NOC Consultant Mr 170620141 Ketan Mandani Contract No
022014 (NOC Not
ii) Contract 2 Environment Expert required as it Individual
comes under Post Consultant
Review MrRohit Sineh Contract No
032014 (NOC Not Individual iii) Contract 3 Social Expert bull required as it Consultant
comes under Post MsPoonam Review) Mehta
Contract No 042014 (NOC Not Individual
iv) Contract 4 low Income Housing Finance Expert required as it Consultant Mr
comes under Post Venkateshwarlu Review) Prerepa
Proiect lmclementine Unit Component Ill)
il Contract l ii) Contract 2
Grand Tota l (1+21
Date of Contract
26-Jun-14
26-Nov-2014
and
Nov 27 2016
08-Jan-15
05-Jan-15
Contract Commence-ment Date of Amount (INR Date Completion
1500000 26-Jun-14 25-Jun-17
30-Nov-16 30-12-Jan-14 and 27-
2400000 June-17 amp 30-Nov-16
Jun-18
07-Jan-17 and 3399984 08-Jan-15
30-June-17
7200000 OS-Jan-15 04-Jan-19
IFR4
In INR
Amount paid - Current Amount paid - Amount paid -Quarter (CQ Apr 18 - Year to Date Cumulative to Date
Jun 18 (YTD) July 17 - (CTO)
June 18
10 11
1750000
474895 1374895 4595619
3765703
3396000
474895 1374895 13507322
bull bullPE cont racted for 150 mandays overa pe ri od of 3 years The Con t ract got t erminated duri ng Apr 15 since PE has completed 165 ma ndays Subsequen tly the services of PE ava iled du ring Nov 2015 fo r fra ming RFP bullSE resigned fro m the services we f 02032017 UHF contract was terminated wef 04032016
Technical Review for Component 11- Financial Support for Sustainable and Affordable Housing In INR
Financial Support Date of submission to Date of No
SrNo Name of Pll to Qualified
World Bank for Objection given Primary Lending
Technical Review by World Bank Institutions
Informal Pilots for
Total Amount Formal Primary Formal Primary Informal Primary Informal
Disbursed Borrowers Primary
Borrowers Borrowers Primary Borrowers
Borrowers
1 2 3 4 5 6 7 8 9 10
1 2
3 4 5
Grand Total Cumulative to Date
) ~k~~Mraquo-- ~ Deputy General Manager - PIU Deputy General Manager - PIU
Date September 04 2018
Notes First Pro posals equivalent to $1 mn in each of the category mentioned in col 4 to 8 should be submitted to t he World Bank fo r technical review
S N NANDA amp CO CHARTERED ACCOUNTANTS E-mail snnco(i)snnconet
infosnnconet
The Chief Financial Officer National Housing Bank Core-SA India Habitat Centre Lodhi Road New Delhi - 110003
Respected Sir
Management Letter
C 43 PAMPOSH ENCLAVE GREATER KAI LASH - I NEW DELHI - 110 048
PH 91-11-26227853 41731475 FAX 91-11-26227853
This management letter is provided in connection with your audit of the Project Financial Statements of the Low Income Housing Finance Project under Credit No 5283- IN (the Project) for the year ended on 30062018 (01 072017 to 30062018) for the purpose of expressing an opinion on the findings of the audit and recommendations for improvement in Internal Control and other matters corning to attention of the auditor during the audit
Our audit plan was prepared using a risk-based methodology that includes an assessment of the systems records amp control of the Bank
The following methodology was adopted for the purpose of our review bull Review of the agreements entered by the ID A Government of India amp
National Housing Bank provided to us bull Verification of the quarterly Internal Unaudited Financial Report along with
the refinance disbursement sheet provided by the PU to the concerned Department
bull Selection of sample cases of disbursements in order to ensure effectiveness of disbursement methodology to achieve the end objective of the Project
bull Verification of compliance of the project with the Operational Manual identification of key risk weaknesses methods for mitigation of these key risks weaknesses
bull The bank funds claimed during the reported period shown in the Project Financial Statements are eligible under the agreements however part amount received by NHB from the Government of India
For SN Nanda amp Co Chartered Accountants FRN 000685Nf _
--- ~~M
S N Nanda Partner M No 005909
Date September 04 2018 Place New Delhi
bull
R epor tf h d d 30 06 2018 or t e year en e
Particulars Schedules
Bank Funds claimed during the I
reporting period ( A ) Total Expenditure made during the year ( B) Less Ineligible expenditures (C) Expenditures not claimed ( D ) Shortfall Amount received due to Forex Fluctuation and Capping on Quadrant 1 Expenditure incurred under Component I amp III but not claimed Expenditure incurred during the year but not claimed till year end Total Eligible Expenditures Claimed by NHB (E)=(B) -(C)-(D)
World Bank Share 100 of II
(E) above = ( F ) (A) - ( F )
~~~~ Deputy General Manage~HB
NATIONAL HOUSING BANK
India Low Income Housing Finance Project (Credit No 5283-IN) Statement of Reconciliation of Claims to Total Applications of Funds
Current Year 2017-18 2016-17 2015-16
(July to June) (July to June) (July to June)
685578165 2979711258 1483816674
832999895 1720407873 2663530557
0 0 0
0 0 0
0 0 0
1399895 2607873 5430557
0 0 0
831600000 1717800000 2658100000
831600000 1717800000 2658100000
-146021835 1261911258 -1174283326
Deputy General Manager NHB
2014-15 2013-14 (July to June) (July to June)
155343443 491658453
209289829 184821962
0 0
0 184821962
0 18896635
4175190 0
0 165925327
205114639 302325096
205114639 302325096
-49771196 189333357
For SN Nanda amp Co Chartered Account~an FRN 000685N
r-----s---=~ -] lt ---v YI-(_
S NNanda Partner M No 005909
(In~)
2012-13 Project to date (July to June)
0 5796107993
302325096 5913375212
0 0
0 0
0 18896635
0 13613515
0 0
0 5880865062
0 5880865062
-84757069
c omponent W E Se d xpenses are given as un er
Particulars Claim in INR submitted under Claim in INR submitted Claim in INR submitted
Component I under Component II under Component III
Expenses Nil 5880865062 13613515
Expenditure incurred under Component III are not being claimed from World Bank The figures are shown only for information
NHB Deputy General Manager NHB
Dated September 04 2018
For SN Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Schedule I
Bank Funds claimed during the reporting period (ss on June 30 2018)
Date of Receipt by
SDR Exch Rate
USD Exch Rate
INR Govt of (SDR-USD) (USD-INR)
India 22-Aug-17 631458792 140870 8895360 640748 569968413 23-Mar-18 121975756 145438 1773991 651693 115609752
TOTAL 753434548 10669351 685578165
Schedule II
Details of IUFR - Quarter Wise
July-June July-June July-June July-June July-June
Period 2013-14 2014-15 2015-16 2016-17 2017-18 Cumulative ended
311213 302325096 - - - 302325096
310314 147499408 - - - 449824504
300614 18425919 - - - 468250423
300914 - 1915017 - - 470165440
311214 - 55591133 - - 525756573
310315 - 144506766 - - 670263339
300615 - 3101723 - - 673365062
300915 - - 220000000 - 893365062
311215 - - 188400000 - 1081765062
310316 - - 1934800000 - 3016565062
300616 - - 314900000 - 3331465062
300916 - - - 90000000 3421465062 311216 - - - 40000000 3461465062 310317 - - - 1020000000 4481465062 300617 - - - 567800000 5049265062 300917 - - - - - 5049265062 311217 - - - - 495300000 5544565062 310318 - - - - 139700000 5684265062 300618 - - - - 196600000 5880865062
Total 468250423 205114639 2658 100 000 1717800000 831600000
Deputy General Manager NHB Deputy General Manager NHB
Dated September 04 2018
For SN Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Name of the Project India Low Income Housing Finance Project LoanCreditGrant No Credit No 5283-IN
Statement of Sources and Applications of Funds Report for the year ended June 30 2018
Particulars Current Year
2016-17 2015-16 2014-15 2017-18
Opening Balance (if cash balances are controlled by the - - - -entity) (A)
Receipts National Housing Bank -667000105 -38214136 763288891 209289829 Funds received from Government through Budget (These will include external assistance received by Government 1500000000 1758763675 1900000000 Nil for the project) Funds received directly by Project Implementing Authority
Nil Nil Nil Nil through external assistance Beneficiary Contribution (if any) Nil Nil Nil Nil
Total Receipts (B) 832999895 1720549539 2663288891 209289829
Total Sources (C = A+B) 832999895 1720549539 2663288891 209289829
Expenditures by Component
Component - I Nil Nil Nil Nil
Component - II 831600000 1717800000 2658100000 205114639
Component - III 1399895 2749539 5188891 4175190
Total Expenditures (D) 832999895 1720549539 2663288891 209289829
Closing Balance (if cash balances are controlled by the - - - -entity) (C-D)
Amount includes expenditure incurred under Component I amp III Expenditure incurred under Component III are not being claimed from World Bank The figures are shown only for information excluding provisioning of Rs 100000- provided during June 2018 under Component III
~ Deputy General Manager NHB
2013-14 2012-13
- -
165925327 302325096
Nil Nil
Nil Nil
Nil Nil
165925327 302325096
165925327 302325096
Nil Nil 165925327 302325096
- -
165925327 302325096
- -
For S N Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Annexure 1
(In~)
Project to date
-
735614902
5158763675
Nil
Nil
5894378577
5894378577
Nil
5880865062
13513515
5894378577
-
SrNo
1
A
i)
ii)
B
Bl
I
II
i)
ii)
iii)
iv)
Ill
B2
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Sources and Uses of Funds for the quarter ended 30062018
Item Current Quarter CQ)
Apr 18 - Jun 2018
2 3
SOURCES OF FUNDS
IDA 196600000
NHB -
Tata Sources a Funds (A) 196600000
USES OF FUNDS
EXPENDITURE BY COMPONENTS
Capacity Building of NHB and Primary Lenders -
Financing Support for Sustainable and Affordable Housing
Secured Sub Financing to Formal Primary Borrowers -
Secured Sub Financing to Informal Primary Borrowers
Loan secured alternatively Sub Financing to Formal Primary Borrowers
(including Pilots) -
Loan sercured alternatively Sub Financiang to Informal Primary
Borrowers (including Pilots) 196600000
Sub Tata Component II 196600000
Project Implementation 474895
Total Expenditure by Components Bl=l+ll+lll)) 197074895
Pre FinancingProspective Disbursements (NHB)
Total Uses of Funds (Bl+ B2) 197074895
Amount Year to Date YTD)
July 17 - June 18
4
831600000
831600000
--
831600000
831600000
1399895
832999895
832999895
Deputy General Manager - PIU
Date September 04 2018
Deputy General Manager - PIU
ates l IFRs will be prepared on cash basis 2 The figures shou ld be taken from the account codes allocated to the Project
3 Details of Qualified Plls and housing Joans to primary borrowers will be provided in the Annex to IFR 2
4 Total Expenditure by Components should match with the details in IFR 2
bull Expenditure incurred under Component Ill are not being claimed from World Bank The figures are shown only for information
IFR 1
In INR
Cummulative to Date
CTD)
5
5880865062
5880865062
302325096
3 180 739966
2397800000
5880865062
13613515
5894478577
5894478577
Interim Unaudited Financial ReRort
IFR2
LOW INCOME HOUSING FINANCE PROJECT Credit No S283-IN
Implementing Agency - National Housing Bank
Project Expenditure by ComponentSub Component during the quarter ended 30062018
(Amt in INR)
Current Quarter CQ) Year to Date (YTD) Total Cumulative to
Project Expenditure Provision as per PAD Apr 18 - Jun 2018 July 17 - June 18 date (CTD)
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate collateral
Add as required
Sub Total Component I 0 0 0
II Financing Support for Sustainable and Affordable Housing
Formal Dwelling- Formal Sector Income Quadrant (I) 5 of the credit 0 0 3D2325D96
Formal Dwelling- Informal Sector Income Quadrant (II) 50 of the credit 0 0 3180739966
Loan secured alternatively Sub Financing t o Formal Primary Borrowers (Ill) 20 of the credit 0 0 0
Loan sercured alternatively Sub Financiang to Informal Primary Borrowers
(including Pilots) (IV) 25 of the credit 196600000 831600000 2397800000
Sub Total Component II as above 196600000 831600000 5880865062
Ill Project Implementationbull
a Goods (Office Equipment Computer Software etc)
b Consultants Services 474895 1374895 13507322
-- Procurement Expert 0 0 1750000
-- Environment Expert 474895 1374895 4595619
-- Social Expert 0 0 3765703
-- UHF Expert 0 0 3396000
-- Impact Evaluation
Add as required
c Incremental Operating Costs 0 25000 106193
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
- Office Expenses Maintenance Rent etc
-- 0 amp M and hiring of vehicles equipment and goods
--Audit Fee 25000 100000
-- Travel
--Others 0 0 6193
Sub Total Component ffl 474895 1399895 13613515
Total Expenditure (1+11+111)) as above 197074895 832999895 5894478577
bull Expen~ur~ ~~~Ill are not being claimed from World Bank The figures are shown only~ -~~NO~
Deputy General Manager - PIU ~ Deputy General Manager - PIU ~~ D Date September 04 2018
ti Notes The sub totals and total should match with the corresponding items in IFR 1
~
Expenditure
1
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate
collateral
Add as required
Sub Total Component I
II Financing Support for Sustainable and Affordable Housing
Sub Total Component II
Ill Project Implementation
a Goods (Office Equipment Computer Software etc)
b Consultants Services
-- Monitoring amp Evaluation
-- Impact Evaluation
Add as required
c Incremental Operating Costs
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
-- Office Expenses Maintenance Rent etc
-- 0 amp Mand hiring of vehicles equipment and goods
-- Travel
-- Others
Sub Total Component Ill
Total projected Expenditure (1+11+111))
Deputy General Manager - PIU
Date September 04 2018
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Forecash of Cash requirements for next 2 quarters
IFR 3
lN INDIAN RUPEES (million)
Cash requirement for next Cash Total cash DA Eligible cash 1st quarter() requirement requirement for requirement for the
ELIGIBLE for next 2nd the next 2 next two quarters quarter quarters
2
I I
100 39100 - 39100
39100 000 39100
Deputy General Manager - PIU
IN USO EQUIVALENT
Total cash IDA Eligible cash requirement for requirement for
the next 2 the next 2 quarters
quarters
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agencymiddot National Housing Bank
Report for the quarter ended 30062018
Part A Financial Support for Sustainable and Affordable Housing to Qualified Primary lending Institutions PUmiddot segregated by each line item mentioned under BlII of IUFRl
Disbursements to Qualified PUs by NHB
Nature of PU Date of Amount Sanctioned Disbursement to Rate of Tenure Name of the
(HFCbankMFlo Disbursement SNo Qualified PU (INR) Plls by NHB Interest (Yrs)
thers) (ddmm yyyy) Cumulative to Date
Current Quarter CQ) Year to Da te (YTD) (CTO)
Apr 18 - Jun 2018 July 17 - June 18
10
Avaas HFC 29-Jun-18 113244500 100000000 735 15 100000000 457200000 2167953675
Financers Ltd
India Shelter
Finance HFC Corporation
29-Jun-18 110819000 96600000 735 10 96600000 96600000 772258580
Limited
Grand Total 224063500 196600000 196600000 553800000 2940212255
bull Formerly known as AU Housing Finacne limited
Notes
1 Total of columns 11to14 should match with amount in column 10
2 Please provide sepaarte PU-wise detailed list of the primary borrowers (name amount of loan location etc) under columns 10-13
Part B Pre-FinanceProspective Disbursement
SNo
Name of the
Qualified PU
Grand Total
Nature of PU
(HFCbankMFlo
thers)
Date of
Sanction Amount Sanctioned
Os at the beginning
of the
quarter
Amount
Disbursed
during the Amount adjusted during
quarter the quarter
In INR
Os at the close of Amount included in Part
the quarter A above
10 (out of 8)
It is certified that the amount shown under Component II hove been made only to PLs that have complied with themmiddot um eligibility criteria as given in the Project Operations Manual and is the
~fy~~~~~ Date Septemb 04 2018 ~ Deputy General Manager bull PIU
Annex to IFR 2
INR
lending by Qualified PUs to Primary Borrowers
(cumulative out of column 10)
Secured Sub-Financings Unsecured Sub-Financings
Formal Primary
Borrowers
11
Informal Primary
Borrowers
12
694553675
125658580
820212255
Formal Primary
Borrowers
13
Pilots for Informal Primary Informal Primary
Borrowers Borrowers
14 15
1473400000
646600000
2120000000
1
1
2
3
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Schedule of Drawl from IDA for the quarter ended 30062018
Actual Eligible Expenditure Year to Date
Category Current Quarter (CQ) (VTD) July Cummulative to
Apr 18 - Jun 2018 17 - June 18 Date CTD)
2 3 4 5
Goods consultants services and Operating Costs
under Part A of the Project
Sub-Financings including pilot subfinancing under
Part B of the Project 196600000 831600000 5880865062 Goods consultants services and Operating Costs
under Part C of the Project 0 0 0
Grand Total (1+2+3) 196600000 831600000 5880865062
J ~~ Deputy General Manager - PIU
Date September 04 2018
IFR 3
In INR
Reimbursable from Reimbursement
World Bank for age
Current Quarter
6 7=36
100 196600000
0
196600000
Deputy General Manager - PIU
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
SrNo Contract no Description of Work WBR No amp Date of Supplier I WB NOC Consultant
Cacacitv Build ine (Comconent ll
Contract 1 Procurement Expert bullbull Contract No Individual
012014 (NOC Consultant Mr 170620141 Ketan Mandani Contract No
022014 (NOC Not
ii) Contract 2 Environment Expert required as it Individual
comes under Post Consultant
Review MrRohit Sineh Contract No
032014 (NOC Not Individual iii) Contract 3 Social Expert bull required as it Consultant
comes under Post MsPoonam Review) Mehta
Contract No 042014 (NOC Not Individual
iv) Contract 4 low Income Housing Finance Expert required as it Consultant Mr
comes under Post Venkateshwarlu Review) Prerepa
Proiect lmclementine Unit Component Ill)
il Contract l ii) Contract 2
Grand Tota l (1+21
Date of Contract
26-Jun-14
26-Nov-2014
and
Nov 27 2016
08-Jan-15
05-Jan-15
Contract Commence-ment Date of Amount (INR Date Completion
1500000 26-Jun-14 25-Jun-17
30-Nov-16 30-12-Jan-14 and 27-
2400000 June-17 amp 30-Nov-16
Jun-18
07-Jan-17 and 3399984 08-Jan-15
30-June-17
7200000 OS-Jan-15 04-Jan-19
IFR4
In INR
Amount paid - Current Amount paid - Amount paid -Quarter (CQ Apr 18 - Year to Date Cumulative to Date
Jun 18 (YTD) July 17 - (CTO)
June 18
10 11
1750000
474895 1374895 4595619
3765703
3396000
474895 1374895 13507322
bull bullPE cont racted for 150 mandays overa pe ri od of 3 years The Con t ract got t erminated duri ng Apr 15 since PE has completed 165 ma ndays Subsequen tly the services of PE ava iled du ring Nov 2015 fo r fra ming RFP bullSE resigned fro m the services we f 02032017 UHF contract was terminated wef 04032016
Technical Review for Component 11- Financial Support for Sustainable and Affordable Housing In INR
Financial Support Date of submission to Date of No
SrNo Name of Pll to Qualified
World Bank for Objection given Primary Lending
Technical Review by World Bank Institutions
Informal Pilots for
Total Amount Formal Primary Formal Primary Informal Primary Informal
Disbursed Borrowers Primary
Borrowers Borrowers Primary Borrowers
Borrowers
1 2 3 4 5 6 7 8 9 10
1 2
3 4 5
Grand Total Cumulative to Date
) ~k~~Mraquo-- ~ Deputy General Manager - PIU Deputy General Manager - PIU
Date September 04 2018
Notes First Pro posals equivalent to $1 mn in each of the category mentioned in col 4 to 8 should be submitted to t he World Bank fo r technical review
bull
R epor tf h d d 30 06 2018 or t e year en e
Particulars Schedules
Bank Funds claimed during the I
reporting period ( A ) Total Expenditure made during the year ( B) Less Ineligible expenditures (C) Expenditures not claimed ( D ) Shortfall Amount received due to Forex Fluctuation and Capping on Quadrant 1 Expenditure incurred under Component I amp III but not claimed Expenditure incurred during the year but not claimed till year end Total Eligible Expenditures Claimed by NHB (E)=(B) -(C)-(D)
World Bank Share 100 of II
(E) above = ( F ) (A) - ( F )
~~~~ Deputy General Manage~HB
NATIONAL HOUSING BANK
India Low Income Housing Finance Project (Credit No 5283-IN) Statement of Reconciliation of Claims to Total Applications of Funds
Current Year 2017-18 2016-17 2015-16
(July to June) (July to June) (July to June)
685578165 2979711258 1483816674
832999895 1720407873 2663530557
0 0 0
0 0 0
0 0 0
1399895 2607873 5430557
0 0 0
831600000 1717800000 2658100000
831600000 1717800000 2658100000
-146021835 1261911258 -1174283326
Deputy General Manager NHB
2014-15 2013-14 (July to June) (July to June)
155343443 491658453
209289829 184821962
0 0
0 184821962
0 18896635
4175190 0
0 165925327
205114639 302325096
205114639 302325096
-49771196 189333357
For SN Nanda amp Co Chartered Account~an FRN 000685N
r-----s---=~ -] lt ---v YI-(_
S NNanda Partner M No 005909
(In~)
2012-13 Project to date (July to June)
0 5796107993
302325096 5913375212
0 0
0 0
0 18896635
0 13613515
0 0
0 5880865062
0 5880865062
-84757069
c omponent W E Se d xpenses are given as un er
Particulars Claim in INR submitted under Claim in INR submitted Claim in INR submitted
Component I under Component II under Component III
Expenses Nil 5880865062 13613515
Expenditure incurred under Component III are not being claimed from World Bank The figures are shown only for information
NHB Deputy General Manager NHB
Dated September 04 2018
For SN Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Schedule I
Bank Funds claimed during the reporting period (ss on June 30 2018)
Date of Receipt by
SDR Exch Rate
USD Exch Rate
INR Govt of (SDR-USD) (USD-INR)
India 22-Aug-17 631458792 140870 8895360 640748 569968413 23-Mar-18 121975756 145438 1773991 651693 115609752
TOTAL 753434548 10669351 685578165
Schedule II
Details of IUFR - Quarter Wise
July-June July-June July-June July-June July-June
Period 2013-14 2014-15 2015-16 2016-17 2017-18 Cumulative ended
311213 302325096 - - - 302325096
310314 147499408 - - - 449824504
300614 18425919 - - - 468250423
300914 - 1915017 - - 470165440
311214 - 55591133 - - 525756573
310315 - 144506766 - - 670263339
300615 - 3101723 - - 673365062
300915 - - 220000000 - 893365062
311215 - - 188400000 - 1081765062
310316 - - 1934800000 - 3016565062
300616 - - 314900000 - 3331465062
300916 - - - 90000000 3421465062 311216 - - - 40000000 3461465062 310317 - - - 1020000000 4481465062 300617 - - - 567800000 5049265062 300917 - - - - - 5049265062 311217 - - - - 495300000 5544565062 310318 - - - - 139700000 5684265062 300618 - - - - 196600000 5880865062
Total 468250423 205114639 2658 100 000 1717800000 831600000
Deputy General Manager NHB Deputy General Manager NHB
Dated September 04 2018
For SN Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Name of the Project India Low Income Housing Finance Project LoanCreditGrant No Credit No 5283-IN
Statement of Sources and Applications of Funds Report for the year ended June 30 2018
Particulars Current Year
2016-17 2015-16 2014-15 2017-18
Opening Balance (if cash balances are controlled by the - - - -entity) (A)
Receipts National Housing Bank -667000105 -38214136 763288891 209289829 Funds received from Government through Budget (These will include external assistance received by Government 1500000000 1758763675 1900000000 Nil for the project) Funds received directly by Project Implementing Authority
Nil Nil Nil Nil through external assistance Beneficiary Contribution (if any) Nil Nil Nil Nil
Total Receipts (B) 832999895 1720549539 2663288891 209289829
Total Sources (C = A+B) 832999895 1720549539 2663288891 209289829
Expenditures by Component
Component - I Nil Nil Nil Nil
Component - II 831600000 1717800000 2658100000 205114639
Component - III 1399895 2749539 5188891 4175190
Total Expenditures (D) 832999895 1720549539 2663288891 209289829
Closing Balance (if cash balances are controlled by the - - - -entity) (C-D)
Amount includes expenditure incurred under Component I amp III Expenditure incurred under Component III are not being claimed from World Bank The figures are shown only for information excluding provisioning of Rs 100000- provided during June 2018 under Component III
~ Deputy General Manager NHB
2013-14 2012-13
- -
165925327 302325096
Nil Nil
Nil Nil
Nil Nil
165925327 302325096
165925327 302325096
Nil Nil 165925327 302325096
- -
165925327 302325096
- -
For S N Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Annexure 1
(In~)
Project to date
-
735614902
5158763675
Nil
Nil
5894378577
5894378577
Nil
5880865062
13513515
5894378577
-
SrNo
1
A
i)
ii)
B
Bl
I
II
i)
ii)
iii)
iv)
Ill
B2
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Sources and Uses of Funds for the quarter ended 30062018
Item Current Quarter CQ)
Apr 18 - Jun 2018
2 3
SOURCES OF FUNDS
IDA 196600000
NHB -
Tata Sources a Funds (A) 196600000
USES OF FUNDS
EXPENDITURE BY COMPONENTS
Capacity Building of NHB and Primary Lenders -
Financing Support for Sustainable and Affordable Housing
Secured Sub Financing to Formal Primary Borrowers -
Secured Sub Financing to Informal Primary Borrowers
Loan secured alternatively Sub Financing to Formal Primary Borrowers
(including Pilots) -
Loan sercured alternatively Sub Financiang to Informal Primary
Borrowers (including Pilots) 196600000
Sub Tata Component II 196600000
Project Implementation 474895
Total Expenditure by Components Bl=l+ll+lll)) 197074895
Pre FinancingProspective Disbursements (NHB)
Total Uses of Funds (Bl+ B2) 197074895
Amount Year to Date YTD)
July 17 - June 18
4
831600000
831600000
--
831600000
831600000
1399895
832999895
832999895
Deputy General Manager - PIU
Date September 04 2018
Deputy General Manager - PIU
ates l IFRs will be prepared on cash basis 2 The figures shou ld be taken from the account codes allocated to the Project
3 Details of Qualified Plls and housing Joans to primary borrowers will be provided in the Annex to IFR 2
4 Total Expenditure by Components should match with the details in IFR 2
bull Expenditure incurred under Component Ill are not being claimed from World Bank The figures are shown only for information
IFR 1
In INR
Cummulative to Date
CTD)
5
5880865062
5880865062
302325096
3 180 739966
2397800000
5880865062
13613515
5894478577
5894478577
Interim Unaudited Financial ReRort
IFR2
LOW INCOME HOUSING FINANCE PROJECT Credit No S283-IN
Implementing Agency - National Housing Bank
Project Expenditure by ComponentSub Component during the quarter ended 30062018
(Amt in INR)
Current Quarter CQ) Year to Date (YTD) Total Cumulative to
Project Expenditure Provision as per PAD Apr 18 - Jun 2018 July 17 - June 18 date (CTD)
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate collateral
Add as required
Sub Total Component I 0 0 0
II Financing Support for Sustainable and Affordable Housing
Formal Dwelling- Formal Sector Income Quadrant (I) 5 of the credit 0 0 3D2325D96
Formal Dwelling- Informal Sector Income Quadrant (II) 50 of the credit 0 0 3180739966
Loan secured alternatively Sub Financing t o Formal Primary Borrowers (Ill) 20 of the credit 0 0 0
Loan sercured alternatively Sub Financiang to Informal Primary Borrowers
(including Pilots) (IV) 25 of the credit 196600000 831600000 2397800000
Sub Total Component II as above 196600000 831600000 5880865062
Ill Project Implementationbull
a Goods (Office Equipment Computer Software etc)
b Consultants Services 474895 1374895 13507322
-- Procurement Expert 0 0 1750000
-- Environment Expert 474895 1374895 4595619
-- Social Expert 0 0 3765703
-- UHF Expert 0 0 3396000
-- Impact Evaluation
Add as required
c Incremental Operating Costs 0 25000 106193
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
- Office Expenses Maintenance Rent etc
-- 0 amp M and hiring of vehicles equipment and goods
--Audit Fee 25000 100000
-- Travel
--Others 0 0 6193
Sub Total Component ffl 474895 1399895 13613515
Total Expenditure (1+11+111)) as above 197074895 832999895 5894478577
bull Expen~ur~ ~~~Ill are not being claimed from World Bank The figures are shown only~ -~~NO~
Deputy General Manager - PIU ~ Deputy General Manager - PIU ~~ D Date September 04 2018
ti Notes The sub totals and total should match with the corresponding items in IFR 1
~
Expenditure
1
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate
collateral
Add as required
Sub Total Component I
II Financing Support for Sustainable and Affordable Housing
Sub Total Component II
Ill Project Implementation
a Goods (Office Equipment Computer Software etc)
b Consultants Services
-- Monitoring amp Evaluation
-- Impact Evaluation
Add as required
c Incremental Operating Costs
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
-- Office Expenses Maintenance Rent etc
-- 0 amp Mand hiring of vehicles equipment and goods
-- Travel
-- Others
Sub Total Component Ill
Total projected Expenditure (1+11+111))
Deputy General Manager - PIU
Date September 04 2018
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Forecash of Cash requirements for next 2 quarters
IFR 3
lN INDIAN RUPEES (million)
Cash requirement for next Cash Total cash DA Eligible cash 1st quarter() requirement requirement for requirement for the
ELIGIBLE for next 2nd the next 2 next two quarters quarter quarters
2
I I
100 39100 - 39100
39100 000 39100
Deputy General Manager - PIU
IN USO EQUIVALENT
Total cash IDA Eligible cash requirement for requirement for
the next 2 the next 2 quarters
quarters
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agencymiddot National Housing Bank
Report for the quarter ended 30062018
Part A Financial Support for Sustainable and Affordable Housing to Qualified Primary lending Institutions PUmiddot segregated by each line item mentioned under BlII of IUFRl
Disbursements to Qualified PUs by NHB
Nature of PU Date of Amount Sanctioned Disbursement to Rate of Tenure Name of the
(HFCbankMFlo Disbursement SNo Qualified PU (INR) Plls by NHB Interest (Yrs)
thers) (ddmm yyyy) Cumulative to Date
Current Quarter CQ) Year to Da te (YTD) (CTO)
Apr 18 - Jun 2018 July 17 - June 18
10
Avaas HFC 29-Jun-18 113244500 100000000 735 15 100000000 457200000 2167953675
Financers Ltd
India Shelter
Finance HFC Corporation
29-Jun-18 110819000 96600000 735 10 96600000 96600000 772258580
Limited
Grand Total 224063500 196600000 196600000 553800000 2940212255
bull Formerly known as AU Housing Finacne limited
Notes
1 Total of columns 11to14 should match with amount in column 10
2 Please provide sepaarte PU-wise detailed list of the primary borrowers (name amount of loan location etc) under columns 10-13
Part B Pre-FinanceProspective Disbursement
SNo
Name of the
Qualified PU
Grand Total
Nature of PU
(HFCbankMFlo
thers)
Date of
Sanction Amount Sanctioned
Os at the beginning
of the
quarter
Amount
Disbursed
during the Amount adjusted during
quarter the quarter
In INR
Os at the close of Amount included in Part
the quarter A above
10 (out of 8)
It is certified that the amount shown under Component II hove been made only to PLs that have complied with themmiddot um eligibility criteria as given in the Project Operations Manual and is the
~fy~~~~~ Date Septemb 04 2018 ~ Deputy General Manager bull PIU
Annex to IFR 2
INR
lending by Qualified PUs to Primary Borrowers
(cumulative out of column 10)
Secured Sub-Financings Unsecured Sub-Financings
Formal Primary
Borrowers
11
Informal Primary
Borrowers
12
694553675
125658580
820212255
Formal Primary
Borrowers
13
Pilots for Informal Primary Informal Primary
Borrowers Borrowers
14 15
1473400000
646600000
2120000000
1
1
2
3
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Schedule of Drawl from IDA for the quarter ended 30062018
Actual Eligible Expenditure Year to Date
Category Current Quarter (CQ) (VTD) July Cummulative to
Apr 18 - Jun 2018 17 - June 18 Date CTD)
2 3 4 5
Goods consultants services and Operating Costs
under Part A of the Project
Sub-Financings including pilot subfinancing under
Part B of the Project 196600000 831600000 5880865062 Goods consultants services and Operating Costs
under Part C of the Project 0 0 0
Grand Total (1+2+3) 196600000 831600000 5880865062
J ~~ Deputy General Manager - PIU
Date September 04 2018
IFR 3
In INR
Reimbursable from Reimbursement
World Bank for age
Current Quarter
6 7=36
100 196600000
0
196600000
Deputy General Manager - PIU
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
SrNo Contract no Description of Work WBR No amp Date of Supplier I WB NOC Consultant
Cacacitv Build ine (Comconent ll
Contract 1 Procurement Expert bullbull Contract No Individual
012014 (NOC Consultant Mr 170620141 Ketan Mandani Contract No
022014 (NOC Not
ii) Contract 2 Environment Expert required as it Individual
comes under Post Consultant
Review MrRohit Sineh Contract No
032014 (NOC Not Individual iii) Contract 3 Social Expert bull required as it Consultant
comes under Post MsPoonam Review) Mehta
Contract No 042014 (NOC Not Individual
iv) Contract 4 low Income Housing Finance Expert required as it Consultant Mr
comes under Post Venkateshwarlu Review) Prerepa
Proiect lmclementine Unit Component Ill)
il Contract l ii) Contract 2
Grand Tota l (1+21
Date of Contract
26-Jun-14
26-Nov-2014
and
Nov 27 2016
08-Jan-15
05-Jan-15
Contract Commence-ment Date of Amount (INR Date Completion
1500000 26-Jun-14 25-Jun-17
30-Nov-16 30-12-Jan-14 and 27-
2400000 June-17 amp 30-Nov-16
Jun-18
07-Jan-17 and 3399984 08-Jan-15
30-June-17
7200000 OS-Jan-15 04-Jan-19
IFR4
In INR
Amount paid - Current Amount paid - Amount paid -Quarter (CQ Apr 18 - Year to Date Cumulative to Date
Jun 18 (YTD) July 17 - (CTO)
June 18
10 11
1750000
474895 1374895 4595619
3765703
3396000
474895 1374895 13507322
bull bullPE cont racted for 150 mandays overa pe ri od of 3 years The Con t ract got t erminated duri ng Apr 15 since PE has completed 165 ma ndays Subsequen tly the services of PE ava iled du ring Nov 2015 fo r fra ming RFP bullSE resigned fro m the services we f 02032017 UHF contract was terminated wef 04032016
Technical Review for Component 11- Financial Support for Sustainable and Affordable Housing In INR
Financial Support Date of submission to Date of No
SrNo Name of Pll to Qualified
World Bank for Objection given Primary Lending
Technical Review by World Bank Institutions
Informal Pilots for
Total Amount Formal Primary Formal Primary Informal Primary Informal
Disbursed Borrowers Primary
Borrowers Borrowers Primary Borrowers
Borrowers
1 2 3 4 5 6 7 8 9 10
1 2
3 4 5
Grand Total Cumulative to Date
) ~k~~Mraquo-- ~ Deputy General Manager - PIU Deputy General Manager - PIU
Date September 04 2018
Notes First Pro posals equivalent to $1 mn in each of the category mentioned in col 4 to 8 should be submitted to t he World Bank fo r technical review
c omponent W E Se d xpenses are given as un er
Particulars Claim in INR submitted under Claim in INR submitted Claim in INR submitted
Component I under Component II under Component III
Expenses Nil 5880865062 13613515
Expenditure incurred under Component III are not being claimed from World Bank The figures are shown only for information
NHB Deputy General Manager NHB
Dated September 04 2018
For SN Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Schedule I
Bank Funds claimed during the reporting period (ss on June 30 2018)
Date of Receipt by
SDR Exch Rate
USD Exch Rate
INR Govt of (SDR-USD) (USD-INR)
India 22-Aug-17 631458792 140870 8895360 640748 569968413 23-Mar-18 121975756 145438 1773991 651693 115609752
TOTAL 753434548 10669351 685578165
Schedule II
Details of IUFR - Quarter Wise
July-June July-June July-June July-June July-June
Period 2013-14 2014-15 2015-16 2016-17 2017-18 Cumulative ended
311213 302325096 - - - 302325096
310314 147499408 - - - 449824504
300614 18425919 - - - 468250423
300914 - 1915017 - - 470165440
311214 - 55591133 - - 525756573
310315 - 144506766 - - 670263339
300615 - 3101723 - - 673365062
300915 - - 220000000 - 893365062
311215 - - 188400000 - 1081765062
310316 - - 1934800000 - 3016565062
300616 - - 314900000 - 3331465062
300916 - - - 90000000 3421465062 311216 - - - 40000000 3461465062 310317 - - - 1020000000 4481465062 300617 - - - 567800000 5049265062 300917 - - - - - 5049265062 311217 - - - - 495300000 5544565062 310318 - - - - 139700000 5684265062 300618 - - - - 196600000 5880865062
Total 468250423 205114639 2658 100 000 1717800000 831600000
Deputy General Manager NHB Deputy General Manager NHB
Dated September 04 2018
For SN Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Name of the Project India Low Income Housing Finance Project LoanCreditGrant No Credit No 5283-IN
Statement of Sources and Applications of Funds Report for the year ended June 30 2018
Particulars Current Year
2016-17 2015-16 2014-15 2017-18
Opening Balance (if cash balances are controlled by the - - - -entity) (A)
Receipts National Housing Bank -667000105 -38214136 763288891 209289829 Funds received from Government through Budget (These will include external assistance received by Government 1500000000 1758763675 1900000000 Nil for the project) Funds received directly by Project Implementing Authority
Nil Nil Nil Nil through external assistance Beneficiary Contribution (if any) Nil Nil Nil Nil
Total Receipts (B) 832999895 1720549539 2663288891 209289829
Total Sources (C = A+B) 832999895 1720549539 2663288891 209289829
Expenditures by Component
Component - I Nil Nil Nil Nil
Component - II 831600000 1717800000 2658100000 205114639
Component - III 1399895 2749539 5188891 4175190
Total Expenditures (D) 832999895 1720549539 2663288891 209289829
Closing Balance (if cash balances are controlled by the - - - -entity) (C-D)
Amount includes expenditure incurred under Component I amp III Expenditure incurred under Component III are not being claimed from World Bank The figures are shown only for information excluding provisioning of Rs 100000- provided during June 2018 under Component III
~ Deputy General Manager NHB
2013-14 2012-13
- -
165925327 302325096
Nil Nil
Nil Nil
Nil Nil
165925327 302325096
165925327 302325096
Nil Nil 165925327 302325096
- -
165925327 302325096
- -
For S N Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Annexure 1
(In~)
Project to date
-
735614902
5158763675
Nil
Nil
5894378577
5894378577
Nil
5880865062
13513515
5894378577
-
SrNo
1
A
i)
ii)
B
Bl
I
II
i)
ii)
iii)
iv)
Ill
B2
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Sources and Uses of Funds for the quarter ended 30062018
Item Current Quarter CQ)
Apr 18 - Jun 2018
2 3
SOURCES OF FUNDS
IDA 196600000
NHB -
Tata Sources a Funds (A) 196600000
USES OF FUNDS
EXPENDITURE BY COMPONENTS
Capacity Building of NHB and Primary Lenders -
Financing Support for Sustainable and Affordable Housing
Secured Sub Financing to Formal Primary Borrowers -
Secured Sub Financing to Informal Primary Borrowers
Loan secured alternatively Sub Financing to Formal Primary Borrowers
(including Pilots) -
Loan sercured alternatively Sub Financiang to Informal Primary
Borrowers (including Pilots) 196600000
Sub Tata Component II 196600000
Project Implementation 474895
Total Expenditure by Components Bl=l+ll+lll)) 197074895
Pre FinancingProspective Disbursements (NHB)
Total Uses of Funds (Bl+ B2) 197074895
Amount Year to Date YTD)
July 17 - June 18
4
831600000
831600000
--
831600000
831600000
1399895
832999895
832999895
Deputy General Manager - PIU
Date September 04 2018
Deputy General Manager - PIU
ates l IFRs will be prepared on cash basis 2 The figures shou ld be taken from the account codes allocated to the Project
3 Details of Qualified Plls and housing Joans to primary borrowers will be provided in the Annex to IFR 2
4 Total Expenditure by Components should match with the details in IFR 2
bull Expenditure incurred under Component Ill are not being claimed from World Bank The figures are shown only for information
IFR 1
In INR
Cummulative to Date
CTD)
5
5880865062
5880865062
302325096
3 180 739966
2397800000
5880865062
13613515
5894478577
5894478577
Interim Unaudited Financial ReRort
IFR2
LOW INCOME HOUSING FINANCE PROJECT Credit No S283-IN
Implementing Agency - National Housing Bank
Project Expenditure by ComponentSub Component during the quarter ended 30062018
(Amt in INR)
Current Quarter CQ) Year to Date (YTD) Total Cumulative to
Project Expenditure Provision as per PAD Apr 18 - Jun 2018 July 17 - June 18 date (CTD)
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate collateral
Add as required
Sub Total Component I 0 0 0
II Financing Support for Sustainable and Affordable Housing
Formal Dwelling- Formal Sector Income Quadrant (I) 5 of the credit 0 0 3D2325D96
Formal Dwelling- Informal Sector Income Quadrant (II) 50 of the credit 0 0 3180739966
Loan secured alternatively Sub Financing t o Formal Primary Borrowers (Ill) 20 of the credit 0 0 0
Loan sercured alternatively Sub Financiang to Informal Primary Borrowers
(including Pilots) (IV) 25 of the credit 196600000 831600000 2397800000
Sub Total Component II as above 196600000 831600000 5880865062
Ill Project Implementationbull
a Goods (Office Equipment Computer Software etc)
b Consultants Services 474895 1374895 13507322
-- Procurement Expert 0 0 1750000
-- Environment Expert 474895 1374895 4595619
-- Social Expert 0 0 3765703
-- UHF Expert 0 0 3396000
-- Impact Evaluation
Add as required
c Incremental Operating Costs 0 25000 106193
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
- Office Expenses Maintenance Rent etc
-- 0 amp M and hiring of vehicles equipment and goods
--Audit Fee 25000 100000
-- Travel
--Others 0 0 6193
Sub Total Component ffl 474895 1399895 13613515
Total Expenditure (1+11+111)) as above 197074895 832999895 5894478577
bull Expen~ur~ ~~~Ill are not being claimed from World Bank The figures are shown only~ -~~NO~
Deputy General Manager - PIU ~ Deputy General Manager - PIU ~~ D Date September 04 2018
ti Notes The sub totals and total should match with the corresponding items in IFR 1
~
Expenditure
1
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate
collateral
Add as required
Sub Total Component I
II Financing Support for Sustainable and Affordable Housing
Sub Total Component II
Ill Project Implementation
a Goods (Office Equipment Computer Software etc)
b Consultants Services
-- Monitoring amp Evaluation
-- Impact Evaluation
Add as required
c Incremental Operating Costs
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
-- Office Expenses Maintenance Rent etc
-- 0 amp Mand hiring of vehicles equipment and goods
-- Travel
-- Others
Sub Total Component Ill
Total projected Expenditure (1+11+111))
Deputy General Manager - PIU
Date September 04 2018
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Forecash of Cash requirements for next 2 quarters
IFR 3
lN INDIAN RUPEES (million)
Cash requirement for next Cash Total cash DA Eligible cash 1st quarter() requirement requirement for requirement for the
ELIGIBLE for next 2nd the next 2 next two quarters quarter quarters
2
I I
100 39100 - 39100
39100 000 39100
Deputy General Manager - PIU
IN USO EQUIVALENT
Total cash IDA Eligible cash requirement for requirement for
the next 2 the next 2 quarters
quarters
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agencymiddot National Housing Bank
Report for the quarter ended 30062018
Part A Financial Support for Sustainable and Affordable Housing to Qualified Primary lending Institutions PUmiddot segregated by each line item mentioned under BlII of IUFRl
Disbursements to Qualified PUs by NHB
Nature of PU Date of Amount Sanctioned Disbursement to Rate of Tenure Name of the
(HFCbankMFlo Disbursement SNo Qualified PU (INR) Plls by NHB Interest (Yrs)
thers) (ddmm yyyy) Cumulative to Date
Current Quarter CQ) Year to Da te (YTD) (CTO)
Apr 18 - Jun 2018 July 17 - June 18
10
Avaas HFC 29-Jun-18 113244500 100000000 735 15 100000000 457200000 2167953675
Financers Ltd
India Shelter
Finance HFC Corporation
29-Jun-18 110819000 96600000 735 10 96600000 96600000 772258580
Limited
Grand Total 224063500 196600000 196600000 553800000 2940212255
bull Formerly known as AU Housing Finacne limited
Notes
1 Total of columns 11to14 should match with amount in column 10
2 Please provide sepaarte PU-wise detailed list of the primary borrowers (name amount of loan location etc) under columns 10-13
Part B Pre-FinanceProspective Disbursement
SNo
Name of the
Qualified PU
Grand Total
Nature of PU
(HFCbankMFlo
thers)
Date of
Sanction Amount Sanctioned
Os at the beginning
of the
quarter
Amount
Disbursed
during the Amount adjusted during
quarter the quarter
In INR
Os at the close of Amount included in Part
the quarter A above
10 (out of 8)
It is certified that the amount shown under Component II hove been made only to PLs that have complied with themmiddot um eligibility criteria as given in the Project Operations Manual and is the
~fy~~~~~ Date Septemb 04 2018 ~ Deputy General Manager bull PIU
Annex to IFR 2
INR
lending by Qualified PUs to Primary Borrowers
(cumulative out of column 10)
Secured Sub-Financings Unsecured Sub-Financings
Formal Primary
Borrowers
11
Informal Primary
Borrowers
12
694553675
125658580
820212255
Formal Primary
Borrowers
13
Pilots for Informal Primary Informal Primary
Borrowers Borrowers
14 15
1473400000
646600000
2120000000
1
1
2
3
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Schedule of Drawl from IDA for the quarter ended 30062018
Actual Eligible Expenditure Year to Date
Category Current Quarter (CQ) (VTD) July Cummulative to
Apr 18 - Jun 2018 17 - June 18 Date CTD)
2 3 4 5
Goods consultants services and Operating Costs
under Part A of the Project
Sub-Financings including pilot subfinancing under
Part B of the Project 196600000 831600000 5880865062 Goods consultants services and Operating Costs
under Part C of the Project 0 0 0
Grand Total (1+2+3) 196600000 831600000 5880865062
J ~~ Deputy General Manager - PIU
Date September 04 2018
IFR 3
In INR
Reimbursable from Reimbursement
World Bank for age
Current Quarter
6 7=36
100 196600000
0
196600000
Deputy General Manager - PIU
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
SrNo Contract no Description of Work WBR No amp Date of Supplier I WB NOC Consultant
Cacacitv Build ine (Comconent ll
Contract 1 Procurement Expert bullbull Contract No Individual
012014 (NOC Consultant Mr 170620141 Ketan Mandani Contract No
022014 (NOC Not
ii) Contract 2 Environment Expert required as it Individual
comes under Post Consultant
Review MrRohit Sineh Contract No
032014 (NOC Not Individual iii) Contract 3 Social Expert bull required as it Consultant
comes under Post MsPoonam Review) Mehta
Contract No 042014 (NOC Not Individual
iv) Contract 4 low Income Housing Finance Expert required as it Consultant Mr
comes under Post Venkateshwarlu Review) Prerepa
Proiect lmclementine Unit Component Ill)
il Contract l ii) Contract 2
Grand Tota l (1+21
Date of Contract
26-Jun-14
26-Nov-2014
and
Nov 27 2016
08-Jan-15
05-Jan-15
Contract Commence-ment Date of Amount (INR Date Completion
1500000 26-Jun-14 25-Jun-17
30-Nov-16 30-12-Jan-14 and 27-
2400000 June-17 amp 30-Nov-16
Jun-18
07-Jan-17 and 3399984 08-Jan-15
30-June-17
7200000 OS-Jan-15 04-Jan-19
IFR4
In INR
Amount paid - Current Amount paid - Amount paid -Quarter (CQ Apr 18 - Year to Date Cumulative to Date
Jun 18 (YTD) July 17 - (CTO)
June 18
10 11
1750000
474895 1374895 4595619
3765703
3396000
474895 1374895 13507322
bull bullPE cont racted for 150 mandays overa pe ri od of 3 years The Con t ract got t erminated duri ng Apr 15 since PE has completed 165 ma ndays Subsequen tly the services of PE ava iled du ring Nov 2015 fo r fra ming RFP bullSE resigned fro m the services we f 02032017 UHF contract was terminated wef 04032016
Technical Review for Component 11- Financial Support for Sustainable and Affordable Housing In INR
Financial Support Date of submission to Date of No
SrNo Name of Pll to Qualified
World Bank for Objection given Primary Lending
Technical Review by World Bank Institutions
Informal Pilots for
Total Amount Formal Primary Formal Primary Informal Primary Informal
Disbursed Borrowers Primary
Borrowers Borrowers Primary Borrowers
Borrowers
1 2 3 4 5 6 7 8 9 10
1 2
3 4 5
Grand Total Cumulative to Date
) ~k~~Mraquo-- ~ Deputy General Manager - PIU Deputy General Manager - PIU
Date September 04 2018
Notes First Pro posals equivalent to $1 mn in each of the category mentioned in col 4 to 8 should be submitted to t he World Bank fo r technical review
Schedule I
Bank Funds claimed during the reporting period (ss on June 30 2018)
Date of Receipt by
SDR Exch Rate
USD Exch Rate
INR Govt of (SDR-USD) (USD-INR)
India 22-Aug-17 631458792 140870 8895360 640748 569968413 23-Mar-18 121975756 145438 1773991 651693 115609752
TOTAL 753434548 10669351 685578165
Schedule II
Details of IUFR - Quarter Wise
July-June July-June July-June July-June July-June
Period 2013-14 2014-15 2015-16 2016-17 2017-18 Cumulative ended
311213 302325096 - - - 302325096
310314 147499408 - - - 449824504
300614 18425919 - - - 468250423
300914 - 1915017 - - 470165440
311214 - 55591133 - - 525756573
310315 - 144506766 - - 670263339
300615 - 3101723 - - 673365062
300915 - - 220000000 - 893365062
311215 - - 188400000 - 1081765062
310316 - - 1934800000 - 3016565062
300616 - - 314900000 - 3331465062
300916 - - - 90000000 3421465062 311216 - - - 40000000 3461465062 310317 - - - 1020000000 4481465062 300617 - - - 567800000 5049265062 300917 - - - - - 5049265062 311217 - - - - 495300000 5544565062 310318 - - - - 139700000 5684265062 300618 - - - - 196600000 5880865062
Total 468250423 205114639 2658 100 000 1717800000 831600000
Deputy General Manager NHB Deputy General Manager NHB
Dated September 04 2018
For SN Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Name of the Project India Low Income Housing Finance Project LoanCreditGrant No Credit No 5283-IN
Statement of Sources and Applications of Funds Report for the year ended June 30 2018
Particulars Current Year
2016-17 2015-16 2014-15 2017-18
Opening Balance (if cash balances are controlled by the - - - -entity) (A)
Receipts National Housing Bank -667000105 -38214136 763288891 209289829 Funds received from Government through Budget (These will include external assistance received by Government 1500000000 1758763675 1900000000 Nil for the project) Funds received directly by Project Implementing Authority
Nil Nil Nil Nil through external assistance Beneficiary Contribution (if any) Nil Nil Nil Nil
Total Receipts (B) 832999895 1720549539 2663288891 209289829
Total Sources (C = A+B) 832999895 1720549539 2663288891 209289829
Expenditures by Component
Component - I Nil Nil Nil Nil
Component - II 831600000 1717800000 2658100000 205114639
Component - III 1399895 2749539 5188891 4175190
Total Expenditures (D) 832999895 1720549539 2663288891 209289829
Closing Balance (if cash balances are controlled by the - - - -entity) (C-D)
Amount includes expenditure incurred under Component I amp III Expenditure incurred under Component III are not being claimed from World Bank The figures are shown only for information excluding provisioning of Rs 100000- provided during June 2018 under Component III
~ Deputy General Manager NHB
2013-14 2012-13
- -
165925327 302325096
Nil Nil
Nil Nil
Nil Nil
165925327 302325096
165925327 302325096
Nil Nil 165925327 302325096
- -
165925327 302325096
- -
For S N Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Annexure 1
(In~)
Project to date
-
735614902
5158763675
Nil
Nil
5894378577
5894378577
Nil
5880865062
13513515
5894378577
-
SrNo
1
A
i)
ii)
B
Bl
I
II
i)
ii)
iii)
iv)
Ill
B2
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Sources and Uses of Funds for the quarter ended 30062018
Item Current Quarter CQ)
Apr 18 - Jun 2018
2 3
SOURCES OF FUNDS
IDA 196600000
NHB -
Tata Sources a Funds (A) 196600000
USES OF FUNDS
EXPENDITURE BY COMPONENTS
Capacity Building of NHB and Primary Lenders -
Financing Support for Sustainable and Affordable Housing
Secured Sub Financing to Formal Primary Borrowers -
Secured Sub Financing to Informal Primary Borrowers
Loan secured alternatively Sub Financing to Formal Primary Borrowers
(including Pilots) -
Loan sercured alternatively Sub Financiang to Informal Primary
Borrowers (including Pilots) 196600000
Sub Tata Component II 196600000
Project Implementation 474895
Total Expenditure by Components Bl=l+ll+lll)) 197074895
Pre FinancingProspective Disbursements (NHB)
Total Uses of Funds (Bl+ B2) 197074895
Amount Year to Date YTD)
July 17 - June 18
4
831600000
831600000
--
831600000
831600000
1399895
832999895
832999895
Deputy General Manager - PIU
Date September 04 2018
Deputy General Manager - PIU
ates l IFRs will be prepared on cash basis 2 The figures shou ld be taken from the account codes allocated to the Project
3 Details of Qualified Plls and housing Joans to primary borrowers will be provided in the Annex to IFR 2
4 Total Expenditure by Components should match with the details in IFR 2
bull Expenditure incurred under Component Ill are not being claimed from World Bank The figures are shown only for information
IFR 1
In INR
Cummulative to Date
CTD)
5
5880865062
5880865062
302325096
3 180 739966
2397800000
5880865062
13613515
5894478577
5894478577
Interim Unaudited Financial ReRort
IFR2
LOW INCOME HOUSING FINANCE PROJECT Credit No S283-IN
Implementing Agency - National Housing Bank
Project Expenditure by ComponentSub Component during the quarter ended 30062018
(Amt in INR)
Current Quarter CQ) Year to Date (YTD) Total Cumulative to
Project Expenditure Provision as per PAD Apr 18 - Jun 2018 July 17 - June 18 date (CTD)
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate collateral
Add as required
Sub Total Component I 0 0 0
II Financing Support for Sustainable and Affordable Housing
Formal Dwelling- Formal Sector Income Quadrant (I) 5 of the credit 0 0 3D2325D96
Formal Dwelling- Informal Sector Income Quadrant (II) 50 of the credit 0 0 3180739966
Loan secured alternatively Sub Financing t o Formal Primary Borrowers (Ill) 20 of the credit 0 0 0
Loan sercured alternatively Sub Financiang to Informal Primary Borrowers
(including Pilots) (IV) 25 of the credit 196600000 831600000 2397800000
Sub Total Component II as above 196600000 831600000 5880865062
Ill Project Implementationbull
a Goods (Office Equipment Computer Software etc)
b Consultants Services 474895 1374895 13507322
-- Procurement Expert 0 0 1750000
-- Environment Expert 474895 1374895 4595619
-- Social Expert 0 0 3765703
-- UHF Expert 0 0 3396000
-- Impact Evaluation
Add as required
c Incremental Operating Costs 0 25000 106193
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
- Office Expenses Maintenance Rent etc
-- 0 amp M and hiring of vehicles equipment and goods
--Audit Fee 25000 100000
-- Travel
--Others 0 0 6193
Sub Total Component ffl 474895 1399895 13613515
Total Expenditure (1+11+111)) as above 197074895 832999895 5894478577
bull Expen~ur~ ~~~Ill are not being claimed from World Bank The figures are shown only~ -~~NO~
Deputy General Manager - PIU ~ Deputy General Manager - PIU ~~ D Date September 04 2018
ti Notes The sub totals and total should match with the corresponding items in IFR 1
~
Expenditure
1
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate
collateral
Add as required
Sub Total Component I
II Financing Support for Sustainable and Affordable Housing
Sub Total Component II
Ill Project Implementation
a Goods (Office Equipment Computer Software etc)
b Consultants Services
-- Monitoring amp Evaluation
-- Impact Evaluation
Add as required
c Incremental Operating Costs
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
-- Office Expenses Maintenance Rent etc
-- 0 amp Mand hiring of vehicles equipment and goods
-- Travel
-- Others
Sub Total Component Ill
Total projected Expenditure (1+11+111))
Deputy General Manager - PIU
Date September 04 2018
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Forecash of Cash requirements for next 2 quarters
IFR 3
lN INDIAN RUPEES (million)
Cash requirement for next Cash Total cash DA Eligible cash 1st quarter() requirement requirement for requirement for the
ELIGIBLE for next 2nd the next 2 next two quarters quarter quarters
2
I I
100 39100 - 39100
39100 000 39100
Deputy General Manager - PIU
IN USO EQUIVALENT
Total cash IDA Eligible cash requirement for requirement for
the next 2 the next 2 quarters
quarters
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agencymiddot National Housing Bank
Report for the quarter ended 30062018
Part A Financial Support for Sustainable and Affordable Housing to Qualified Primary lending Institutions PUmiddot segregated by each line item mentioned under BlII of IUFRl
Disbursements to Qualified PUs by NHB
Nature of PU Date of Amount Sanctioned Disbursement to Rate of Tenure Name of the
(HFCbankMFlo Disbursement SNo Qualified PU (INR) Plls by NHB Interest (Yrs)
thers) (ddmm yyyy) Cumulative to Date
Current Quarter CQ) Year to Da te (YTD) (CTO)
Apr 18 - Jun 2018 July 17 - June 18
10
Avaas HFC 29-Jun-18 113244500 100000000 735 15 100000000 457200000 2167953675
Financers Ltd
India Shelter
Finance HFC Corporation
29-Jun-18 110819000 96600000 735 10 96600000 96600000 772258580
Limited
Grand Total 224063500 196600000 196600000 553800000 2940212255
bull Formerly known as AU Housing Finacne limited
Notes
1 Total of columns 11to14 should match with amount in column 10
2 Please provide sepaarte PU-wise detailed list of the primary borrowers (name amount of loan location etc) under columns 10-13
Part B Pre-FinanceProspective Disbursement
SNo
Name of the
Qualified PU
Grand Total
Nature of PU
(HFCbankMFlo
thers)
Date of
Sanction Amount Sanctioned
Os at the beginning
of the
quarter
Amount
Disbursed
during the Amount adjusted during
quarter the quarter
In INR
Os at the close of Amount included in Part
the quarter A above
10 (out of 8)
It is certified that the amount shown under Component II hove been made only to PLs that have complied with themmiddot um eligibility criteria as given in the Project Operations Manual and is the
~fy~~~~~ Date Septemb 04 2018 ~ Deputy General Manager bull PIU
Annex to IFR 2
INR
lending by Qualified PUs to Primary Borrowers
(cumulative out of column 10)
Secured Sub-Financings Unsecured Sub-Financings
Formal Primary
Borrowers
11
Informal Primary
Borrowers
12
694553675
125658580
820212255
Formal Primary
Borrowers
13
Pilots for Informal Primary Informal Primary
Borrowers Borrowers
14 15
1473400000
646600000
2120000000
1
1
2
3
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Schedule of Drawl from IDA for the quarter ended 30062018
Actual Eligible Expenditure Year to Date
Category Current Quarter (CQ) (VTD) July Cummulative to
Apr 18 - Jun 2018 17 - June 18 Date CTD)
2 3 4 5
Goods consultants services and Operating Costs
under Part A of the Project
Sub-Financings including pilot subfinancing under
Part B of the Project 196600000 831600000 5880865062 Goods consultants services and Operating Costs
under Part C of the Project 0 0 0
Grand Total (1+2+3) 196600000 831600000 5880865062
J ~~ Deputy General Manager - PIU
Date September 04 2018
IFR 3
In INR
Reimbursable from Reimbursement
World Bank for age
Current Quarter
6 7=36
100 196600000
0
196600000
Deputy General Manager - PIU
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
SrNo Contract no Description of Work WBR No amp Date of Supplier I WB NOC Consultant
Cacacitv Build ine (Comconent ll
Contract 1 Procurement Expert bullbull Contract No Individual
012014 (NOC Consultant Mr 170620141 Ketan Mandani Contract No
022014 (NOC Not
ii) Contract 2 Environment Expert required as it Individual
comes under Post Consultant
Review MrRohit Sineh Contract No
032014 (NOC Not Individual iii) Contract 3 Social Expert bull required as it Consultant
comes under Post MsPoonam Review) Mehta
Contract No 042014 (NOC Not Individual
iv) Contract 4 low Income Housing Finance Expert required as it Consultant Mr
comes under Post Venkateshwarlu Review) Prerepa
Proiect lmclementine Unit Component Ill)
il Contract l ii) Contract 2
Grand Tota l (1+21
Date of Contract
26-Jun-14
26-Nov-2014
and
Nov 27 2016
08-Jan-15
05-Jan-15
Contract Commence-ment Date of Amount (INR Date Completion
1500000 26-Jun-14 25-Jun-17
30-Nov-16 30-12-Jan-14 and 27-
2400000 June-17 amp 30-Nov-16
Jun-18
07-Jan-17 and 3399984 08-Jan-15
30-June-17
7200000 OS-Jan-15 04-Jan-19
IFR4
In INR
Amount paid - Current Amount paid - Amount paid -Quarter (CQ Apr 18 - Year to Date Cumulative to Date
Jun 18 (YTD) July 17 - (CTO)
June 18
10 11
1750000
474895 1374895 4595619
3765703
3396000
474895 1374895 13507322
bull bullPE cont racted for 150 mandays overa pe ri od of 3 years The Con t ract got t erminated duri ng Apr 15 since PE has completed 165 ma ndays Subsequen tly the services of PE ava iled du ring Nov 2015 fo r fra ming RFP bullSE resigned fro m the services we f 02032017 UHF contract was terminated wef 04032016
Technical Review for Component 11- Financial Support for Sustainable and Affordable Housing In INR
Financial Support Date of submission to Date of No
SrNo Name of Pll to Qualified
World Bank for Objection given Primary Lending
Technical Review by World Bank Institutions
Informal Pilots for
Total Amount Formal Primary Formal Primary Informal Primary Informal
Disbursed Borrowers Primary
Borrowers Borrowers Primary Borrowers
Borrowers
1 2 3 4 5 6 7 8 9 10
1 2
3 4 5
Grand Total Cumulative to Date
) ~k~~Mraquo-- ~ Deputy General Manager - PIU Deputy General Manager - PIU
Date September 04 2018
Notes First Pro posals equivalent to $1 mn in each of the category mentioned in col 4 to 8 should be submitted to t he World Bank fo r technical review
Name of the Project India Low Income Housing Finance Project LoanCreditGrant No Credit No 5283-IN
Statement of Sources and Applications of Funds Report for the year ended June 30 2018
Particulars Current Year
2016-17 2015-16 2014-15 2017-18
Opening Balance (if cash balances are controlled by the - - - -entity) (A)
Receipts National Housing Bank -667000105 -38214136 763288891 209289829 Funds received from Government through Budget (These will include external assistance received by Government 1500000000 1758763675 1900000000 Nil for the project) Funds received directly by Project Implementing Authority
Nil Nil Nil Nil through external assistance Beneficiary Contribution (if any) Nil Nil Nil Nil
Total Receipts (B) 832999895 1720549539 2663288891 209289829
Total Sources (C = A+B) 832999895 1720549539 2663288891 209289829
Expenditures by Component
Component - I Nil Nil Nil Nil
Component - II 831600000 1717800000 2658100000 205114639
Component - III 1399895 2749539 5188891 4175190
Total Expenditures (D) 832999895 1720549539 2663288891 209289829
Closing Balance (if cash balances are controlled by the - - - -entity) (C-D)
Amount includes expenditure incurred under Component I amp III Expenditure incurred under Component III are not being claimed from World Bank The figures are shown only for information excluding provisioning of Rs 100000- provided during June 2018 under Component III
~ Deputy General Manager NHB
2013-14 2012-13
- -
165925327 302325096
Nil Nil
Nil Nil
Nil Nil
165925327 302325096
165925327 302325096
Nil Nil 165925327 302325096
- -
165925327 302325096
- -
For S N Nanda amp Co Chartered Accountants FRN 000685N
S N Nanda Partner M No 005909
Annexure 1
(In~)
Project to date
-
735614902
5158763675
Nil
Nil
5894378577
5894378577
Nil
5880865062
13513515
5894378577
-
SrNo
1
A
i)
ii)
B
Bl
I
II
i)
ii)
iii)
iv)
Ill
B2
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Sources and Uses of Funds for the quarter ended 30062018
Item Current Quarter CQ)
Apr 18 - Jun 2018
2 3
SOURCES OF FUNDS
IDA 196600000
NHB -
Tata Sources a Funds (A) 196600000
USES OF FUNDS
EXPENDITURE BY COMPONENTS
Capacity Building of NHB and Primary Lenders -
Financing Support for Sustainable and Affordable Housing
Secured Sub Financing to Formal Primary Borrowers -
Secured Sub Financing to Informal Primary Borrowers
Loan secured alternatively Sub Financing to Formal Primary Borrowers
(including Pilots) -
Loan sercured alternatively Sub Financiang to Informal Primary
Borrowers (including Pilots) 196600000
Sub Tata Component II 196600000
Project Implementation 474895
Total Expenditure by Components Bl=l+ll+lll)) 197074895
Pre FinancingProspective Disbursements (NHB)
Total Uses of Funds (Bl+ B2) 197074895
Amount Year to Date YTD)
July 17 - June 18
4
831600000
831600000
--
831600000
831600000
1399895
832999895
832999895
Deputy General Manager - PIU
Date September 04 2018
Deputy General Manager - PIU
ates l IFRs will be prepared on cash basis 2 The figures shou ld be taken from the account codes allocated to the Project
3 Details of Qualified Plls and housing Joans to primary borrowers will be provided in the Annex to IFR 2
4 Total Expenditure by Components should match with the details in IFR 2
bull Expenditure incurred under Component Ill are not being claimed from World Bank The figures are shown only for information
IFR 1
In INR
Cummulative to Date
CTD)
5
5880865062
5880865062
302325096
3 180 739966
2397800000
5880865062
13613515
5894478577
5894478577
Interim Unaudited Financial ReRort
IFR2
LOW INCOME HOUSING FINANCE PROJECT Credit No S283-IN
Implementing Agency - National Housing Bank
Project Expenditure by ComponentSub Component during the quarter ended 30062018
(Amt in INR)
Current Quarter CQ) Year to Date (YTD) Total Cumulative to
Project Expenditure Provision as per PAD Apr 18 - Jun 2018 July 17 - June 18 date (CTD)
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate collateral
Add as required
Sub Total Component I 0 0 0
II Financing Support for Sustainable and Affordable Housing
Formal Dwelling- Formal Sector Income Quadrant (I) 5 of the credit 0 0 3D2325D96
Formal Dwelling- Informal Sector Income Quadrant (II) 50 of the credit 0 0 3180739966
Loan secured alternatively Sub Financing t o Formal Primary Borrowers (Ill) 20 of the credit 0 0 0
Loan sercured alternatively Sub Financiang to Informal Primary Borrowers
(including Pilots) (IV) 25 of the credit 196600000 831600000 2397800000
Sub Total Component II as above 196600000 831600000 5880865062
Ill Project Implementationbull
a Goods (Office Equipment Computer Software etc)
b Consultants Services 474895 1374895 13507322
-- Procurement Expert 0 0 1750000
-- Environment Expert 474895 1374895 4595619
-- Social Expert 0 0 3765703
-- UHF Expert 0 0 3396000
-- Impact Evaluation
Add as required
c Incremental Operating Costs 0 25000 106193
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
- Office Expenses Maintenance Rent etc
-- 0 amp M and hiring of vehicles equipment and goods
--Audit Fee 25000 100000
-- Travel
--Others 0 0 6193
Sub Total Component ffl 474895 1399895 13613515
Total Expenditure (1+11+111)) as above 197074895 832999895 5894478577
bull Expen~ur~ ~~~Ill are not being claimed from World Bank The figures are shown only~ -~~NO~
Deputy General Manager - PIU ~ Deputy General Manager - PIU ~~ D Date September 04 2018
ti Notes The sub totals and total should match with the corresponding items in IFR 1
~
Expenditure
1
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate
collateral
Add as required
Sub Total Component I
II Financing Support for Sustainable and Affordable Housing
Sub Total Component II
Ill Project Implementation
a Goods (Office Equipment Computer Software etc)
b Consultants Services
-- Monitoring amp Evaluation
-- Impact Evaluation
Add as required
c Incremental Operating Costs
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
-- Office Expenses Maintenance Rent etc
-- 0 amp Mand hiring of vehicles equipment and goods
-- Travel
-- Others
Sub Total Component Ill
Total projected Expenditure (1+11+111))
Deputy General Manager - PIU
Date September 04 2018
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Forecash of Cash requirements for next 2 quarters
IFR 3
lN INDIAN RUPEES (million)
Cash requirement for next Cash Total cash DA Eligible cash 1st quarter() requirement requirement for requirement for the
ELIGIBLE for next 2nd the next 2 next two quarters quarter quarters
2
I I
100 39100 - 39100
39100 000 39100
Deputy General Manager - PIU
IN USO EQUIVALENT
Total cash IDA Eligible cash requirement for requirement for
the next 2 the next 2 quarters
quarters
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agencymiddot National Housing Bank
Report for the quarter ended 30062018
Part A Financial Support for Sustainable and Affordable Housing to Qualified Primary lending Institutions PUmiddot segregated by each line item mentioned under BlII of IUFRl
Disbursements to Qualified PUs by NHB
Nature of PU Date of Amount Sanctioned Disbursement to Rate of Tenure Name of the
(HFCbankMFlo Disbursement SNo Qualified PU (INR) Plls by NHB Interest (Yrs)
thers) (ddmm yyyy) Cumulative to Date
Current Quarter CQ) Year to Da te (YTD) (CTO)
Apr 18 - Jun 2018 July 17 - June 18
10
Avaas HFC 29-Jun-18 113244500 100000000 735 15 100000000 457200000 2167953675
Financers Ltd
India Shelter
Finance HFC Corporation
29-Jun-18 110819000 96600000 735 10 96600000 96600000 772258580
Limited
Grand Total 224063500 196600000 196600000 553800000 2940212255
bull Formerly known as AU Housing Finacne limited
Notes
1 Total of columns 11to14 should match with amount in column 10
2 Please provide sepaarte PU-wise detailed list of the primary borrowers (name amount of loan location etc) under columns 10-13
Part B Pre-FinanceProspective Disbursement
SNo
Name of the
Qualified PU
Grand Total
Nature of PU
(HFCbankMFlo
thers)
Date of
Sanction Amount Sanctioned
Os at the beginning
of the
quarter
Amount
Disbursed
during the Amount adjusted during
quarter the quarter
In INR
Os at the close of Amount included in Part
the quarter A above
10 (out of 8)
It is certified that the amount shown under Component II hove been made only to PLs that have complied with themmiddot um eligibility criteria as given in the Project Operations Manual and is the
~fy~~~~~ Date Septemb 04 2018 ~ Deputy General Manager bull PIU
Annex to IFR 2
INR
lending by Qualified PUs to Primary Borrowers
(cumulative out of column 10)
Secured Sub-Financings Unsecured Sub-Financings
Formal Primary
Borrowers
11
Informal Primary
Borrowers
12
694553675
125658580
820212255
Formal Primary
Borrowers
13
Pilots for Informal Primary Informal Primary
Borrowers Borrowers
14 15
1473400000
646600000
2120000000
1
1
2
3
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Schedule of Drawl from IDA for the quarter ended 30062018
Actual Eligible Expenditure Year to Date
Category Current Quarter (CQ) (VTD) July Cummulative to
Apr 18 - Jun 2018 17 - June 18 Date CTD)
2 3 4 5
Goods consultants services and Operating Costs
under Part A of the Project
Sub-Financings including pilot subfinancing under
Part B of the Project 196600000 831600000 5880865062 Goods consultants services and Operating Costs
under Part C of the Project 0 0 0
Grand Total (1+2+3) 196600000 831600000 5880865062
J ~~ Deputy General Manager - PIU
Date September 04 2018
IFR 3
In INR
Reimbursable from Reimbursement
World Bank for age
Current Quarter
6 7=36
100 196600000
0
196600000
Deputy General Manager - PIU
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
SrNo Contract no Description of Work WBR No amp Date of Supplier I WB NOC Consultant
Cacacitv Build ine (Comconent ll
Contract 1 Procurement Expert bullbull Contract No Individual
012014 (NOC Consultant Mr 170620141 Ketan Mandani Contract No
022014 (NOC Not
ii) Contract 2 Environment Expert required as it Individual
comes under Post Consultant
Review MrRohit Sineh Contract No
032014 (NOC Not Individual iii) Contract 3 Social Expert bull required as it Consultant
comes under Post MsPoonam Review) Mehta
Contract No 042014 (NOC Not Individual
iv) Contract 4 low Income Housing Finance Expert required as it Consultant Mr
comes under Post Venkateshwarlu Review) Prerepa
Proiect lmclementine Unit Component Ill)
il Contract l ii) Contract 2
Grand Tota l (1+21
Date of Contract
26-Jun-14
26-Nov-2014
and
Nov 27 2016
08-Jan-15
05-Jan-15
Contract Commence-ment Date of Amount (INR Date Completion
1500000 26-Jun-14 25-Jun-17
30-Nov-16 30-12-Jan-14 and 27-
2400000 June-17 amp 30-Nov-16
Jun-18
07-Jan-17 and 3399984 08-Jan-15
30-June-17
7200000 OS-Jan-15 04-Jan-19
IFR4
In INR
Amount paid - Current Amount paid - Amount paid -Quarter (CQ Apr 18 - Year to Date Cumulative to Date
Jun 18 (YTD) July 17 - (CTO)
June 18
10 11
1750000
474895 1374895 4595619
3765703
3396000
474895 1374895 13507322
bull bullPE cont racted for 150 mandays overa pe ri od of 3 years The Con t ract got t erminated duri ng Apr 15 since PE has completed 165 ma ndays Subsequen tly the services of PE ava iled du ring Nov 2015 fo r fra ming RFP bullSE resigned fro m the services we f 02032017 UHF contract was terminated wef 04032016
Technical Review for Component 11- Financial Support for Sustainable and Affordable Housing In INR
Financial Support Date of submission to Date of No
SrNo Name of Pll to Qualified
World Bank for Objection given Primary Lending
Technical Review by World Bank Institutions
Informal Pilots for
Total Amount Formal Primary Formal Primary Informal Primary Informal
Disbursed Borrowers Primary
Borrowers Borrowers Primary Borrowers
Borrowers
1 2 3 4 5 6 7 8 9 10
1 2
3 4 5
Grand Total Cumulative to Date
) ~k~~Mraquo-- ~ Deputy General Manager - PIU Deputy General Manager - PIU
Date September 04 2018
Notes First Pro posals equivalent to $1 mn in each of the category mentioned in col 4 to 8 should be submitted to t he World Bank fo r technical review
SrNo
1
A
i)
ii)
B
Bl
I
II
i)
ii)
iii)
iv)
Ill
B2
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Sources and Uses of Funds for the quarter ended 30062018
Item Current Quarter CQ)
Apr 18 - Jun 2018
2 3
SOURCES OF FUNDS
IDA 196600000
NHB -
Tata Sources a Funds (A) 196600000
USES OF FUNDS
EXPENDITURE BY COMPONENTS
Capacity Building of NHB and Primary Lenders -
Financing Support for Sustainable and Affordable Housing
Secured Sub Financing to Formal Primary Borrowers -
Secured Sub Financing to Informal Primary Borrowers
Loan secured alternatively Sub Financing to Formal Primary Borrowers
(including Pilots) -
Loan sercured alternatively Sub Financiang to Informal Primary
Borrowers (including Pilots) 196600000
Sub Tata Component II 196600000
Project Implementation 474895
Total Expenditure by Components Bl=l+ll+lll)) 197074895
Pre FinancingProspective Disbursements (NHB)
Total Uses of Funds (Bl+ B2) 197074895
Amount Year to Date YTD)
July 17 - June 18
4
831600000
831600000
--
831600000
831600000
1399895
832999895
832999895
Deputy General Manager - PIU
Date September 04 2018
Deputy General Manager - PIU
ates l IFRs will be prepared on cash basis 2 The figures shou ld be taken from the account codes allocated to the Project
3 Details of Qualified Plls and housing Joans to primary borrowers will be provided in the Annex to IFR 2
4 Total Expenditure by Components should match with the details in IFR 2
bull Expenditure incurred under Component Ill are not being claimed from World Bank The figures are shown only for information
IFR 1
In INR
Cummulative to Date
CTD)
5
5880865062
5880865062
302325096
3 180 739966
2397800000
5880865062
13613515
5894478577
5894478577
Interim Unaudited Financial ReRort
IFR2
LOW INCOME HOUSING FINANCE PROJECT Credit No S283-IN
Implementing Agency - National Housing Bank
Project Expenditure by ComponentSub Component during the quarter ended 30062018
(Amt in INR)
Current Quarter CQ) Year to Date (YTD) Total Cumulative to
Project Expenditure Provision as per PAD Apr 18 - Jun 2018 July 17 - June 18 date (CTD)
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate collateral
Add as required
Sub Total Component I 0 0 0
II Financing Support for Sustainable and Affordable Housing
Formal Dwelling- Formal Sector Income Quadrant (I) 5 of the credit 0 0 3D2325D96
Formal Dwelling- Informal Sector Income Quadrant (II) 50 of the credit 0 0 3180739966
Loan secured alternatively Sub Financing t o Formal Primary Borrowers (Ill) 20 of the credit 0 0 0
Loan sercured alternatively Sub Financiang to Informal Primary Borrowers
(including Pilots) (IV) 25 of the credit 196600000 831600000 2397800000
Sub Total Component II as above 196600000 831600000 5880865062
Ill Project Implementationbull
a Goods (Office Equipment Computer Software etc)
b Consultants Services 474895 1374895 13507322
-- Procurement Expert 0 0 1750000
-- Environment Expert 474895 1374895 4595619
-- Social Expert 0 0 3765703
-- UHF Expert 0 0 3396000
-- Impact Evaluation
Add as required
c Incremental Operating Costs 0 25000 106193
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
- Office Expenses Maintenance Rent etc
-- 0 amp M and hiring of vehicles equipment and goods
--Audit Fee 25000 100000
-- Travel
--Others 0 0 6193
Sub Total Component ffl 474895 1399895 13613515
Total Expenditure (1+11+111)) as above 197074895 832999895 5894478577
bull Expen~ur~ ~~~Ill are not being claimed from World Bank The figures are shown only~ -~~NO~
Deputy General Manager - PIU ~ Deputy General Manager - PIU ~~ D Date September 04 2018
ti Notes The sub totals and total should match with the corresponding items in IFR 1
~
Expenditure
1
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate
collateral
Add as required
Sub Total Component I
II Financing Support for Sustainable and Affordable Housing
Sub Total Component II
Ill Project Implementation
a Goods (Office Equipment Computer Software etc)
b Consultants Services
-- Monitoring amp Evaluation
-- Impact Evaluation
Add as required
c Incremental Operating Costs
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
-- Office Expenses Maintenance Rent etc
-- 0 amp Mand hiring of vehicles equipment and goods
-- Travel
-- Others
Sub Total Component Ill
Total projected Expenditure (1+11+111))
Deputy General Manager - PIU
Date September 04 2018
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Forecash of Cash requirements for next 2 quarters
IFR 3
lN INDIAN RUPEES (million)
Cash requirement for next Cash Total cash DA Eligible cash 1st quarter() requirement requirement for requirement for the
ELIGIBLE for next 2nd the next 2 next two quarters quarter quarters
2
I I
100 39100 - 39100
39100 000 39100
Deputy General Manager - PIU
IN USO EQUIVALENT
Total cash IDA Eligible cash requirement for requirement for
the next 2 the next 2 quarters
quarters
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agencymiddot National Housing Bank
Report for the quarter ended 30062018
Part A Financial Support for Sustainable and Affordable Housing to Qualified Primary lending Institutions PUmiddot segregated by each line item mentioned under BlII of IUFRl
Disbursements to Qualified PUs by NHB
Nature of PU Date of Amount Sanctioned Disbursement to Rate of Tenure Name of the
(HFCbankMFlo Disbursement SNo Qualified PU (INR) Plls by NHB Interest (Yrs)
thers) (ddmm yyyy) Cumulative to Date
Current Quarter CQ) Year to Da te (YTD) (CTO)
Apr 18 - Jun 2018 July 17 - June 18
10
Avaas HFC 29-Jun-18 113244500 100000000 735 15 100000000 457200000 2167953675
Financers Ltd
India Shelter
Finance HFC Corporation
29-Jun-18 110819000 96600000 735 10 96600000 96600000 772258580
Limited
Grand Total 224063500 196600000 196600000 553800000 2940212255
bull Formerly known as AU Housing Finacne limited
Notes
1 Total of columns 11to14 should match with amount in column 10
2 Please provide sepaarte PU-wise detailed list of the primary borrowers (name amount of loan location etc) under columns 10-13
Part B Pre-FinanceProspective Disbursement
SNo
Name of the
Qualified PU
Grand Total
Nature of PU
(HFCbankMFlo
thers)
Date of
Sanction Amount Sanctioned
Os at the beginning
of the
quarter
Amount
Disbursed
during the Amount adjusted during
quarter the quarter
In INR
Os at the close of Amount included in Part
the quarter A above
10 (out of 8)
It is certified that the amount shown under Component II hove been made only to PLs that have complied with themmiddot um eligibility criteria as given in the Project Operations Manual and is the
~fy~~~~~ Date Septemb 04 2018 ~ Deputy General Manager bull PIU
Annex to IFR 2
INR
lending by Qualified PUs to Primary Borrowers
(cumulative out of column 10)
Secured Sub-Financings Unsecured Sub-Financings
Formal Primary
Borrowers
11
Informal Primary
Borrowers
12
694553675
125658580
820212255
Formal Primary
Borrowers
13
Pilots for Informal Primary Informal Primary
Borrowers Borrowers
14 15
1473400000
646600000
2120000000
1
1
2
3
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Schedule of Drawl from IDA for the quarter ended 30062018
Actual Eligible Expenditure Year to Date
Category Current Quarter (CQ) (VTD) July Cummulative to
Apr 18 - Jun 2018 17 - June 18 Date CTD)
2 3 4 5
Goods consultants services and Operating Costs
under Part A of the Project
Sub-Financings including pilot subfinancing under
Part B of the Project 196600000 831600000 5880865062 Goods consultants services and Operating Costs
under Part C of the Project 0 0 0
Grand Total (1+2+3) 196600000 831600000 5880865062
J ~~ Deputy General Manager - PIU
Date September 04 2018
IFR 3
In INR
Reimbursable from Reimbursement
World Bank for age
Current Quarter
6 7=36
100 196600000
0
196600000
Deputy General Manager - PIU
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
SrNo Contract no Description of Work WBR No amp Date of Supplier I WB NOC Consultant
Cacacitv Build ine (Comconent ll
Contract 1 Procurement Expert bullbull Contract No Individual
012014 (NOC Consultant Mr 170620141 Ketan Mandani Contract No
022014 (NOC Not
ii) Contract 2 Environment Expert required as it Individual
comes under Post Consultant
Review MrRohit Sineh Contract No
032014 (NOC Not Individual iii) Contract 3 Social Expert bull required as it Consultant
comes under Post MsPoonam Review) Mehta
Contract No 042014 (NOC Not Individual
iv) Contract 4 low Income Housing Finance Expert required as it Consultant Mr
comes under Post Venkateshwarlu Review) Prerepa
Proiect lmclementine Unit Component Ill)
il Contract l ii) Contract 2
Grand Tota l (1+21
Date of Contract
26-Jun-14
26-Nov-2014
and
Nov 27 2016
08-Jan-15
05-Jan-15
Contract Commence-ment Date of Amount (INR Date Completion
1500000 26-Jun-14 25-Jun-17
30-Nov-16 30-12-Jan-14 and 27-
2400000 June-17 amp 30-Nov-16
Jun-18
07-Jan-17 and 3399984 08-Jan-15
30-June-17
7200000 OS-Jan-15 04-Jan-19
IFR4
In INR
Amount paid - Current Amount paid - Amount paid -Quarter (CQ Apr 18 - Year to Date Cumulative to Date
Jun 18 (YTD) July 17 - (CTO)
June 18
10 11
1750000
474895 1374895 4595619
3765703
3396000
474895 1374895 13507322
bull bullPE cont racted for 150 mandays overa pe ri od of 3 years The Con t ract got t erminated duri ng Apr 15 since PE has completed 165 ma ndays Subsequen tly the services of PE ava iled du ring Nov 2015 fo r fra ming RFP bullSE resigned fro m the services we f 02032017 UHF contract was terminated wef 04032016
Technical Review for Component 11- Financial Support for Sustainable and Affordable Housing In INR
Financial Support Date of submission to Date of No
SrNo Name of Pll to Qualified
World Bank for Objection given Primary Lending
Technical Review by World Bank Institutions
Informal Pilots for
Total Amount Formal Primary Formal Primary Informal Primary Informal
Disbursed Borrowers Primary
Borrowers Borrowers Primary Borrowers
Borrowers
1 2 3 4 5 6 7 8 9 10
1 2
3 4 5
Grand Total Cumulative to Date
) ~k~~Mraquo-- ~ Deputy General Manager - PIU Deputy General Manager - PIU
Date September 04 2018
Notes First Pro posals equivalent to $1 mn in each of the category mentioned in col 4 to 8 should be submitted to t he World Bank fo r technical review
Interim Unaudited Financial ReRort
IFR2
LOW INCOME HOUSING FINANCE PROJECT Credit No S283-IN
Implementing Agency - National Housing Bank
Project Expenditure by ComponentSub Component during the quarter ended 30062018
(Amt in INR)
Current Quarter CQ) Year to Date (YTD) Total Cumulative to
Project Expenditure Provision as per PAD Apr 18 - Jun 2018 July 17 - June 18 date (CTD)
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate collateral
Add as required
Sub Total Component I 0 0 0
II Financing Support for Sustainable and Affordable Housing
Formal Dwelling- Formal Sector Income Quadrant (I) 5 of the credit 0 0 3D2325D96
Formal Dwelling- Informal Sector Income Quadrant (II) 50 of the credit 0 0 3180739966
Loan secured alternatively Sub Financing t o Formal Primary Borrowers (Ill) 20 of the credit 0 0 0
Loan sercured alternatively Sub Financiang to Informal Primary Borrowers
(including Pilots) (IV) 25 of the credit 196600000 831600000 2397800000
Sub Total Component II as above 196600000 831600000 5880865062
Ill Project Implementationbull
a Goods (Office Equipment Computer Software etc)
b Consultants Services 474895 1374895 13507322
-- Procurement Expert 0 0 1750000
-- Environment Expert 474895 1374895 4595619
-- Social Expert 0 0 3765703
-- UHF Expert 0 0 3396000
-- Impact Evaluation
Add as required
c Incremental Operating Costs 0 25000 106193
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
- Office Expenses Maintenance Rent etc
-- 0 amp M and hiring of vehicles equipment and goods
--Audit Fee 25000 100000
-- Travel
--Others 0 0 6193
Sub Total Component ffl 474895 1399895 13613515
Total Expenditure (1+11+111)) as above 197074895 832999895 5894478577
bull Expen~ur~ ~~~Ill are not being claimed from World Bank The figures are shown only~ -~~NO~
Deputy General Manager - PIU ~ Deputy General Manager - PIU ~~ D Date September 04 2018
ti Notes The sub totals and total should match with the corresponding items in IFR 1
~
Expenditure
1
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate
collateral
Add as required
Sub Total Component I
II Financing Support for Sustainable and Affordable Housing
Sub Total Component II
Ill Project Implementation
a Goods (Office Equipment Computer Software etc)
b Consultants Services
-- Monitoring amp Evaluation
-- Impact Evaluation
Add as required
c Incremental Operating Costs
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
-- Office Expenses Maintenance Rent etc
-- 0 amp Mand hiring of vehicles equipment and goods
-- Travel
-- Others
Sub Total Component Ill
Total projected Expenditure (1+11+111))
Deputy General Manager - PIU
Date September 04 2018
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Forecash of Cash requirements for next 2 quarters
IFR 3
lN INDIAN RUPEES (million)
Cash requirement for next Cash Total cash DA Eligible cash 1st quarter() requirement requirement for requirement for the
ELIGIBLE for next 2nd the next 2 next two quarters quarter quarters
2
I I
100 39100 - 39100
39100 000 39100
Deputy General Manager - PIU
IN USO EQUIVALENT
Total cash IDA Eligible cash requirement for requirement for
the next 2 the next 2 quarters
quarters
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agencymiddot National Housing Bank
Report for the quarter ended 30062018
Part A Financial Support for Sustainable and Affordable Housing to Qualified Primary lending Institutions PUmiddot segregated by each line item mentioned under BlII of IUFRl
Disbursements to Qualified PUs by NHB
Nature of PU Date of Amount Sanctioned Disbursement to Rate of Tenure Name of the
(HFCbankMFlo Disbursement SNo Qualified PU (INR) Plls by NHB Interest (Yrs)
thers) (ddmm yyyy) Cumulative to Date
Current Quarter CQ) Year to Da te (YTD) (CTO)
Apr 18 - Jun 2018 July 17 - June 18
10
Avaas HFC 29-Jun-18 113244500 100000000 735 15 100000000 457200000 2167953675
Financers Ltd
India Shelter
Finance HFC Corporation
29-Jun-18 110819000 96600000 735 10 96600000 96600000 772258580
Limited
Grand Total 224063500 196600000 196600000 553800000 2940212255
bull Formerly known as AU Housing Finacne limited
Notes
1 Total of columns 11to14 should match with amount in column 10
2 Please provide sepaarte PU-wise detailed list of the primary borrowers (name amount of loan location etc) under columns 10-13
Part B Pre-FinanceProspective Disbursement
SNo
Name of the
Qualified PU
Grand Total
Nature of PU
(HFCbankMFlo
thers)
Date of
Sanction Amount Sanctioned
Os at the beginning
of the
quarter
Amount
Disbursed
during the Amount adjusted during
quarter the quarter
In INR
Os at the close of Amount included in Part
the quarter A above
10 (out of 8)
It is certified that the amount shown under Component II hove been made only to PLs that have complied with themmiddot um eligibility criteria as given in the Project Operations Manual and is the
~fy~~~~~ Date Septemb 04 2018 ~ Deputy General Manager bull PIU
Annex to IFR 2
INR
lending by Qualified PUs to Primary Borrowers
(cumulative out of column 10)
Secured Sub-Financings Unsecured Sub-Financings
Formal Primary
Borrowers
11
Informal Primary
Borrowers
12
694553675
125658580
820212255
Formal Primary
Borrowers
13
Pilots for Informal Primary Informal Primary
Borrowers Borrowers
14 15
1473400000
646600000
2120000000
1
1
2
3
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Schedule of Drawl from IDA for the quarter ended 30062018
Actual Eligible Expenditure Year to Date
Category Current Quarter (CQ) (VTD) July Cummulative to
Apr 18 - Jun 2018 17 - June 18 Date CTD)
2 3 4 5
Goods consultants services and Operating Costs
under Part A of the Project
Sub-Financings including pilot subfinancing under
Part B of the Project 196600000 831600000 5880865062 Goods consultants services and Operating Costs
under Part C of the Project 0 0 0
Grand Total (1+2+3) 196600000 831600000 5880865062
J ~~ Deputy General Manager - PIU
Date September 04 2018
IFR 3
In INR
Reimbursable from Reimbursement
World Bank for age
Current Quarter
6 7=36
100 196600000
0
196600000
Deputy General Manager - PIU
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
SrNo Contract no Description of Work WBR No amp Date of Supplier I WB NOC Consultant
Cacacitv Build ine (Comconent ll
Contract 1 Procurement Expert bullbull Contract No Individual
012014 (NOC Consultant Mr 170620141 Ketan Mandani Contract No
022014 (NOC Not
ii) Contract 2 Environment Expert required as it Individual
comes under Post Consultant
Review MrRohit Sineh Contract No
032014 (NOC Not Individual iii) Contract 3 Social Expert bull required as it Consultant
comes under Post MsPoonam Review) Mehta
Contract No 042014 (NOC Not Individual
iv) Contract 4 low Income Housing Finance Expert required as it Consultant Mr
comes under Post Venkateshwarlu Review) Prerepa
Proiect lmclementine Unit Component Ill)
il Contract l ii) Contract 2
Grand Tota l (1+21
Date of Contract
26-Jun-14
26-Nov-2014
and
Nov 27 2016
08-Jan-15
05-Jan-15
Contract Commence-ment Date of Amount (INR Date Completion
1500000 26-Jun-14 25-Jun-17
30-Nov-16 30-12-Jan-14 and 27-
2400000 June-17 amp 30-Nov-16
Jun-18
07-Jan-17 and 3399984 08-Jan-15
30-June-17
7200000 OS-Jan-15 04-Jan-19
IFR4
In INR
Amount paid - Current Amount paid - Amount paid -Quarter (CQ Apr 18 - Year to Date Cumulative to Date
Jun 18 (YTD) July 17 - (CTO)
June 18
10 11
1750000
474895 1374895 4595619
3765703
3396000
474895 1374895 13507322
bull bullPE cont racted for 150 mandays overa pe ri od of 3 years The Con t ract got t erminated duri ng Apr 15 since PE has completed 165 ma ndays Subsequen tly the services of PE ava iled du ring Nov 2015 fo r fra ming RFP bullSE resigned fro m the services we f 02032017 UHF contract was terminated wef 04032016
Technical Review for Component 11- Financial Support for Sustainable and Affordable Housing In INR
Financial Support Date of submission to Date of No
SrNo Name of Pll to Qualified
World Bank for Objection given Primary Lending
Technical Review by World Bank Institutions
Informal Pilots for
Total Amount Formal Primary Formal Primary Informal Primary Informal
Disbursed Borrowers Primary
Borrowers Borrowers Primary Borrowers
Borrowers
1 2 3 4 5 6 7 8 9 10
1 2
3 4 5
Grand Total Cumulative to Date
) ~k~~Mraquo-- ~ Deputy General Manager - PIU Deputy General Manager - PIU
Date September 04 2018
Notes First Pro posals equivalent to $1 mn in each of the category mentioned in col 4 to 8 should be submitted to t he World Bank fo r technical review
Expenditure
1
I Capacity Building of NHB and Primary Lenders
b Consultants Services
-- Financial Literacy Module
-- Market Infrastructure (credit bureau for informal borrowers)
-- Pilot on underwriting unsecured lending with alternate
collateral
Add as required
Sub Total Component I
II Financing Support for Sustainable and Affordable Housing
Sub Total Component II
Ill Project Implementation
a Goods (Office Equipment Computer Software etc)
b Consultants Services
-- Monitoring amp Evaluation
-- Impact Evaluation
Add as required
c Incremental Operating Costs
-- Salaries of Contractual Staff
-- Salaries of NHB Staff assigned to PIU
-- Office Expenses Maintenance Rent etc
-- 0 amp Mand hiring of vehicles equipment and goods
-- Travel
-- Others
Sub Total Component Ill
Total projected Expenditure (1+11+111))
Deputy General Manager - PIU
Date September 04 2018
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Forecash of Cash requirements for next 2 quarters
IFR 3
lN INDIAN RUPEES (million)
Cash requirement for next Cash Total cash DA Eligible cash 1st quarter() requirement requirement for requirement for the
ELIGIBLE for next 2nd the next 2 next two quarters quarter quarters
2
I I
100 39100 - 39100
39100 000 39100
Deputy General Manager - PIU
IN USO EQUIVALENT
Total cash IDA Eligible cash requirement for requirement for
the next 2 the next 2 quarters
quarters
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agencymiddot National Housing Bank
Report for the quarter ended 30062018
Part A Financial Support for Sustainable and Affordable Housing to Qualified Primary lending Institutions PUmiddot segregated by each line item mentioned under BlII of IUFRl
Disbursements to Qualified PUs by NHB
Nature of PU Date of Amount Sanctioned Disbursement to Rate of Tenure Name of the
(HFCbankMFlo Disbursement SNo Qualified PU (INR) Plls by NHB Interest (Yrs)
thers) (ddmm yyyy) Cumulative to Date
Current Quarter CQ) Year to Da te (YTD) (CTO)
Apr 18 - Jun 2018 July 17 - June 18
10
Avaas HFC 29-Jun-18 113244500 100000000 735 15 100000000 457200000 2167953675
Financers Ltd
India Shelter
Finance HFC Corporation
29-Jun-18 110819000 96600000 735 10 96600000 96600000 772258580
Limited
Grand Total 224063500 196600000 196600000 553800000 2940212255
bull Formerly known as AU Housing Finacne limited
Notes
1 Total of columns 11to14 should match with amount in column 10
2 Please provide sepaarte PU-wise detailed list of the primary borrowers (name amount of loan location etc) under columns 10-13
Part B Pre-FinanceProspective Disbursement
SNo
Name of the
Qualified PU
Grand Total
Nature of PU
(HFCbankMFlo
thers)
Date of
Sanction Amount Sanctioned
Os at the beginning
of the
quarter
Amount
Disbursed
during the Amount adjusted during
quarter the quarter
In INR
Os at the close of Amount included in Part
the quarter A above
10 (out of 8)
It is certified that the amount shown under Component II hove been made only to PLs that have complied with themmiddot um eligibility criteria as given in the Project Operations Manual and is the
~fy~~~~~ Date Septemb 04 2018 ~ Deputy General Manager bull PIU
Annex to IFR 2
INR
lending by Qualified PUs to Primary Borrowers
(cumulative out of column 10)
Secured Sub-Financings Unsecured Sub-Financings
Formal Primary
Borrowers
11
Informal Primary
Borrowers
12
694553675
125658580
820212255
Formal Primary
Borrowers
13
Pilots for Informal Primary Informal Primary
Borrowers Borrowers
14 15
1473400000
646600000
2120000000
1
1
2
3
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Schedule of Drawl from IDA for the quarter ended 30062018
Actual Eligible Expenditure Year to Date
Category Current Quarter (CQ) (VTD) July Cummulative to
Apr 18 - Jun 2018 17 - June 18 Date CTD)
2 3 4 5
Goods consultants services and Operating Costs
under Part A of the Project
Sub-Financings including pilot subfinancing under
Part B of the Project 196600000 831600000 5880865062 Goods consultants services and Operating Costs
under Part C of the Project 0 0 0
Grand Total (1+2+3) 196600000 831600000 5880865062
J ~~ Deputy General Manager - PIU
Date September 04 2018
IFR 3
In INR
Reimbursable from Reimbursement
World Bank for age
Current Quarter
6 7=36
100 196600000
0
196600000
Deputy General Manager - PIU
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
SrNo Contract no Description of Work WBR No amp Date of Supplier I WB NOC Consultant
Cacacitv Build ine (Comconent ll
Contract 1 Procurement Expert bullbull Contract No Individual
012014 (NOC Consultant Mr 170620141 Ketan Mandani Contract No
022014 (NOC Not
ii) Contract 2 Environment Expert required as it Individual
comes under Post Consultant
Review MrRohit Sineh Contract No
032014 (NOC Not Individual iii) Contract 3 Social Expert bull required as it Consultant
comes under Post MsPoonam Review) Mehta
Contract No 042014 (NOC Not Individual
iv) Contract 4 low Income Housing Finance Expert required as it Consultant Mr
comes under Post Venkateshwarlu Review) Prerepa
Proiect lmclementine Unit Component Ill)
il Contract l ii) Contract 2
Grand Tota l (1+21
Date of Contract
26-Jun-14
26-Nov-2014
and
Nov 27 2016
08-Jan-15
05-Jan-15
Contract Commence-ment Date of Amount (INR Date Completion
1500000 26-Jun-14 25-Jun-17
30-Nov-16 30-12-Jan-14 and 27-
2400000 June-17 amp 30-Nov-16
Jun-18
07-Jan-17 and 3399984 08-Jan-15
30-June-17
7200000 OS-Jan-15 04-Jan-19
IFR4
In INR
Amount paid - Current Amount paid - Amount paid -Quarter (CQ Apr 18 - Year to Date Cumulative to Date
Jun 18 (YTD) July 17 - (CTO)
June 18
10 11
1750000
474895 1374895 4595619
3765703
3396000
474895 1374895 13507322
bull bullPE cont racted for 150 mandays overa pe ri od of 3 years The Con t ract got t erminated duri ng Apr 15 since PE has completed 165 ma ndays Subsequen tly the services of PE ava iled du ring Nov 2015 fo r fra ming RFP bullSE resigned fro m the services we f 02032017 UHF contract was terminated wef 04032016
Technical Review for Component 11- Financial Support for Sustainable and Affordable Housing In INR
Financial Support Date of submission to Date of No
SrNo Name of Pll to Qualified
World Bank for Objection given Primary Lending
Technical Review by World Bank Institutions
Informal Pilots for
Total Amount Formal Primary Formal Primary Informal Primary Informal
Disbursed Borrowers Primary
Borrowers Borrowers Primary Borrowers
Borrowers
1 2 3 4 5 6 7 8 9 10
1 2
3 4 5
Grand Total Cumulative to Date
) ~k~~Mraquo-- ~ Deputy General Manager - PIU Deputy General Manager - PIU
Date September 04 2018
Notes First Pro posals equivalent to $1 mn in each of the category mentioned in col 4 to 8 should be submitted to t he World Bank fo r technical review
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agencymiddot National Housing Bank
Report for the quarter ended 30062018
Part A Financial Support for Sustainable and Affordable Housing to Qualified Primary lending Institutions PUmiddot segregated by each line item mentioned under BlII of IUFRl
Disbursements to Qualified PUs by NHB
Nature of PU Date of Amount Sanctioned Disbursement to Rate of Tenure Name of the
(HFCbankMFlo Disbursement SNo Qualified PU (INR) Plls by NHB Interest (Yrs)
thers) (ddmm yyyy) Cumulative to Date
Current Quarter CQ) Year to Da te (YTD) (CTO)
Apr 18 - Jun 2018 July 17 - June 18
10
Avaas HFC 29-Jun-18 113244500 100000000 735 15 100000000 457200000 2167953675
Financers Ltd
India Shelter
Finance HFC Corporation
29-Jun-18 110819000 96600000 735 10 96600000 96600000 772258580
Limited
Grand Total 224063500 196600000 196600000 553800000 2940212255
bull Formerly known as AU Housing Finacne limited
Notes
1 Total of columns 11to14 should match with amount in column 10
2 Please provide sepaarte PU-wise detailed list of the primary borrowers (name amount of loan location etc) under columns 10-13
Part B Pre-FinanceProspective Disbursement
SNo
Name of the
Qualified PU
Grand Total
Nature of PU
(HFCbankMFlo
thers)
Date of
Sanction Amount Sanctioned
Os at the beginning
of the
quarter
Amount
Disbursed
during the Amount adjusted during
quarter the quarter
In INR
Os at the close of Amount included in Part
the quarter A above
10 (out of 8)
It is certified that the amount shown under Component II hove been made only to PLs that have complied with themmiddot um eligibility criteria as given in the Project Operations Manual and is the
~fy~~~~~ Date Septemb 04 2018 ~ Deputy General Manager bull PIU
Annex to IFR 2
INR
lending by Qualified PUs to Primary Borrowers
(cumulative out of column 10)
Secured Sub-Financings Unsecured Sub-Financings
Formal Primary
Borrowers
11
Informal Primary
Borrowers
12
694553675
125658580
820212255
Formal Primary
Borrowers
13
Pilots for Informal Primary Informal Primary
Borrowers Borrowers
14 15
1473400000
646600000
2120000000
1
1
2
3
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Schedule of Drawl from IDA for the quarter ended 30062018
Actual Eligible Expenditure Year to Date
Category Current Quarter (CQ) (VTD) July Cummulative to
Apr 18 - Jun 2018 17 - June 18 Date CTD)
2 3 4 5
Goods consultants services and Operating Costs
under Part A of the Project
Sub-Financings including pilot subfinancing under
Part B of the Project 196600000 831600000 5880865062 Goods consultants services and Operating Costs
under Part C of the Project 0 0 0
Grand Total (1+2+3) 196600000 831600000 5880865062
J ~~ Deputy General Manager - PIU
Date September 04 2018
IFR 3
In INR
Reimbursable from Reimbursement
World Bank for age
Current Quarter
6 7=36
100 196600000
0
196600000
Deputy General Manager - PIU
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
SrNo Contract no Description of Work WBR No amp Date of Supplier I WB NOC Consultant
Cacacitv Build ine (Comconent ll
Contract 1 Procurement Expert bullbull Contract No Individual
012014 (NOC Consultant Mr 170620141 Ketan Mandani Contract No
022014 (NOC Not
ii) Contract 2 Environment Expert required as it Individual
comes under Post Consultant
Review MrRohit Sineh Contract No
032014 (NOC Not Individual iii) Contract 3 Social Expert bull required as it Consultant
comes under Post MsPoonam Review) Mehta
Contract No 042014 (NOC Not Individual
iv) Contract 4 low Income Housing Finance Expert required as it Consultant Mr
comes under Post Venkateshwarlu Review) Prerepa
Proiect lmclementine Unit Component Ill)
il Contract l ii) Contract 2
Grand Tota l (1+21
Date of Contract
26-Jun-14
26-Nov-2014
and
Nov 27 2016
08-Jan-15
05-Jan-15
Contract Commence-ment Date of Amount (INR Date Completion
1500000 26-Jun-14 25-Jun-17
30-Nov-16 30-12-Jan-14 and 27-
2400000 June-17 amp 30-Nov-16
Jun-18
07-Jan-17 and 3399984 08-Jan-15
30-June-17
7200000 OS-Jan-15 04-Jan-19
IFR4
In INR
Amount paid - Current Amount paid - Amount paid -Quarter (CQ Apr 18 - Year to Date Cumulative to Date
Jun 18 (YTD) July 17 - (CTO)
June 18
10 11
1750000
474895 1374895 4595619
3765703
3396000
474895 1374895 13507322
bull bullPE cont racted for 150 mandays overa pe ri od of 3 years The Con t ract got t erminated duri ng Apr 15 since PE has completed 165 ma ndays Subsequen tly the services of PE ava iled du ring Nov 2015 fo r fra ming RFP bullSE resigned fro m the services we f 02032017 UHF contract was terminated wef 04032016
Technical Review for Component 11- Financial Support for Sustainable and Affordable Housing In INR
Financial Support Date of submission to Date of No
SrNo Name of Pll to Qualified
World Bank for Objection given Primary Lending
Technical Review by World Bank Institutions
Informal Pilots for
Total Amount Formal Primary Formal Primary Informal Primary Informal
Disbursed Borrowers Primary
Borrowers Borrowers Primary Borrowers
Borrowers
1 2 3 4 5 6 7 8 9 10
1 2
3 4 5
Grand Total Cumulative to Date
) ~k~~Mraquo-- ~ Deputy General Manager - PIU Deputy General Manager - PIU
Date September 04 2018
Notes First Pro posals equivalent to $1 mn in each of the category mentioned in col 4 to 8 should be submitted to t he World Bank fo r technical review
1
1
2
3
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
Credit No 5283-IN
Implementing Agency - National Housing Bank
Schedule of Drawl from IDA for the quarter ended 30062018
Actual Eligible Expenditure Year to Date
Category Current Quarter (CQ) (VTD) July Cummulative to
Apr 18 - Jun 2018 17 - June 18 Date CTD)
2 3 4 5
Goods consultants services and Operating Costs
under Part A of the Project
Sub-Financings including pilot subfinancing under
Part B of the Project 196600000 831600000 5880865062 Goods consultants services and Operating Costs
under Part C of the Project 0 0 0
Grand Total (1+2+3) 196600000 831600000 5880865062
J ~~ Deputy General Manager - PIU
Date September 04 2018
IFR 3
In INR
Reimbursable from Reimbursement
World Bank for age
Current Quarter
6 7=36
100 196600000
0
196600000
Deputy General Manager - PIU
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
SrNo Contract no Description of Work WBR No amp Date of Supplier I WB NOC Consultant
Cacacitv Build ine (Comconent ll
Contract 1 Procurement Expert bullbull Contract No Individual
012014 (NOC Consultant Mr 170620141 Ketan Mandani Contract No
022014 (NOC Not
ii) Contract 2 Environment Expert required as it Individual
comes under Post Consultant
Review MrRohit Sineh Contract No
032014 (NOC Not Individual iii) Contract 3 Social Expert bull required as it Consultant
comes under Post MsPoonam Review) Mehta
Contract No 042014 (NOC Not Individual
iv) Contract 4 low Income Housing Finance Expert required as it Consultant Mr
comes under Post Venkateshwarlu Review) Prerepa
Proiect lmclementine Unit Component Ill)
il Contract l ii) Contract 2
Grand Tota l (1+21
Date of Contract
26-Jun-14
26-Nov-2014
and
Nov 27 2016
08-Jan-15
05-Jan-15
Contract Commence-ment Date of Amount (INR Date Completion
1500000 26-Jun-14 25-Jun-17
30-Nov-16 30-12-Jan-14 and 27-
2400000 June-17 amp 30-Nov-16
Jun-18
07-Jan-17 and 3399984 08-Jan-15
30-June-17
7200000 OS-Jan-15 04-Jan-19
IFR4
In INR
Amount paid - Current Amount paid - Amount paid -Quarter (CQ Apr 18 - Year to Date Cumulative to Date
Jun 18 (YTD) July 17 - (CTO)
June 18
10 11
1750000
474895 1374895 4595619
3765703
3396000
474895 1374895 13507322
bull bullPE cont racted for 150 mandays overa pe ri od of 3 years The Con t ract got t erminated duri ng Apr 15 since PE has completed 165 ma ndays Subsequen tly the services of PE ava iled du ring Nov 2015 fo r fra ming RFP bullSE resigned fro m the services we f 02032017 UHF contract was terminated wef 04032016
Technical Review for Component 11- Financial Support for Sustainable and Affordable Housing In INR
Financial Support Date of submission to Date of No
SrNo Name of Pll to Qualified
World Bank for Objection given Primary Lending
Technical Review by World Bank Institutions
Informal Pilots for
Total Amount Formal Primary Formal Primary Informal Primary Informal
Disbursed Borrowers Primary
Borrowers Borrowers Primary Borrowers
Borrowers
1 2 3 4 5 6 7 8 9 10
1 2
3 4 5
Grand Total Cumulative to Date
) ~k~~Mraquo-- ~ Deputy General Manager - PIU Deputy General Manager - PIU
Date September 04 2018
Notes First Pro posals equivalent to $1 mn in each of the category mentioned in col 4 to 8 should be submitted to t he World Bank fo r technical review
Interim Unaudited Financial Report
LOW INCOME HOUSING FINANCE PROJECT
SrNo Contract no Description of Work WBR No amp Date of Supplier I WB NOC Consultant
Cacacitv Build ine (Comconent ll
Contract 1 Procurement Expert bullbull Contract No Individual
012014 (NOC Consultant Mr 170620141 Ketan Mandani Contract No
022014 (NOC Not
ii) Contract 2 Environment Expert required as it Individual
comes under Post Consultant
Review MrRohit Sineh Contract No
032014 (NOC Not Individual iii) Contract 3 Social Expert bull required as it Consultant
comes under Post MsPoonam Review) Mehta
Contract No 042014 (NOC Not Individual
iv) Contract 4 low Income Housing Finance Expert required as it Consultant Mr
comes under Post Venkateshwarlu Review) Prerepa
Proiect lmclementine Unit Component Ill)
il Contract l ii) Contract 2
Grand Tota l (1+21
Date of Contract
26-Jun-14
26-Nov-2014
and
Nov 27 2016
08-Jan-15
05-Jan-15
Contract Commence-ment Date of Amount (INR Date Completion
1500000 26-Jun-14 25-Jun-17
30-Nov-16 30-12-Jan-14 and 27-
2400000 June-17 amp 30-Nov-16
Jun-18
07-Jan-17 and 3399984 08-Jan-15
30-June-17
7200000 OS-Jan-15 04-Jan-19
IFR4
In INR
Amount paid - Current Amount paid - Amount paid -Quarter (CQ Apr 18 - Year to Date Cumulative to Date
Jun 18 (YTD) July 17 - (CTO)
June 18
10 11
1750000
474895 1374895 4595619
3765703
3396000
474895 1374895 13507322
bull bullPE cont racted for 150 mandays overa pe ri od of 3 years The Con t ract got t erminated duri ng Apr 15 since PE has completed 165 ma ndays Subsequen tly the services of PE ava iled du ring Nov 2015 fo r fra ming RFP bullSE resigned fro m the services we f 02032017 UHF contract was terminated wef 04032016
Technical Review for Component 11- Financial Support for Sustainable and Affordable Housing In INR
Financial Support Date of submission to Date of No
SrNo Name of Pll to Qualified
World Bank for Objection given Primary Lending
Technical Review by World Bank Institutions
Informal Pilots for
Total Amount Formal Primary Formal Primary Informal Primary Informal
Disbursed Borrowers Primary
Borrowers Borrowers Primary Borrowers
Borrowers
1 2 3 4 5 6 7 8 9 10
1 2
3 4 5
Grand Total Cumulative to Date
) ~k~~Mraquo-- ~ Deputy General Manager - PIU Deputy General Manager - PIU
Date September 04 2018
Notes First Pro posals equivalent to $1 mn in each of the category mentioned in col 4 to 8 should be submitted to t he World Bank fo r technical review