MIRA INFORM REPORT

 

 

Report Date :

10.06.2011

 

 

IDENTIFICATION DETAILS

 

Name :

ATHARVA ENERGY PRIVATE LIMITED (w.e.f. 28.05.2010)

 

 

Formerly Known As :

ATHARVA NETWORKS PRIVATE LIMITED

 

 

Registered Office :

Malad Highway View CHS Limited, Shop No.1, A3 Wing, Ground Floor, Near Kurar Police Station, Malad (East), Mumbai – 400097, Maharashtra

 

 

Country :

India

 

 

Date of Incorporation :

06.11.2009

 

 

Com. Reg. No.:

196889

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 Million

 

 

CIN No.:

[Company Identification No.]

U40102MH2009PTC196889

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMA36526A

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Infrastructure

 

 

No. of Employees :

20 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

 

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

 

Status :

New Company

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is a new company and in the process of have sizeable projects in hand. The valuation report provided is of a lesser value than the transaction amount. The networth statement however seems to be satisfactory. No further details or payment could be made available.

 

It would be advisable to take adequate securities while dealing with the subject.

 

 

NOTES:

 

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – April 1, 2010

 

Country Name

Previous Rating

(31.12.2009)

Current Rating

(01.04.2010)

India

A1

A1

 

 

 

 

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INFORMATION PARTED BY

 

Name :

Mr. Samir

Designation :

Chief Executive Officer

Contact No.:

91-9323038520

Date :

08.06.2011

 

 

LOCATIONS

 

Registered Office :

Malad Highway View CHS Limited, Shop No.1, A3 Wing, Ground Floor, Near Kurar Police Station, Malad (East), Mumbai – 400097, Maharashtra, India

Tel. No.:

91-22-28417982

Mobile No.:

91-9323038520 (Mr. Samir)

E-Mail :

rachmanish@gmail.com

samirmehta1985@gmail.com

 

 

DIRECTORS

 

Name :

Mr. Manish Jayantilal Rach

Designation :

Director

Address :

B/203, Vasant Sarita 90 Feet Road, Kandivali (East), Mumbai – 400101, Maharashtra, India

Date of Birth/Age :

19.01.1969

Qualification :

CA          

 

 

Name :

Mr. Anil Vijaynarayan Rai

Designation :

Director

Address :

19/302, Chandresh Accord, Silver Park, Mira Road, Thane – 401107, Maharashtra, India

Date of Birth/Age :

02.02.1963

Qualification :

B. Com.

 

 

KEY EXECUTIVES

 

Name :

Mr. Samir

Designation :

Chief Executive Officer

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

 

Names of Shareholders

 

No. of Shares

 

 

 

Manish Jayantilal Rach

 

5000

Anil Vijaynarayan Rai

 

5000

 

 

 

Total

 

10000

 

 

BUSINESS DETAILS

 

Line of Business :

 

 

 

GENERAL INFORMATION

 

No. of Employees :

20 (Approximately)

 

 

Bankers :

·         Central Bank

Andheri (East), Mumbai, Maharashtra, India

 

·         Indian Overseas Bank

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

P. G. Khandekar and Company

Chartered Accountant

Address :

Saibaba Complex, Goregaon (East), Mumbai, Maharashtra, India

 

 

Subsidiaries Company :

·         Atharva Infracomm India Limited

 

 

CAPITAL STRUCTURE

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Share

Rs.10/- each

Rs.0.100 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Share

Rs.10/- each

Rs.0.100 Million

 

 

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

NOT AVAILABLE

 

 

LOCAL AGENCY FURTHER INFORMATION

 

NOTE:

 

The Registered Office of the company has been shifted from 209-210, Rushabh Complex, 2nd floor, Opposite Fun Republic Link Road, Andheri (West), Mumbai – 400053, Maharashtra, India, to the present address w.e.f. 16.03.2010.

 

------------------------------------------------------------------------------------------------------------------------------

 

ATHARVA INFRACOMM INDIA LIMITED

 

(SUBSIDIARY COMPANY)

 

BALANCE SHEET

 

(RS. IN MILLIONS)

 

SOURCES OF FUNDS

 

 

31.03.2011

(Provisional)

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

70.000

24.664

2] Share Application Money

 

0.000

0.000

3] Reserves & Surplus

 

18.131

6.511

4] (Accumulated Losses)

 

0.000

0.000

NETWORTH

 

88.131

31.175

LOAN FUNDS

 

 

 

1] Secured Loans

 

108.308

56.086

2] Unsecured Loans

 

0.817

3.077

TOTAL BORROWING

 

109.125

59.163

DEFERRED TAX LIABILITIES

 

0.000

0.000

 

 

 

 

TOTAL

 

197.256

90.338

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

11.575

4.983

Capital work-in-progress

 

0.000

0.000

 

 

 

 

INVESTMENT

 

0.200

0.200

DEFERREX TAX ASSETS

 

0.000

1.289

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

73.482

11.889

 

Sundry Debtors

 

131.379

197.786

 

Cash & Bank Balances

 

4.434

19.687

 

Other Current Assets

 

0.000

43.145

 

Loans & Advances

 

47.136

12.615

Total Current Assets

 

256.431

285.122

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

 

14.179

176.291

 

Other Current Liabilities

 

48.893

19.612

 

Provisions

 

7.933

5.427

Total Current Liabilities

 

71.005

201.330

Net Current Assets

 

185.426

83.792

 

 

 

 

MISCELLANEOUS EXPENSES

 

0.055

0.074

 

 

 

 

TOTAL

 

197.256

90.338

 

 

PROFIT & LOSS ACCOUNT

 

(RS. IN MILLIONS)

 

 

PARTICULARS

 

 

31.03.2011

(Provisional)

31.03.2010

 

SALES

 

 

 

 

 

Income from Operation

 

414.846

243.121

 

 

Other Income

 

0.011

3.889

 

 

TOTAL                                     (A)

 

414.857

247.010

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Increase/ (Decrease) in Closing Stock

 

(61.592)

(11.889)

 

 

Purchases

 

217.455

77.824

 

 

Project Expenses

 

191.922

154.751

 

 

Payments and Provision for Employees

 

18.245

6.630

 

 

Administrative Other Expenses

 

14.722

5.617

 

 

Preliminary Expenses W/off

 

0.018

0.018

 

 

TOTAL                                     (B)

 

380.770

232.951

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

 

34.087

14.059

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

12.340

3.256

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

 

21.747

10.803

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

1.631

0.154

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

 

20.116

10.649

 

 

 

 

 

Less

TAX                                                                  (H)

 

8.496

4.138

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

 

11.620

6.511

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

 

6.511

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

 

18.131

6.511

 

 

------------------------------------------------------------------------------------------------------------------------------

 

STATEMENT OF NET WORTH AS ON 31.03.2011

 

(MR. MANISH RACH)

 

(RS. IN MILLIONS)

 

Particulars

Amount

 

ASSETS

 

 

 

Fixed Assets

 

 

 

Residential Property 1

10.528

 

 

Residential Property 2

0.875

11.403

 

Vehicles

 

0.979

 

Computers

 

0.002

 

Investment

 

23.873

 

Sundry Deposit

 

0.950

 

Loans and Advance

 

6.355

 

Sundry Debtors

 

2.978

 

Cash Balance

 

0.029

 

 

 

 

 

TOTAL ASSETS

 

 

 

46.569

 

 

 

 

LESS: LIABILITIES

 

 

 

Home Loan

 

 

 

Bank of Maharashtra

0.213

 

 

ICICI Bank Limited

8.072

8.285

 

HDFC Car Loan

 

0.642

 

ICICI Bank Limited Car Loan

 

0.106

 

 

 

 

 

TOTAL LIABILITIES

 

 

 

9.033

 

 

 

 

NET WORTH

 

 

 

37.536

 

 

------------------------------------------------------------------------------------------------------------------------------

 

STATEMENT OF NET WORTH AS ON 31.03.2011

 

(MR. ANIL RAI)

 

(RS. IN MILLIONS)

 

Particulars

 

Amount

ASSETS

 

 

Fixed Assets

 

 

Residential Property

10.000

 

 

 

 

Jewellery

0.175

 

 

 

 

Investment

42.133

 

 

 

 

Current Assets

 

 

Loans and Advance

1.379

 

TDS Receivable

0.004

 

Cash Balance

0.020

 

Bank Balance

0.194

 

 

 

 

TOTAL ASSETS

 

 

53.905

 

 

 

LESS: LIABILITIES

 

0.000

 

 

 

NET WORTH

 

 

53.905

 

 

------------------------------------------------------------------------------------------------------------------------------

 

SUMMARY STATEMENT OF PROJECT PROGRESS REPORT FOR THE FY 2010-11

 

Name of

Projects

WTTIL

Reliance

GTL

KMC Road Project

(Mishra Associates)

Simplex Infrastructure

Jyoti Structures Limited

 

 

 

 

 

 

 

Project Worth

(Rs. In

Millions)

290.000

1.500

3.000

110.000

158.141

30.000

 

 

 

 

 

 

 

Total Length

NA

NA

NA

9.181 km

25 kms

50 kms

 

 

 

 

 

 

 

Total Towers

372

134

12

NA

75

200

 

 

 

 

 

 

 

Date of

Begning

01.04.2010

01.09.2010

01.07.2010

01.12.2010

20.01.2011

01.08.2010

 

 

 

 

 

 

 

Expected Date of Completion

Running Project

Running Project

Running Project

30.06.2011

30.06.2011

31.03.2011

 

 

 

 

 

 

 

Total provisional Completion by 31.03.2011

(Rs. In

Millions)

280.656

1.454

1.400

55.091

32.016

29.581

 

 

 

 

 

 

 

Remarks

Telecom Running Business

Telecom Running Business

Telecom Running Business

Road Execution Including Materials

Power Transmission Tower Execution Including Materials

Power Transmission Tower Execution only

 

 

------------------------------------------------------------------------------------------------------------------------------

 

VALUATION REPORT

 

GENERAL INFORMATION

 

Ref. No.

YPCVL / 1042/ CBI/ 2011-12

 

 

Purpose for which the valuation is made

To ascertain present FMV

 

 

Date of Inspection

26.05.2011

 

 

Date on which the valuation is made

30.05.2011

 

 

Name of the owner (s) and his/ their address (es) with

Phone No. (Details of share of each owner in case of joint ownership).

Purchasers:

Mrs. Madhuri A. Rai and Mr. Anil Rai

 

Seller:

Mr. Ashvin Jagdishbhai Patel

Flat No. 2303, 23rd Floor, B wing, Evershine Cosmic Building, Off Link Road, Adarsh Nagar, Behind Morya Estate, Andheri (W), Mumbai.

 

 

Brief Description

The proposed residential property Flat No. 2303 on 23rd Floor in Evershine Cosmic Building situated at above address is about 2 kms. from Andheri (W) railway station. All the civic amenities are nearby within easy reach.

 

The proposed building is of Basement + Stilt + Podium + 25 Upper floors. It is RCC frame structure with RCC slabs, beams, columns etc., and having R.C.C. staircase and 2 lifts to access upper floors.

 

Nearest Landmark: Behind Morya Estate

 

Property Bounded by:

East: Prathmesh Complex

West: Slum Area

North: Open Plot

South: Morya Estate

 

Proposed Accommodation:

Accommodation provided in flat consists of 1 hall, 2 bedrooms, 1 Kitchen, 1 W.C. and bath. (i.e. 2 BHK)

 

Proposed - Amenities of the property:

Vitrified tiles flooring, aluminum sliding windows, teak wood doors, casing capping wiring and concealed plumbing, toilet consist of ceramic tiles flooring etc.

 

Area:

Measurement not possible as the building is under construction — 67% work completed.

 

As per plan carpet area is 632 sq. ft.

 

As per agreement Carpet area 657 sq. ft., with 40% loading, Super Built up Area comes to 920 sq. ft., which is considered for valuation.

 

A) Notes and Limitations:

 

1) Property identified with Mr. Gupta, site person. No identification marks found as the building is under construction — 67% work completed.

 

2) They consider the area given in the agreement, declared by the party and submitted for registration with the government authorities as final for valuation purpose. Any area that is not stated in the agreement is not considered for valuation.

 

B) Disclaimers and Caveats:

1. The estimated future life of the building / structure considered on the basis of data available from the site enquiries / information etc. as the case may be. Maximum age of structure considered 60 years.

 

The Valuation is based on their experience and knowledge and this is an opinion only and does not stand as a guarantee for the value it can fetch if disposed, due to any emergency, in future.

 

The report is issued at the specific request of the party for specific purpose and the said report is not valid if the purpose of use and party is different.

 

The legal documents pertaining to the ownership of the above said property has been referred to on its face value and that is presumed that Bank has got the same verified through its legal counsel. They do not certify the veracity of the documents. This report does not certify valid or legal or marketable title of any of the parties over the property. The report does not cover verification of ownership, title clearance, or legality and subject to adequacy of engineering/ structure design.

 

The valuation is only for the use of the party to whom it is addressed and no responsibility is accepted to any third party for the whole or any part of its contents.

 

Encumbrances of loan, Government and other dues, stamp duty, registration charges, transfer charges etc. if any are not considered in the valuation. They have assumed that the assets are free from encumbrances.

 

The report should be read along with disclaimers. The value given in their report is only an opinion on the FMV as on date. If there is any opinion from others/ Valuers about increase in the value of the assets valued by them, They should not be held responsibility as the views vary from person to person and based on circumstances. The principle of “BUYERS BEWARE” is applicable in case of any sale/ purchased of assets.

 

As an abundant precaution the bank may consider the obtention of the CIBIL REPORT of the customers before disbursement/ enhancement of the loan to safeguard the interests of the bank from probable loss due to disbursal of loan amount. The valuers should not be held responsible due to the deviations of the bank for any reasons.

 

It should be noted that YPCVL’s value assessments are based upon the facts and evidence available at the time of assessment. It is therefore recommended that the value assessments be periodically reviewed.

 

Location of the property

 

A] Plot No./Survey No.

CTS Nos. 567, 567/1 to 144, 574, 574/1 to 86, 575, 575/1 to 52, 576, 577, 578, 584

 

 

Door No.

Flat No.2303

 

 

T. S. No./ Village

Village – Oshiwara

 

 

Ward/ Taluka

Ward – K ward

 

 

Mandal/ District

--

 

 

Postal address of the property

Flat No. 2303, 23rd Floor, B wing, Evershine Cosmic Building, Off Link Road, Adarsh Nagar, Behind Marya Estate, Andheri (W), Mumbai.

 

 

City/ Town

Mumbai

 

 

Residential/ Commercial/ Industrial Area 

Residential

 

 

Classification of Area

 

High/ Middle/ Poor

Middle Class

Urban/ Semi-Urban / Rural

Urban

 

 

Coming under Corporation limit/ Village Panchayant/ Municipality.

Village Oshiwara CTS No.584

 

 

Boundaries of the property

 

North

Open Plot

South

Morya Estate

East

Prathmesh Complex

West

Slum Area

 

 

Dimensions of the site

A

as per the deed

B

Actual

Extent of the site

Carpet Area – 657 sq. ft. Agreement

Measurement not possible

 

 

Extent of the site considered for valuation (least of 13a and 13b)

S. Built up area – 920 sq. ft. – (with 40% loading on agreement carpet area)

 

 

Whether occupied by the owner/ tenant? If occupied by tenant since how long? Rent received per month. 

Under Construction

 

 

APARTMENT BUILDING

 

 

 

Nature of the Apartment

Evershine Cosmic Building

 

 

Location

 

T. S. No.

CTS Nos.567, 567/1 to 144, 574, 574/1 to 86, 575, 575/1 to 52, 576, 577, 578, 584

Village / Municipality/ Corporation

Village – Oshiwara

Door No. Street or Road (Pin Code)

Flat No. 2303

 

 

Description of the Locality Residential/ Commercial/

Mixed.

Residential flat

 

 

Year of Construction

Year- 2010

 

 

Number of floors

Basement + Stilt+ Podium + 25 Upper floors — proposed

Type of structure

RCC framed structure

Number of Dwelling Units in the Building.

Under construction

Quality of Construction

Under construction

Appearance of the Building

Under construction

Maintenance of the Building

Under construction

 

 

Facilities available

 

Lift

2 lifts (Proposed)

Protected Water supply

Yes (Proposed)

Underground Sewerage

Yes (Proposed)

Car Parking – Open/ Covered

Open and Covered

Is compound wall existing?

Brick Wall

Is pavement laid around the building?

RCC

 

 

FLAT

 

 

The floor in which the flat is situated

23rd Floor

 

 

Door No. of the Flat

Flat No. 2303

 

 

Specifications of the Flat

 

 

 

Roof

RCC slab

Flooring

Vitrified Flooring - Proposed

Doors

Teak wood flush - Proposed

Windows

Aluminum sliding windows- proposed

Fittings

Ordinary

Finishing

Normal

 

 

Se Deed executed in the name of

Purchasers:

Mrs. Madhuri A. Rai and Mr. Anil Rai

 

Seller:

Mr. Ashvin Jagdishbhai Patel

 

 

What is the undivided area of land as per Sale Deed?

5006.40 sq. mtrs

 

 

What s the plinth area of the flat?

S. Built up area - 920 sq. ft.- with 40%; loading on agreement carpet area

 

 

What is the Carpet area of the Flat?

Carpet area - 657 sq ft - agreement Measurement not possible

 

 

Is it Posh/ Class/ Medium/ Ordinary?

Medium

 

 

Is it being used for Residential or Commercial purpose?

Residential

 

 

Is it owner occupied or let out?

Under construction

 

 

MARKETABILITY

 

How is the marketability?

Good

 

 

What are the factors favouring for an extra Potential Value?

All civic amenities are nearby and within easy reach

 

 

RATE

 

After Analyzing the comparable sale instances, what is the composite rate for a similar flat with same specifications in the adjoining locality?

Rs.11000/-to 15000/-per sq. ft.

 

 

Assuming it is a new construction, what is the adopted basic composite rate of the flat under valuation after comparing with the specifications and other factors with the flat under comparison (given details).

Rs.11000/-to 13000/- per sq. ft.

 

 

Break-up for the Rate

 

Building + Services

Rs.2000/- per sq. ft.

Land + Others

Rs.10500/- per sq. ft.

 

 

COMPOSITE RATE ADOPTED AFTER DEPRECIATION

 

Depreciated Building Rate

Under construction

 

 

Replacement Cost of flat with Services

Under construction

 

 

Present Age of building

Under construction — 67% work completed

 

 

Residual Life of Building

60 years after completion (Subject to proper and  regular maintenance of the building)

 

 

Total Composite Rate

Rs.12500/- per sq. ft.

 

 

 

DETAILS OF VALUATION

 

Value of the property at which it can be sold in the open market at a particular time free from forced value or sentimental value. The market value need not be the same as the present value. Market value may be less than the present value. Market value of the any property gets affected at least by the ten factors: Economy, Physical, Legal, Social Utility, Marketability, Transferability, Scarcity, Location and the most important factor Demand.

 

Description

S. Built up area (sq. ft.)

Rate per unit

(Rs. In Millions)

Estimated value (Rs. In Millions)

 

 

 

 

Present value of the Flat (Car parking, if provided)

920

0.013

11.500

 

 

 

 

Full Value

 

 

 

11.500

 

 

 

 

Work Completed

 

 

 

67%

 

 

 

 

Proportionate Value

 

 

 

7.705

 

Distress Sale Value on Proportionate Value

Rs.6.164 Millions

 

 

Value for Insurance purpose After Completion

(Structure)

Rs.1.840 Millions

 

 

ANNEXURE FOR UNDER CONSTRUCTION PROPERTIES

 

Name of the bank

Central Bank of India

 

 

Branch

Branch: Andheri (East)

 

 

Property Address

Flat No 2303, 23rd Floor, B wing, Evershine Cosmic Building, Off Link Road, Adarsh Nagar, Behind Marya Estate, Andheri (West), Mumbai.

 

 

Name of the builder with Telephone Number

Seller:

Mr. Ashvin Jagdishbhai Patel

 

 

Name of the Borrower

Purchasers:

Mrs. Madhuri A. Rai and Mr. Anil Rai

 

Work Completed - 67%

 

Nature of work completed

 

% of work completed

Cumulative Total

 

 

 

Foundation and Plinth

20%

20%

Entire RCC

24%

44%

Brick Work (Internal and External)

12%

56%

Plaster (Internal and External)

06%

62%

Flooring and Tiling

05%

67%

 

 

WORK NOT COMPLETED – 33%

 

Nature of work not completed

 

% of work not completed

Cumulative Total

 

 

 

Entire RCC

06%

06%

Brick Work (Internal and External)

03%

09%

Plaster (Internal and External)

04%

13%

Flooring and Tiling

05%

18%

Wood Work (Door and Framed, Electrocution) + Painting and Plumbing

10%

28%

Finishing work

05%

33%

 

 

------------------------------------------------------------------------------------------------------------------------------

 

 

VALUATION REPORT

 

GENERAL INFORMATION

 

Ref. No.

YPCVL / 1043/ CBI/ 2011-12

 

 

Purpose for which the valuation is made

To ascertain present FMV

 

 

Date of Inspection

26.05.2011

 

 

Date on which the valuation is made

30.05.2011

 

 

Name of the owner (s) and his/ their address (es) with

Phone No. (Details of share of each owner in case of joint ownership).

Purchasers:

Mrs. Madhuri A. Rai and Mr. Anil Rai

 

Seller:

Mr. Ashvin Jagdishbhai Patel

Flat No. 2304, 23rd Floor, B wing, Evershine Cosmic Building, Off Link Road, Adarsh Nagar, Behind Morya Estate, Andheri (W), Mumbai.

 

 

Brief Description

The proposed residential property Flat No. 2304 on 23rd Floor in Evershine Cosmic Building situated at above address is about 2 kms. from Andheri (W) railway station. All the civic amenities are nearby within easy reach.

 

The proposed building is of Basement + Stilt + Podium + 25 Upper floors. It is RCC frame structure with RCC slabs, beams, columns etc., and having R.C.C. staircase and 2 lifts to access upper floors.

 

Nearest Landmark: Behind Morya Estate

 

Property Bounded by:

East: Prathmesh Complex

West: Slum Area

North: Open Plot

South: Morya Estate

 

Proposed Accommodation:

Accommodation provided in flat consists of 1 hall, 2 bedrooms, 1 Kitchen, 1 W.C. and bath. (i.e. 2 BHK)

 

Proposed - Amenities of the property:

Vitrified tiles flooring, aluminum sliding windows, teak wood doors, casing capping wiring and concealed plumbing, toilet consist of ceramic tiles flooring etc.

 

Area:

Measurement not possible as the building is under construction — 67% work completed.

 

As per plan carpet area is 632 sq. ft.

 

As per agreement Carpet area 657 sq. ft., with 40% loading, Super Built up Area comes to 920 sq. ft., which is considered for valuation.

 

A) Notes and Limitations:

 

1) Property identified with Mr. Gupta, site person. No identification marks found as the building is under construction — 67% work completed.

 

2) They consider the area given in the agreement, declared by the party and submitted for registration with the government authorities as final for valuation purpose. Any area that is not stated in the agreement is not considered for valuation.

 

B) Disclaimers and Caveats:

1. The estimated future life of the building / structure considered on the basis of data available from the site enquiries / information etc. as the case may be. Maximum age of structure considered 60 years.

 

The Valuation is based on their experience and knowledge and this is an opinion only and does not stand as a guarantee for the value it can fetch if disposed, due to any emergency, in future.

 

The report is issued at the specific request of the party for specific purpose and the said report is not valid if the purpose of use and party is different.

 

The legal documents pertaining to the ownership of the above said property has been referred to on its face value and that is presumed that Bank has got the same verified through its legal counsel. They do not certify the veracity of the documents. This report does not certify valid or legal or marketable title of any of the parties over the property. The report does not cover verification of ownership, title clearance, or legality and subject to adequacy of engineering/ structure design.

 

The valuation is only for the use of the party to whom it is addressed and no responsibility is accepted to any third party for the whole or any part of its contents.

 

Encumbrances of loan, Government and other dues, stamp duty, registration charges, transfer charges etc. if any are not considered in the valuation. They have assumed that the assets are free from encumbrances.

 

The report should be read along with disclaimers. The value given in their report is only an opinion on the FMV as on date. If there is any opinion from others/ Valuers about increase in the value of the assets valued by them, They should not be held responsibility as the views vary from person to person and based on circumstances. The principle of “BUYERS BEWARE” is applicable in case of any sale/ purchased of assets.

 

As an abundant precaution the bank may consider the obtention of the CIBIL REPORT of the customers before disbursement/ enhancement of the loan to safeguard the interests of the bank from probable loss due to disbursal of loan amount. The valuers should not be held responsible due to the deviations of the bank for any reasons.

 

It should be noted that YPCVL’s value assessments are based upon the facts and evidence available at the time of assessment. It is therefore recommended that the value assessments be periodically reviewed.

 

Location of the property

 

A] Plot No./Survey No.

CTS Nos. 567, 567/1 to 144, 574, 574/1 to 86, 575, 575/1 to 52, 576, 577, 578, 584

 

 

Door No.

Flat No.2304

 

 

T. S. No./ Village

Village – Oshiwara

 

 

Ward/ Taluka

Ward – K ward

 

 

Mandal/ District

--

 

 

Postal address of the property

Flat No. 2304, 23rd Floor, B wing, Evershine Cosmic Building, Off Link Road, Adarsh Nagar, Behind Marya Estate, Andheri (W), Mumbai.

 

 

City/ Town

Mumbai

 

 

Residential/ Commercial/ Industrial Area 

Residential

 

 

Classification of Area

 

High/ Middle/ Poor

Middle Class

Urban/ Semi-Urban / Rural

Urban

 

 

Coming under Corporation limit/ Village Panchayant/ Municipality.

Village Oshiwara CTS No.584

 

 

Boundaries of the property

 

North

Open Plot

South

Morya Estate

East

Prathmesh Complex

West

Slum Area

 

 

Dimensions of the site

A

as per the deed

B

Actual

Extent of the site

Carpet Area – 657 sq. ft. Agreement

Measurement not possible

 

 

Extent of the site considered for valuation (least of 13a and 13b)

S. Built up area – 920 sq. ft. – (with 40% loading on agreement carpet area)

 

 

Whether occupied by the owner/ tenant? If occupied by tenant since how long? Rent received per month. 

Under Construction

 

 

APARTMENT BUILDING

 

 

 

Nature of the Apartment

Evershine Cosmic Building

 

 

Location

 

T. S. No.

CTS Nos.567, 567/1 to 144, 574, 574/1 to 86, 575, 575/1 to 52, 576, 577, 578, 584

Village / Municipality/ Corporation

Village – Oshiwara

Door No. Street or Road (Pin Code)

Flat No. 2304

 

 

Description of the Locality Residential/ Commercial/

Mixed.

Residential flat

 

 

Year of Construction

Year- 2010

 

 

Number of floors

Basement + Stilt+ Podium + 25 Upper floors — proposed

Type of structure

RCC framed structure

Number of Dwelling Units in the Building.

Under construction

Quality of Construction

Under construction

Appearance of the Building

Under construction

Maintenance of the Building

Under construction

 

 

Facilities available

 

Lift

2 lifts (Proposed)

Protected Water supply

Yes (Proposed)

Underground Sewerage

Yes (Proposed)

Car Parking – Open/ Covered

Open and Covered

Is compound wall existing?

Brick Wall

Is pavement laid around the building?

RCC

 

 

FLAT

 

 

The floor in which the flat is situated

23rd Floor

 

 

Door No. of the Flat

Flat No. 2304

 

 

Specifications of the Flat

 

Roof

RCC slab

Flooring

Vitrified Flooring - Proposed

Doors

Teak wood flush - Proposed

Windows

Aluminum sliding windows- proposed

Fittings

Ordinary

Finishing

Normal

 

 

Se Deed executed in the name of

Purchasers:

Mrs. Madhuri A. Rai and Mr. Anil Rai

 

Seller:

Mr. Ashvin Jagdishbhai Patel

 

 

What is the undivided area of land as per Sale Deed?

5006.40 sq. mtrs

 

 

What s the plinth area of the flat?

S. Built up area - 920 sq. ft.- with 40%; loading on agreement carpet area

 

 

What is the Carpet area of the Flat?

Carpet area - 657 sq ft - agreement Measurement not possible

 

 

Is it Posh/ Class/ Medium/ Ordinary?

Medium

 

 

Is it being used for Residential or Commercial purpose?

Residential

 

 

Is it owner occupied or let out?

Under construction

 

 

MARKETABILITY

 

How is the marketability?

Good

 

 

What are the factors favouring for an extra Potential Value?

All civic amenities are nearby and within easy reach

 

 

RATE

 

After Analyzing the comparable sale instances, what is the composite rate for a similar flat with same specifications in the adjoining locality?

Rs.11000/-to 15000/-per sq. ft.

 

 

Assuming it is a new construction, what is the adopted basic composite rate of the flat under valuation after comparing with the specifications and other factors with the flat under comparison (given details).

Rs.11000/-to 13000/- per sq. ft.

 

 

Break-up for the Rate

 

Building + Services

Rs.2000/- per sq. ft.

Land + Others

Rs.10500/- per sq. ft.

 

 

COMPOSITE RATE ADOPTED AFTER DEPRECIATION

 

Depreciated Building Rate

Under construction

 

 

Replacement Cost of flat with Services

Under construction

 

 

Present Age of building

Under construction — 67% work completed

 

 

Residual Life of Building

60 years after completion (Subject to proper and  regular maintenance of the building)

 

 

Total Composite Rate

Rs.12500/- per sq. ft.

 

 

 

DETAILS OF VALUATION

 

Value of the property at which it can be sold in the open market at a particular time free from forced value or sentimental value. The market value need not be the same as the present value. Market value may be less than the present value. Market value of the any property gets affected at least by the ten factors: Economy, Physical, Legal, Social Utility, Marketability, Transferability, Scarcity, Location and the most important factor Demand.

 

Description

S. Built up area (sq. ft.)

Rate per unit

(Rs. In Millions)

Estimated value (Rs. In Millions)

 

 

 

 

Present value of the Flat (Car parking, if provided)

920

0.013

11.500

 

 

 

 

Full Value

 

 

 

11.500

 

 

 

 

Work Completed

 

 

 

67%

 

 

 

 

Proportionate Value

 

 

 

7.705

 

Distress Sale Value on Proportionate Value

Rs.6.164 Millions

 

 

Value for Insurance purpose After Completion

(Structure)

Rs.1.840 Millions

 

 

ANNEXURE FOR UNDER CONSTRUCTION PROPERTIES

 

Name of the bank

Central Bank of India

 

 

Branch

Branch: Andheri (East)

 

 

Property Address

Flat No 2304, 23rd Floor, B wing, Evershine Cosmic Building, Off Link Road, Adarsh Nagar, Behind Marya Estate, Andheri (West), Mumbai.

 

 

Name of the builder with Telephone Number

Seller:

Mr. Ashvin Jagdishbhai Patel

 

 

Name of the Borrower

Purchasers:

Mrs. Madhuri A. Rai and Mr. Anil Rai

 

 

WORK COMPLETED - 67%

 

Nature of work completed

 

% of work completed

Cumulative Total

 

 

 

Foundation and Plinth

20%

20%

Entire RCC

24%

44%

Brick Work (Internal and External)

12%

56%

Plaster (Internal and External)

06%

62%

Flooring and Tiling

05%

67%

 

 

WORK NOT COMPLETED – 33%

 

Nature of work not completed

 

% of work not completed

Cumulative Total

 

 

 

Entire RCC

06%

06%

Brick Work (Internal and External)

03%

09%

Plaster (Internal and External)

04%

13%

Flooring and Tiling

05%

18%

Wood Work (Door and Framed, Electrocution) + Painting and Plumbing

10%

28%

Finishing work

05%

33%

 

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject   :                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                          None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                          None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.72

UK Pound

1

Rs.73.47

Euro

1

Rs.65.38

 

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

-

NB

                                       New Business

 

-

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.