MIRA INFORM REPORT

 

 

Report Date :

13.06.2011

 

IDENTIFICATION DETAILS

 

Name :

ASTRAL OVERSEAS PRIVATE LIMITED

 

 

Registered Office :

Office No.2, Ground Floor, Plot No.A-34, Madhu Vihar, Delhi – 110092

 

 

Country :

India

 

 

Date of Incorporation :

28.03.2011

 

 

Com. Reg. No.:

216663

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 Million

 

 

CIN No.:

[Company Identification No.]

U51900DL2011PTC216663

 

 

IEC No.:

0510013775

 

 

PAN No.:

[Permanent Account No.]

AAJCA3603P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Import of Bearing used in Fans and Motors.

 

 

No. of Employees :

8 (Office – 6 and Branch – 2)  (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 just a 2 months old company and has no track. Subject is unknown to the consulted trade and business circles. The valuation report and networth statement provided seems to be satisfactory. No further details or payment records 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

 

7C2

Off-credit

 

D

 

 

INFORMATION PARTED BY

 

Name :

Mr. Navin Nischal

Designation :

Director

Contact No.:

91-9810037743

Date :

02.05.2011

 

 

LOCATIONS

 

Registered Office :

Office No.2, Ground Floor, Plot No.A-34, Madhu Vihar, Delhi – 110092, India

Mobile No.:

91-9810037743 (Mr. Navin Nischal)

E-Mail :

girish@cakbc.in

astraloverseas@gmail.com

Location :

Rented

 

 

Branch Office/ Godown :

WZ-14, D/IA, Kailash Park, Near Moti Nagar, New Delhi, India

Location :

Rented

 

 

DIRECTORS

 

Name :

Mr. Navin Nischal

Designation :

Director

Address :

Flat No.644, Kanungo Apartment, IP Extn., Delhi – 110092, India

Date of Birth/Age :

27.10.1971

Qualification :

1. B. com Graduate from D.U.

2. 3 Years Diploma in Mechanical Engineering

2 years Post Diploma in Sales and Marketing

Experience :

6 years

Email :

2709navin@gmail.com

 

 

Name :

Mr. Naveen Pandey

Designation :

Director

Address :

803, Block – B, Pearl Height Apartment, Ramprastha Green Vaishali Sector – 7, Ghaziabad, India

Date of Birth/Age :

04.02.1975

Qualification :

1. B.A. Graduate from D.U.

2. 3 years Diploma in Mechanical Engineering

Experience :

More than 10 years

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 31.03.2011)

 

Names of Shareholders

 

No. of Shares

 

 

 

Navin Nischal

 

5000

Naveen Pandey

 

5000

 

 

 

Total

 

10000

 

 

BUSINESS DETAILS

 

Line of Business :

Import of Bearing used in Fans and Motors.

 

 

Imports :

 

Products :

Bearings

Countries :

China

 

 

Terms :

 

Selling :

Credit (90 days)

 

 

Purchasing :

Credit (90 days)

 

 

GENERAL INFORMATION

 

Suppliers :

·         HCH Bearing China

 

 

Customers :

Wholesalers

 

 

No. of Employees :

8 (Office – 6 and Branch – 2)  (Approximately)

 

 

Bankers :

·         Corporation Bank

Patparganj, Delhi – 110092, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Kumar Bhagwad and Company

Chartered Accountant

Address :

B-22, Ansal Chamber -1, 3, Bhikaji Cama Place, New Delhi – 110066, India

Tel. No.:

91-11-26163600/ 26164600

Fax No.:

91-11-26164600

Email :

girish@cakbc.in

 

 

Associates/Subsidiaries :

·         Maxim Cargo Services

A-72, Village Ghazipur Opposite to inland Container Depot, Delhi – 110092, India

Line of Business: Custom House Agent (CHA)

 

·         National Bearing Services

79, 2nd Floor, G. B. Road, Delhi – 110006, India

Line of Business: Trading of Bearing for last 10 years

 

CAPITAL STRUCTURE

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Share

Rs.10/- each

Rs.5.000 Millions

 

 

 

 

 

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]

 

NEW COMPANY

 

 

LOCAL AGENCY FURTHER INFORMATION

 

OPERATING STATEMENT

 

(RS. IN MILLIONS)

 

Particulars

31.03.2011

 

31.03.2012

31.03.2013

 

(Estimated)

(Projected)

 

Gross Sales

 

 

 

Domestic

46.759

120.000

180.000

Export

0.000

0.000

0.000

 

 

 

 

Sub Total (Gross sales)

46.759

120.000

180.000

 

 

 

 

Less: Excise Duty

--

--

--

 

 

 

 

Net Sales

46.759

120.000

180.000

 

 

 

 

% rise [+] or fall [-] in net sales as compared to previous year

--

156.64

50

 

 

 

 

Other Operating Income

 

 

 

Export Incentives

0.000

0.000

0.000

Others

0.000

0.000

0.000

 

 

 

 

Total Operating Income 

0.000

0.000

0.000

 

 

 

 

Cost of Sales

 

 

 

 

 

 

 

Purchases 

67.449

112.965

180.500

Other Trading Expenses (Carriage inward, Commission and Brokerage on Purchases) 

0.492

1.124

2.000

 

 

 

 

Sub Total

67.941

114.089

182.500

 

 

 

 

Add: Opening Stock 

0.000

22.411

22.500

 

 

 

 

Sub Total

67.941

136.500

205.000

 

 

 

 

Less: Closing Stock

22.411

22.500

34.000

 

 

 

 

Total Cost of Sales 

45.530

114.000

171.000

 

 

 

 

Selling, General and Administrative Expenses

0.572

1.704

3.156

 

 

 

 

Operating Profit before Interests and depreciation

0.657

4.296

5.844

 

 

 

 

Interests

0.000

2.394

2.600

 

 

 

 

Depreciation

0.002

0.002

0.001

 

 

 

 

Operating profit after Interests and depreciation

0.655

1.900

3.243

 

 

 

 

Non Operating Income

0.424

0.500

0.700

 

 

 

 

Non Operating Expenses

0.000

0.000

0.000

 

 

 

 

Net of Non-operating Income and Expenses

0.424

0.500

0.700

 

 

 

 

Profit before Tax

1.079

2.400

3.943

 

 

 

 

Provision for taxes

0.216

0.742

1.218

 

 

 

 

Net Profit After Tax

0.863

1.658

2.725

 

 

 

 

Dividend

0.000

0.000

0.000

 

 

 

 

Retained Profit 

0.863

1.658

2.725

 

 

 

 

Retained Profit/ Net Profit (%)

100

100

100

 

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

 

PROJECTED BALANCE SHEET

 

(RS. IN MILLIONS)

 

Particulars

31.03.2011

 

31.03.2012

31.03.2013

 

(Estimated)

(Projected)

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

Short Term Borrowing from Bank

 

 

 

i. From Application Bank

0.000

20.000

20.000

ii. From Other Banks

0.000

0.000

0.000

 

 

 

 

SUB TOTAL (A)

 

0.000

20.000

20.000

 

 

 

 

Short Term Borrowings From Others

0.000

0.000

0.000

Sundry Creditors (Trader)

36.996

12.500

22.500

Advances Payment from customers

0.000

0.000

0.000

Provision For Taxes

0.216

0.742

1.218

Dividend Payable

0.000

0.000

0.000

Other Statutory Liabilities (due within one years)

0.902

1.000

1.500

Installments of term loans and Deferred Payment Credits

0.000

0.000

0.000

Other current Liabilities and Provisions (due within one years)

0.039

0.200

0.300

 

 

 

 

SUB TOTAL (B)

 

38.153

14.442

25.518

 

 

 

 

TOTAL CURRENT LIABILITIES

 

38.153

34.442

45.518

 

 

 

 

TERM LIABILITIES

 

 

 

 

 

 

 

Debentures

0.000

0.000

0.000

Redeemable Preference Shares

0.000

0.000

0.000

Term Loans

0.000

0.000

0.000

Deferred Payment Credits 

0.000

0.000

0.000

Unsecured Loans

0.000

2.000

3.000

Term Deposit

0.000

0.000

0.000

Other Term Liabilities

0.000

0.000

0.000

 

 

 

 

TOTAL TERM LIABILITIES

0.000

2.000

3.000

 

 

 

 

TOTAL OF OUTSIDE LIABILITIES

38.153

36.442

48.518

 

 

 

 

NET WORTH

 

 

 

Shares Capital

0.363

6.000

8000

Application Money

0.000

0.000

0.000

Partner’s Current A/c

0.000

0.000

0.000

General Reserve

0.000

0.000

0.000

Revolution Reserve

0.000

0.000

0.000

Reserves and Surplus

0.000

0.000

0.000

Unsecured Loans

0.000

0.000

0.000

Share Premium Account

0.000

0.000

0.000

Surplus (+) or deficit (-) in Profit and Loss Account

0.000

1.658

4.383

 

 

 

 

TOTAL NET WORTH

 

0.363

7.658

12.383

 

 

 

 

TOTAL LIABILITIES

 

38.516

44.100

60.901

 

 

 

 

ASSETS

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

Cash and Bank Balance

3.336

0.758

0.486

Investments

[Other than long term investments]

0.000

0.000

0.000

Receivables other than deferred and exports

10.792

17.500

22.500

Export receivables

0.000

0.000

0.000

Government and other Trustee securities

0.000

0.000

0.000

Fixed deposit with bank

0.000

0.000

0.000

Domestic receivable Including BP/ BD

0.000

0.000

0.000

 

 

 

 

INVENTORY

 

 

 

 

 

 

 

Raw Materials

 

 

 

 - Imported

0.000

0.000

0.000

 - Indigenous

0.000

0.000

0.000

 

 

 

 

Stock in Process

0.000

0.000

0.000

Finished Goods

22.411

22.500

34.000

Other Consumable Spares

0.000

0.000

0.000

Advances to suppliers

0.004

0.000

0.000

Advance Payment of Taxes

0.000

0.700

1.000

Other Current Assets

1.957

2.500

2.800

 

 

 

 

TOTAL CURRENT ASSETS

38.500

43.958

60.786

 

 

 

 

FIXED ASSETS

 

 

 

 

 

 

 

Gross Block (Land and Building Machinery)

0.018

0.016

0.014

Depreciation to date

0.002

0.002

0.0001

 

 

 

 

NET BLOCK

0.016

0.014

0.013

 

 

 

 

OTHER NON CURRENT ASSETS

 

 

 

 

 

 

 

Investments in sub Cos./ Affiliates

0.000

0.000

0.000

Advances to suppliers of Capital goods and contractors

0.000

0.000

0.000

Investment in Others

0.000

0.000

0.000

Other Non-Current Investment

0.000

0.000

0.000

 

 

 

 

TOTAL OTHER NON CURRENT ASSETS

0.000

0.000

0.000

 

 

 

 

Intangible Assets

0.000

0.128

0.102

 

 

 

 

TOTAL ASSETS

38.516

44.100

60.901

 

 

 

 

Tangible Net Worth (TNW)

0.363

7.530

12.281

 

 

 

 

Net Working Capital (NWC)

0.347

9.516

15.268

 

 

 

 

Current Ratio

1.01

1.28

1.34

 

 

 

 

TOL/ TNW

10.510

0.484

0.395

 

 

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

 

 

COMPARATIVE STATEMENT OF CURRENT ASSETS AND CURRENT LIABILITIES

 

(RS IN MILLIONS)

 

Particulars

31.03.2011

 

31.03.2012

31.03.2013

 

(Estimated)

 

(Projected)

 

 

 

Stock in trade

22.411

22.500

34.000

Months cost of Sales

5.97

2.39

2.41

 

 

 

 

Finished goods

 

 

 

Months cost of sales

 

 

 

 

 

 

 

Receivable other than export and deferred receivables [including bills purchased and discounted by bankers]

10.792

17.500

22.500

Months domestic sales

2.77

1.75

1.50

 

 

 

 

Export receivables [including bills purchased and discounted by bankers]

0.000

0.000

0.000

Months export sales

0.000

0.000

0.000

 

 

 

 

Advances to suppliers of raw materials and stores/ spares consumable

0.004

0.000

0.000

 

 

 

 

Other current Assets including cash and bank balances and deferred receivable due within one year 

5.293

3.958

4.286

 

 

 

 

TOTAL CURRENT ASSETS

38.500

43.958

60.786

 

 

 

 

B CURRENT LIABILITIES

 

 

 

[Other than bank borrowing for working capital]

 

 

 

 

 

 

 

Creditors for purchases of raw materials and stores and consumable spares

36.996

12.500

22.500

Months Purchases 

6.58

1.33

1.50

 

 

 

 

Advances from customers

0.000

0.000

0.000

 

 

 

 

Statutory Liabilities

1.113

1.742

2.718

 

 

 

 

Other current liability

Specify Major Items) Current Loan Inst.

0.039

0.200

0.300

 

 

 

 

TOTAL

 

38.153

14.442

25.518

 

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

 

 

COMPUTATION OF MAXIMUM PERMISSIBLE BANK FINANCE FOR WORKING CAPITAL

 

(RS. IN MILLIONS)

 

Particulars

31.03.2011

 

31.03.2012

31.03.2013

 

(Estimated)

 

(Projected)

 

 

 

FIRST METHOD OF LENDING

 

 

 

 

 

Total Current Assets

38.500

43.958

60.786

 

 

 

 

Other current Liabilities

(Other than Bank borrowings)

38.153

14.442

25.518

 

 

 

 

Working Capital Gap

0.347

29.516

35.268

 

 

 

 

Min. Stipulated net working capital

(25% of WCG)

0.087

7.379

8.817

 

 

 

 

Actual/ Project Net Working

0.347

9.516

15.268

 

 

 

 

Item 3 minus item 4

0.260

22.137

26.451

 

 

 

 

Item 3 minus item 5

0.000

20.000

20.000

 

 

 

 

Maximum permissible bank finance

0.000

20.000

20.000

 

 

 

 

Excess borrowing representing Shortfall in NWC

(0.260)

(2.137)

(6.451)

 

 

 

 

 

 

 

 

SECOND METHOD OF LENDING

 

 

 

 

 

Total Current Assets

38.500

43.958

60.786

 

 

 

 

Other current Liabilities

(Other than Bank borrowings)

38.153

14.442

25.518

 

 

 

 

Working Capital Gap

0.347

29.516

35.268

 

 

 

 

Min. Stipulated net working capital

(25% of WCG)

9.625

10.990

15.196

 

 

 

 

Actual/ Project Net Working

0.347

9.516

15.268

 

 

 

 

Item 3 minus item 4

(9.278)

18.526

20.072

 

 

 

 

Item 3 minus item 5

0.000

20.000

20.000

 

 

 

 

Maximum permissible bank finance

(9.278)

18.526

20.000

 

 

 

 

Excess borrowing representing Shortfall in NWC

9.278

1.474

(0.072)

 

 

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

 

FUND FLOW STATEMENT

 

(RS. IN MILLIONS)

 

Particulars

31.03.2012

 

31.03.2013

 

(Projected)

 

SOURCES

 

 

 

 

 

Net profit After Tax

1.658

2.725

 

 

 

Depreciation

0.002

0.001

 

 

 

Increase in Capital

5.637

2.000

 

 

 

Increase in Term Liability

2.000

1.000

 

 

 

Decrease in

 

 

 - Fixed Assets

0.000

0.000

 - Other Non Current Assets

0.000

0.000

 

 

 

Others

0.000

0.000

 

 

 

TOTAL SOURCES

 

9.297

5.752

 

 

 

USES

 

 

 

 

 

Net Loss

0.000

0.000

 

 

 

Decrease in Term Liability

0.000

0.000

 

 

 

Increase in

 

 

 - Fixed Assets

0.000

0.000

 - Other Non Current Assets

0.000

0.000

 

 

 

Dividend Payments

0.000

0.000

 

 

 

Other Unsecured Loans

0.128

0.000

 

 

 

TOTAL USES

 

0.128

0.000

 

 

 

Long Term Surplus (+) Deficit (-)

9.169

5.752

 

 

 

Increase/ Decrease in current Assets

(as per details Given Below)

5.458

16.828

 

 

 

Increase/ decrease in current Liabilities other Than Bank Borrowing

(23.711)

11.076

 

 

 

Increase/ decrease Working Capital Gap

29.169

5.752

 

 

 

Net surplus (+)/ Deficit (-)

20.000

0.000

 

 

 

Increase/ (Decrease) in Bank Borrowings

(20.000)

0.000

 

 

 

Increase/ (Decrease) in Net Sales

73.241

60.000

 

 

 

Break-Up of (4)

 

 

 

 

 

 

Increase/ Decrease in Raw Material

0.000

0.000

 

 

 

Increase/ Decrease in Stock in Process

0.000

0.000

 

 

 

Increase/ Decrease in Finished Goods

0.089

1.150

 

 

 

Increase/ Decrease in Receivables

 

 

Domestic

6.708

5.000

Export

0.000

0.000

 

 

 

Increase/ Decrease in Other Current Assets

(1.882)

0.028

 

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

 

NET WORTH STATEMENT AS ON 31ST MARCH 2011

 

MR. NAVIN NISHCHAL

 

(RS. IN MILLIONS)

 

NAME OF ASSETS

MARKET VALUE

 

 

 

Capital in Maxim Cargo Services

1.085

 

 

Capital in Astral Overseas

0.363

 

 

Capital in Astral Overseas Private Limited

0.050

 

 

Loans and advances for Property

7.562

 

 

Cash and Bank Balance

0.700

 

 

Gold and Jewellery

0.500

 

 

TOTAL ASSETS (A)

 

10.260

 

 

Less: Liabilities Car Loan

0.150

 

 

TOTAL LIABILITIES (B)

 

0.150

 

 

NET WORTH (A-B)

 

10.110

 

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

 

NET WORTH STATEMENT AS ON 31ST MARCH 2011

 

MR. NAVEEN PANDEY

 

(RS. IN MILLIONS)

 

NAME OF ASSETS

MARKET VALUE

 

 

 

803, Block B, Pearl High Apartment Ramprasth Green, Vaishali, Sector – 7, Ghaziabad

9.000

 

 

Capital in Astral Overseas  Private Limited

0.050

 

 

Capital in M/s National Bearing Services

0.350

 

 

Investment Mutual Fund, LIC

0.250

 

 

Loans and Advances

0.150

 

 

Cash and Bank Balance

0.250

 

 

TOTAL ASSETS (A)

 

10.050

 

 

Less: Liabilities Car Loan

0.000

 

 

TOTAL LIABILITIES (B)

 

0.000

 

 

NET WORTH (A-B)

 

10.050

 

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

 

VALUATION REPORT

 

VALUATION OF RESIDENTIAL PLOT BEARING NO.A-71, ADMEASURING 250 SQ. MTS. IN LAND AREA (SITUATED AT ANSAL AQUA POLIS NEAR VILLAGE DUNDEHRA GHAZIABAD (U.P.) OWNER BY: MR. RAKESH KAPOOR S/O LATE MR. S. C. KAPOOR.

 

PART A – BASIC DATAS

 

Purpose for which valuation is made

Fair Market Value for Corporation Bank, Bhikaji Cama Place Branch, New Delhi – 110066, India

 

 

Date as on which valuation made

As on 10.05.2011

 

 

Name of the Owner/ Owners

Mr. Rakesh Kapoor S/o Late Mr. S. C. Kapoor

 

 

If the Property is under joint Ownership, share of each such owners

Not Applicable

 

 

Location of the Property

A- Street, Ward No.

 

B- Flat/ Plot No.

 

Situated at Ansal Aquapolis Near Village Dundehra Ghaziabad (U.P)

Residential Plot Bearing No.71 in Block A

 

 

Brief description of the property

This residential plot admeasuring 250 sq. mts. In land area is situated at Ansal Aquapolis near village Dundehera in Ghaziabad (U.P.) This residential Plot is without any structure/ Compound over it.

 

 

Is the Property situated in Residential/ Commercial/ Mixed Area/ Industrial Area

Residential Area

 

 

Classification of locality High Class / Middle Class/ Poor Class

Middle Class

 

 

Proximity of civil Amenities like School, Hospital, Offices, Market Cinemas etc.

All available within 5 kms Distance.

 

 

Means and proximity to surface communication by which the locality is served.

Buses and Taxies are available within 2 kms distance.

 

 

Area of land supported by documentary proof, shape dimensions, description and Physical features.

As per sale deed dated 31.03.2011, land area of this residential Plot = 250 sq. mts. Rectangular Plot, Flat Land.

 

 

Boundaries of the Properties

North

South

East

West

 

Road 9 mts – wide

Plot No.A-68

Plot No.A-70

Plot No.A-72

 

 

It is Freehold or Leasehold land

Freehold

 

 

Prevailing Approved circle rated for residential Plots in the area

Rs.9,000/- per sq. mtr. of its land area

 

 

Prevailing land rates of residential plots in the area

Rs.20,000/- to Rs.22,000/- per sq. mtr. of its land area land rate adopted in this valuation = Rs.21,000 per sq. mtr of its land area.

 

 

Is there any Restrictive convenient in regard to use of land, if so details be given

Residential use

 

 

Does the land fall in an area included in any development plan of the government or any statuary body? If so give particulars

Ghaziabad Development Authority.

 

 

Has the whole or part of the land been notified for acquisition by government or any statuary body? Give date of the notification and a dimensioned site plan.

No such information has come to notice till date.

 

 

Is the building owner occupied/ Tenant/ Both

Lying vacant under the possession of the owner

 

 

If the party owner occupied, specify portion and extent of the area under owner occupation.

Not Applicable

 

 

Is the Building is insured, if so give the policy No. amount for which ir is insured, and the annual premium

As there is no building/ compound walls on this plot at present therefore no question arises for insurance of the building g at this stage.

 

 

Verification of title deeds/ Legal Opinion

As per sale deeds dated: 31.03.2011, this residential plot stands in the name of Mr. Rakesh Kapoor S/o Late Mr. S. C. Kapoor, However bank is advised to obtain necessary legal opinion in this regard.

 

 

VALUATION OF RESIDENTIAL PLOT

 

A] AS PER PREVAILING MARKET RATES IN THE AREA

 

Land area of this Residential Plot

250 Sq. mts.

 

 

Prevailing land rates of this residential Plots in the area

Rs.20,000/- to Rs.22,000/- per sq. mtr.

 

 

Land rate adopted for the valuation of this residential plot

Rs.21,000/- per sq. mtr.

 

 

Market Value of the Land of this residential plot

250 x 21,000/-

Rs.5.250 Millions

 

 

Distress / Forced sale value of this residential plot is assessed to Rs.4.200 Millions which is about 80% of its market Value

 

 

 

 

B] VALUE OF LAND OF THIS RESIDENTIAL PLOT AS PER APPROVED CIRCLE RATE IN THE AREA

 

Total Land area of this residential Plot

250 sq. mts.

 

 

Minimum approved circle rate of Residential Land in the area

Rs.9,000/- per sq. mtr.

 

 

Value of land as per approved circle rate in the area

250 x 9000

 

 

Pertaining to this first floor of residential property

Rs.2.250 Millions

 

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

 

VALUATION REPORT

 

VALUATION OF GROUND FLOOR EWS FLAT (WITH OUT ITS ROOF RIGHTS) BEARING NO.7 IN BLOCK D-11, SITUATED AT SECTOR- 71, NOIDA, DISTRICT GAUTAM BUDH NAGAR (U.P.) OWNED BY – MR. RAKESH KAPOOR S/O MR. S. C. KAPOOR

 

PART A – BASIC DATAS

 

Purpose for which valuation is made

Fair Market Value for Corporation Bank, Bhikaji Kama Place, New Delhi – 110066, India

 

 

Date as on which valuation made

As on 09.05.2011

 

 

Name of the Owner/ Owners

Mr. Rakesh Kapoor S/o Mr. S. C. Kapoor

 

 

If the Property is under joint Ownership, share of each such owners

Not Applicable

 

 

Location of the Property

A- Street, Ward No.

 

B- Flat/ Plot No.

 

A. In Block D-11, Situated at Sector-71, Noida

 

B. Ground Floor Flat (with out its roof tights) bearing No.07

 

 

Brief description of the property

This GF EWS Flat (With out its roof rights) in G+2 Floor building is situated at Block D-11 in Sector 71 in Noida. This GF Flat comprises of a room, a kitchen, a Toilet. Open Land towards South side also is available for this flat The owner has constructed a room on this part of open land recently. 

 

 

Is the Property situated in Residential/ Commercial/ Mixed Area/ Industrial Area

Residential Property

 

 

Classification of locality High Class / Middle Class/ Poor Class

Middle Class

 

 

Proximity of civil Amenities like School, Hospital, Offices, Market Cinemas etc.

All Available within three kms distance. 

 

 

Means and proximity to surface communication by which the locality is served.

Buses and Taxies are available within one km. distance.

 

 

Area of the flat supported by documentary proof, shape, dimensions, description and physical features. 

As per transfer deed cum sale deed dated 10.06.2010, covered/ Super area of this GF flat = 23.33 sq. mts= 250 sq. ft.

 

 

Boundaries of the Properties

North

South

East

West

 

Gali

Open Area/ Flat No.D-12-12

Compound Wall/ Other’s Flat No.D-12/12

Gali

 

 

It is Freehold or Leasehold land

Leasehold Flat

 

 

If lease hold the name of Lesser/ Lessees, nature of lease, dated of commencement and termination of lease and terms of renewal of lease

a. Initial Premium

b. Ground rent payable per annum

c. Unearned increase payable to the lessor in the event of sale or transfer

As per standard terms and conditions of New Okhla Industrial development Authority in respect of built up flats.

 

 

Prevailing composite rates of the residential flats in the area.

Rs.5,000/- to Rs.5,500/- per sq. ft. of the covered / super area.

 

 

Prevailing Approved circle rated in the area

Rs.13,000/- per sq. mtr. of the covered/ super area of the flat.

 

 

Is there my restrictive convenient in regard to use of land. If so, details be given.

Residential use.

 

 

Does the land fall in an area included in any development plan of the government or any statutory body. If so, Give Particulars.

New Okhla Industrial Development Authority

 

 

Is the building owner occupied/ Tenant/ both

Owner Occupied

 

 

Is any dispute between landlord and tenant pending in a court of law. Give details.

Not Applicable as is FF Flat is Owner Occupied at Present.

 

 

Is the building is insured. If so, give the policy No., amount for which it is insured, and the annual premium

No. However an insurance of building value of Rs.0.105 Million is required at present.

 

 

Verification of title deeds/ Legal Opinion

As per transfer deed cum sale deed dated 10.06.2010, this residential GF Flat stands in the name of Mr. Rakesh Kapoor S/o Mr. S. C. Kapoor. However bank is advised to obtain necessary legal opinion in this regard.

 

 

PART – B TECHNICAL DETAILS OF THE BUILDING OF GROUND FLOOR FLAT

(WITH OUT IT’S ROOF RIGHTS)

 

No. of floors and height of floors

 

Floor height

Noida Authority built EWS GF flat (with out its roof rights) in G + 2 floor building.

10’- 6”

 

 

Covered area floor wise Sq. ft.

a. Actual Covered area

1) Covered/ super area of this GF flat as constructed by Noida Authority = 23.33 sq. mtr. = 250 sq. ft.

ii) Covered/ Super area as constructed by the owner recently = 160 sq. ft.

 

 

Year of Construction

i) Portion constructed by Noida Authority = About 20 years old flat.

ii) Area constructed by the owner constructed recently.

 

 

Type of Construction Load bearing walls/ RCC frame structure/ steel frame

Load bearing walls type construction with necessary R.C.C structural components.

 

 

Types of foundations

R.C.C footings with brick masonry spread type foundations.

 

 

Walls

9” and 4 1/2” thick bricks masonry walls with RCC columns.

 

 

Doors and Windows

M.S. doors and windows painted. Wooden veneered ward robe in bedroom

 

 

Floorings

P.C.C. flooring

 

 

Finishing

Inside: - Cement plaster, OBD. Wall tiles in Kitchen and Toilet. Floor tiles in Toilet. RCC counter top in Kitchen with steel sink.

 

Outside: - Cement plaster, Snowcem.

 

 

Roofing and Terracing

R.C.C. roof slabs.

 

 

Electrical Wiring/ fittings

Concealed conduits wiring with ordinary fittings.

 

 

Mode of sewage disposal

Public Sewer.

 

 

PART C- VALUATION REPORT

 

VALUATION OF GROUND FLOOR RESIDENTIAL FLAT (WITH OUT ITS ROOF RIGHTS)

 

Covered area/ Super area of this residential ground floor flat = 250 sq. ft.

 

Prevailing composite rates for GF residential flats in the area Rs. 5,000/- to Rs. 5,500/- per sq. ft.

 

Composite rate adopted for the valuation of this Ground floor flat (with out its roof rights) = Rs. 5,500/- per sq. ft.

 

Market Value of this GF residential flat (with out its roof rights) 250 X 5,500= Rs.1.375 Millions

 

Distress/ Forced sale value of this GF Flat (with out its roof rights) is assessed to Rs.1.100 Million which is about 80% of its market value.

 

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

 

 

VALUATION REPORT

 

VALUATION OF 8TH FLOOR RESIDENTIAL FLAT BEARING NO.3  (WITH OUT ITS ROOF RIGHTS) IN BLOCK ‘B’ OF PEARL HEIGHTS IN RAMPRASTH GREEN SITUATED AT POCKET -10, SECTOR 09, VAISHALI EXTENSION GHAZIABAD (U.P) OWNED BY: MRS. SANGEETA PANDEY W/O MR. NAVEEN PANDEY AND MR. NAVEEN PANDEY S/O MR. GOPAL DUTT PANDEY.

 

PART A – BASIC DATAS

 

Purpose for which valuation is made

Fair Market Value for Corporation Bank, Bhikaji Kama Place, New Delhi – 110066, India

 

 

Date as on which valuation made

As on 09.05.2011

 

 

Name of the Owner/ Owners

i.) Mrs. Sangeeta Pandey W/o Mr. Naveen Pandey.

ii.) Mr. Naveen Pandey S/o Gopal Dutt Pandey.

 

 

If the Property is under joint Ownership, share of each such owners

50% indivisible share of each owner.

 

 

Location of the Property

A- Street, Ward No.

B- Flat/ Plot No.

Situated at Ramprastha Green, Pocket- 10, Sector- 09, Vaishali Extension, Ghaziabad (U.P)

 

 

Brief description of the property

This 8th floor residential flat in stilt + 8 floors ‘B’ Block in Pearl Heights is situated at Ramprastha Green in Pocket- 10, Sector- 09 of Vaishali Extension, Ghaziabad. This residential flat comprises of a Drawing/ Dinning. 4 Bed rooms, four Toilets, a Kitchen and two balconies along with common stair case, lift and passage. A servant room with bath and W.C. at Maznine floor (above 8th floor) and a open car parking also are part of this 8th floor flat No. 03.

 

 

Is the Property situated in Residential/ Commercial/ Mixed Area/ Industrial Area

Residential Area

 

 

Classification of locality High Class / Middle Class/ Poor Class

High Class

 

 

Proximity of civil Amenities like School, Hospital, Offices, Market Cinemas etc.

All Available within 2 to 3 kms distance. 

 

 

Means and proximity to surface communication by which the locality is served.

Buses, Rickshaws and Taxies are available within one km. distance.

 

 

Land area of the property supported by documentary proof.

As per sale deed dated 29.06.2009, covered/ Super area of this residential flat = 183.48 sq. mts. = 1975 sq. ft.

 

 

It is Freehold or Leasehold land

Freehold Flat

 

 

If lease hold the name of Lesser/ Lessees, nature of lease, dated of commencement and termination of lease and terms of renewal of lease

a. Initial Premium

b. Ground rent payable per annum

c. Unearned increase payable to the lessor in the event of sale or transfer

Not Applicable

 

 

Prevailing Approved circle rate of residential flat in the area 

Rs.29,000/- per sq. mtr. of its covered/ super area

 

 

Prevailin composite rates of such residential flats the area

Rs.4,500/- to Rs.5,000/- per sq. ft. composite rate adopted in this valuation = Rs.4,600/- per sq. ft.

 

 

Is there my restrictive convenient in regard to use of land. If so, details be given.

Residential use.

 

 

Does the land fall in an area included in any development plan of the government or any statutory body. If so, Give Particulars.

Ghaziabad Development Authority.

 

 

Is the building owner occupied/ Tenant/ both

Occupied by the owner at Present.

 

 

Is any dispute between landlord and tenant pending in a court of law. Give details.

Not Applicable as is this flat residential flat is not rented out at present. .

 

 

Is the building is insured. If so, give the policy No., amount for which it is insured, and the annual premium

No, However an insurance of building value of Rs.2.275 Millions is required at present.

 

 

Verification of title deeds/ Legal Opinion

As per sale deed dated 29.06.2009, this residential Flat stands in the name of Mrs. Sangeeta Pandey and Mr. Naveen Pandey. However bank is advised to obtain necessary legal opinion in this regard.

 

 

PART – B TECHNICAL DETAILS OF THE BUILDING OF This 8th FLOOR FLAT

(WITH OUT IT’S ROOF RIGHTS)

 

No. of floors and height of floors

Floor height

I) 8th floor residential flat (with out its roof rights) in stilt + 8 floor building 10’-6”

 

 

Covered area floor wise Sq. ft. of the building

 

187.48 sq. mts. = 1975 sq. ft.

(Covered/ Super Area)

 

 

Year of Construction

3 years old flat

 

 

Type of Construction Load bearing walls/ RCC frame structure/ steel frame

RCC framed structure type construction.

 

 

Types of foundations

RCC column footings with brick masonry spread type foundations/ R.C.C. raft foundations.

 

 

Walls

9” thick Brick masonry walls with RCC columns.

 

 

Doors and Windows

Wooden laminated/ veneered doors and aluminium windows. Wooden veneered cup boards and cabinets in Kitchen and ward robes in Bed rooms.

 

 

Floorings

Ceramic Tiles Flooring

 

 

Finishing

Inside: - Cement plaster, OBD. Wall tiles in Toilets and Kitchen, Granite stone counter top in Kitchen with stainless steel sink.

 

Outside: - Cement plaster, snowcem/ exterior paint.

 

 

Roofing and Terracing

R.C.C. roof slabs.

 

 

Electrical Wiring/ fittings

Concealed conduits wiring with very good fittings.

 

 

Pavement / Flooring in Compound.

Green Marble Stone Flooring.

 

 

Mode of sewage disposal

Public Sewer.

 

 

PART C- VALUATION REPORT

 

VALUATION OF GROUND FLOOR RESIDENTIAL FLAT (WITH OUT ITS ROOF RIGHTS)

 

Covered area of this residential 8th floor flat = 183.48 sq. mts. = 1975sq. ft.

 

Prevailing composite rates of such residential flats in the area = Rs.45,000/- to Rs. 5,500/- per sq. ft.

 

Composite rate adopted for the valuation of this 8th floor flat (with out its roof rights) = Rs.4,600/- per sq. ft.

 

Market Value of this 8th floor flat (with out its roof rights) = 1975 X 4,600= Rs.9.085 Millions

 

Distress/ Forced sale value of this Residential Flat (with out its roof rights) is assessed to Rs.7.300 Millions which is about 80% of its market value.

 

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

 

VALUATION REPORT

 

VALUATION OF FIRST FLOOR EWS FLAT ALONG WITH A TERRACE AT THE BACK AND WITH OUT ITS ROOF RIGHTS BEARING No. 15 IN BLOCK A- 14, SITUATED AT SECTOR- 71, NOIDA, DISTT. GAUTAM BUDH NAGAR (U.P) OWNED BY:- MR. RAKESH KAPOOR S/O SH.S. C. KAPOOR

 

PART A – BASIC DATAS

 

Purpose for which valuation is made

Fair market value for Corporation Bank, Bhikaji Kama Place, New Delhi -110066

 

 

Date as on which valuation made

As on 09.05.2011

 

 

Name of the Owner/ Owners

Mr. Rakesh Kapoor S/o Mr. S. C. Kapoor.

 

 

If the Property is under joint Ownership, share of each such owners

Not Applicable 

 

 

Location of the Property

A- Street, Ward No.

B- Flat/ Plot No.

a- in Block A- 14, situated at Sector-71, Noida

b- First floor Flat along with a terrace at the back (with out its roof rights) Bearing No.15

 

 

Brief description of the property

This FF EWS Flat along with a terrace at the back and with out its roof rights in G + 2 floor building is situated at Sector- 71 in Noida. This FF flat comprises of a room, a Kitchen, a W.C. and a bath. A terrace at the back side also is available for this FF flat.

 

 

Is the Property situated in Residential/ Commercial/ Mixed Area/ Industrial Area

Residential Area

 

 

Classification of locality High Class / Middle Class/ Poor Class

Middle Class

 

 

Proximity of civil Amenities like School, Hospital, Offices, Market Cinemas etc.

All Available within 3 kms distance. 

 

 

Means and proximity to surface communication by which the locality is served.

Buses and Taxies are available within one km. distance.

 

 

Land area of the property supported by documentary proof.

As per sale deed dated 26.08.2010, covered/ Super area of this residential flat = 23.33 sq. mts. = 250 sq. ft.

 

 

Boundaries of the FF Flat

North

South                  

East

West

 

open area

Passage/ Stair case/ Flat No. A- 14/12

Flat No. A- 14/14

Open area

 

 

It is Freehold or Leasehold land

Leasehold Flat

 

 

If lease hold the name of Lesser/ Lessees, nature of lease, dated of commencement and termination of lease and terms of renewal of lease

a. Initial Premium

b. Ground rent payable per annum

c. Unearned increase payable to the lessor in the event of sale or transfer

As per standard terms and conditions of New Okhla Industrial Development Authority in respect of built up flats.

 

 

Prevailing composite rates of such residential flats the area

Rs.4,500/- to Rs.5,000/- per sq. ft. the covered/ super area. 

 

 

Prevailing Approved circle rate in the area 

Rs.13,000/- per sq. mtr. of its covered/ super area of the flat.

 

 

Is there my restrictive convenient in regard to use of land. If so, details be given.

Residential use.

 

 

Does the land fall in an area included in any development plan of the government or any statutory body. If so, Give Particulars.

New Okhla Industrial Development Authority.

 

 

Is the building owner occupied/ Tenant/ both

Owner Occupied

 

 

Is any dispute between landlord and tenant pending in a court of law. Give details.

Not Applicable as is FF flat is owner occupied at present. 

 

 

Is the building is insured. If so, give the policy No., amount for which it is insured, and the annual premium

No, However an insurance of building value of Rs.0.105 Million is required at present.

 

 

Verification of title deeds/ Legal Opinion

As per transfer deed cum sale deed dated 26.08.2010, this residential FF Flat stands in the name of Mr. Rakesh Kapoor S/o Mr. S. C. Kapoor. However bank is advised to obtain necessary legal opinion in this regard.

 

 

PART – B TECHNICAL DETAILS OF THE BUILDING OF FF FLOOR FLAT

(WITH OUT IT’S ROOF RIGHTS)

 

No. of floors and height of floors

 

Floor height

Noida Authority built EWS FF flat with terrace at the back and with out its roof rights in G + 2 Floor building. 10’-6”

 

 

Covered area floor wise Sq. ft.

a. Actual Covered area

Covered/ Super Area of this flat = 23.33 sq. mtr. = 250 sq. ft.

 

 

Year of Construction

About 20 years old flat

 

 

Type of Construction Load bearing walls/ RCC frame structure/ steel frame

Load bearing walls type construction with necessary R.C.C structural components.

 

 

Types of foundations

R.C.C footings with brick masonry spread type foundations.

 

 

Walls

9” and 4 ˝” thick bricks masonry walls with RCC columns.

 

 

Doors and Windows

M.S. doors and windows painted.

 

 

Floorings

P.C.C. Flooring

 

 

Finishing

Inside: - Cement plaster, Dry distemper, cement plaster dado in bath, WC and Kitchen.

 

Outside: - Cement plaster, Snowcem.

 

 

Roofing and Terracing

R.C.C. roof slabs.

 

 

Electrical Wiring/ fittings

Concealed conduits wiring with ordinary  

 

 

Pavement / Flooring in Compound.

--

 

 

Mode of sewage disposal

Public Sewer.

 

 

PART C- VALUATION REPORT

 

VALUATION OF FIRST FLOOR RESIDENTIAL FLAT (WITH OUT ITS ROOF RIGHTS)

 

Covered area/ Super area of this residential first floor flat = 250 sq. ft.

 

Prevailing composite rates for FF residential flats in the area Rs.4,500/- to Rs.5,000/- per sq. ft.

 

Composite rate adopted for the valuation of this first floor flat (with out its roof rights) = Rs.4,800/- per sq. ft.

 

Market Value of this FF residential flat (with out its roof rights) 250 X 4,800 Rs.1.200 Million

 

Add extra for terrace at the back LS Rs.0.300 Million 

Total market value of this FF Rs.1.500 Millions.

 

 

Distress/ Forced sale value of this FF Flat (with out its roof rights) is assessed to Rs.1.200 Millions which is about 80% of its market value.

 

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

 

TRADE REFERENCE:

 

·         Aggarwal Associates

·         Chaudhary Bearing Enterprises

·         Chaudhary Impex Private Limited

·          SPR Enterprises

 

 


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.72.93

Euro

1

Rs.64.72

 

 

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.