MIRA INFORM REPORT

 

 

Report Date :

31.05.2011

 

IDENTIFICATION DETAILS

 

Name :

S T FASHIONS

 

 

Registered Office :

3/121-2 Ganapathy Nagar, Perumal Nagar, Kondalampatty, Salem-636010, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011 (Provisional)

 

 

Date of Incorporation :

01.04.2007

 

 

Capital Investment/ Paid-up Capital:

Rs. 1.004 Millions

 

 

TIN No.:

33062705146

 

 

IEC No.:

3210022895

 

 

PAN No.:

[Permanent Account No.]

BJYPS1786B

 

 

Legal Form :

Sole Proprietory Concern

 

 

Line of Business :

Manufacturer of Chudidhars.

 

 

No. of Employees:

Approximately 8 (Office 3, Factory 5)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Status :

Small Concern

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 

Comments :

Subject is a relatively small concern in its field. Trade relations are reported as fair. The valuation report and networth statement provided seems to be satisfactory. No complaints have been heard from indirect or market sources.

 

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. V Bhaskaran

Designation :

Accountant

Contact No.:

91-9894224940

Date :

26.05.2011

 

 

LOCATIONS

 

Registered Office :

3/121-2 Ganapathy Nagar, Perumal Nagar, Kondalampatty, Salem-636010, Tamilnadu, India

Tel. No.:

91-427-3199990

Mobile No.:

91-9344492550 (Mr. D Senthil)

E-Mail :

stfashionssenthil@gmail.com

Area :

1015 sq.ft. (Owned)

 

 

Factory :

Ganapathy Nagar, N. Meetu Street, Kondalampatty, Salem-636010, Tamilnadu, India

Tel. No.:

91-427-3199990

E-Mail :

stfashionssenthil@gmail.comst.

Area :

1600 sq.ft. (Owned)

 

 

SOLE PROPRIETOR

 

Name :

Mr. D Senthil

Designation :

Proprietor

Address :

Ganpathy Nagar, N Meetu Street, Salem-636010, Tamilnadu, India

Date of Birth/Age :

05.06.1984

Qualification :

10th Standard

Experience :

10 Years

 

 

KEY EXECUTIVES

 

Name :

Mr. V Bhaskaran

Designation :

Accountant

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Chudidhars.

 

 

Products :

Product Description/ Product Code

ITC Code

Chaddar, Cotton/ 63414

17116

 

 

Brand Names :

“ST. Chudi “

 

 

Terms :

 

Selling :

Credit (45 Days)

 

 

Purchasing :

Credit ( 30 Days)

 

PRODUCTION STATUS

 

Particulars

Unit

 

Installed Capacity

Actual Production

Chudidhars

Pcs per shift

 

120

3000

 

 

GENERAL INFORMATION

 

Suppliers :

  • Syam Tex Fabric Private Limited
  • V.S. Tex Private Limited
  • Sunkalp Cotton Craft Private Limited

 

 

Customers :

Wholesalers

 

  • EMAR Textiles
  • Thirupathi Srinivasa Tex
  • Easwari Silks
  • Balaji Silks
  • A.P. Tex
  • Sri Murgan Thunlkadal
  • Ravichandran Textiles
  • C R Kumarsan
  • J. R. Tex
  • A.S. Cutplace
  • Bhagyalakshmi Silks
  • Sri Valli Tex
  • Sumanalal Silks
  • Gajetha Sarees
  • New Fashion Park

 

 

No. of Employees :

Approximately 8 (Office 3, Factory 5)

 

 

Bankers :

IDBI Bank, Salem Branch, Four Road, KTT Tower, Salem, Tamilnadu, India

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

 Vishwanathan

Chartered Accountant

Address :

Dr. Radhakrishnan Road, Opposite Town Railway Station Road, Salem, Tamilnadu, India

Tel. No.:

91-427-2452819/ 2452521

Mobile No.:

91-9842902521

 


 

CAPITAL STRUCTURE

 

CAPITAL ACCOUNT

As on 31.03.2011

 

Particulars

Amount

Rs. in Millions

D Senthil’s Capital

0.536

Add: Net Profit

0.468

Total

1.004

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

Note : Sole Proprietory and Partnership concerns are exempted from filing their financials with the Government Authorities or Registry.

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

(Provisional)

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

1.004

0.535

0.759

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

1.004

0.535

0.759

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.030

0.000

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

0.000

0.030

0.000

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

1.004

0.565

0.759

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.186

0.154

0.507

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.622

0.000

0.312

 

Sundry Debtors

1.277

1.140

0.089

 

Cash & Bank Balances

0.046

0.032

0.017

 

Other Current Assets

0.000

0.984

0.000

 

Loans & Advances

0.000

0.000

0.000

Total Current Assets

1.945

2.156

0.418

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

1.127

0.000

0.166

 

Other Current Liabilities

0.000

1.727

0.000

 

Provisions

0.000

0.018

0.000

Total Current Liabilities

1.127

1.745

0.166

Net Current Assets

0.818

0.411

0.252

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

1.004

0.565

0.759

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2011

(Provisional)

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

9.936

9.706

3.664

 

 

Other Income

0.000

0.009

0.000

 

 

TOTAL                                    

9.936

9.715

3.664

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods Sold

8.459

8.937

3.235

 

 

Salary and Bonus Paid

0.235

0.418

0.049

 

 

Shop Rent

0.030

0.000

0.024

 

 

Bank Charges

0.007

0.000

0.006

 

 

Remuneration Charges

0.015

0.000

0.000

 

 

Electricity Charges

0.008

0.000

0.007

 

 

Other Expenses

0.687

0.000

0.069

 

 

TOTAL                                    

9.441

9.355

3.390

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

0.495

0.360

0.274

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.027

0.027

0.031

 

 

 

 

 

 

NET PROFIT

0.468

0.333

0.243

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

(Provisional)

31.03.2010

31.03.2009

PAT / Total Income

(%)

4.71

3.43

6.63

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

4.71

3.43

6.63

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

21.96

14.42

26.27

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.47

0.62

0.32

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.12

3.32

0.22

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.73

1.24

2.52

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

STATEMENT OF ASSETS AND LIABILITIES

 

 

MR. D SENTHIL

(PROPRIETOR)

 

 

DETAILS OF ASSETS OWNED

 

INVESTMENT IN BUSINESS CAPITAL:

 

Name of the Company/ firm/ concern in which investment is made

Amount Invested

(Rs. in Millions)

S.T. Fashions

1.251

 

 

IMMOVABLE PROPERTIES

 

Name of the Owner

Description of the property

Location/ Address of property

(Please furnish full details with survey No., door no. etc.)

Extent of Land

Extent of Building Area constructed

Type of Property, i.e. whether residential/ agricultural/ industrial/ commercial etc.

D Senthil

SNo. 164/3

Naikarapatty

540 s.f.

1080 sf.

Residential

 

 

 

 

 

 

D Senthil

SNo. 166/B, 166/4, 166/15

N. Mettur, Perumal Nagar, Kodandalam Patty

1015 sf.

2400 sf

Residential

 

 

Details of Documents conferring right

Date of Purchase of Property

Original Purchase Cost

(Rs. in Millions)

Present Market Value

As on 31.03.2011

(Rs. in Millions)

Details of encumbrances, if any, on the property

Freehold

08.03.2007

0.700

1.390

Nil

 

 

 

 

 

Freehold

25.05.2007

0.470

3.410

Home loan Rs. 1.216 Millions sundaram BNP Paribas, Home Finance Limited, Salem

 

 

 

TOTAL ASSETS

 

 

RS. 6.051 MILLIONS

 

 

LIABILITIES

 

CREDIT LIMITS/ FACILITIES WITH FINANCIAL INSTITUTIONS AND BANKS:

 

Name of the Institution/ Bank

Details of Nature and extent o credit limits/ facilities enjoyed

Details of Securities furnished

Nature of Credit Facility

Extent

(Rs. in Millions)

Sundaram BND Paribas

Home Loan

Loan Amount

Rs. 1.216

Land at N. Mettur

 

 

 

 

Home Finance Limited

Home Loan

Outstanding As on 31.03.2011

Rs. 1.185

Kondalampatty

 

 

 

TOTALLIABILITIES

 

 

RS. 1.185 MILLIONS

 

 

NETWORTH

 

 

RS. 4.866 MILLIONS

 

 

 

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

 

 

STATEMENT OF ASSETS AND LIABILITIES

 

 

MRS. D SULOCHANA

(GUARANTOR)

 

 

 

IMMOVABLE PROPERTIES

 

 

GUARANTOR

Address of the property with Survey No./ Door No. etc.

Neikarapatty

Sno. 163/132, 171/B

 

 

Description: Land/ Site/ Building

Land and Building

 

 

Whether free hold/ Lease hold

Free Hold

 

 

Type of property: Commercial/ Residential/ Agricultural

Vacant Land, Commercial Building

 

 

Area/ Extent of Land

675 sf and 3090 sf.

 

 

Present Market/ Assessed Value

Rs. 2.973 Millions

 

 

 

INVESTMENT IN BUSINESS CAPITAL

 

Name of the Company/ firm/ Concern in which investment is made

Sulochana Textiles

 

 

Date of Investment

01.04.2011

 

 

Present value of investment

Rs 1.002 Millions

 

 

 

OTHER ASSETS

 

Furniture and Fixtures

Rs. 0.008 Million

 

 

Cash in hand

Rs. 0.063 Million

 

 

Jewellery

Rs. 0.620 Million

 

 

Plant and Machinery

Rs. 0.589 Million

 

 

Total Value of Other Assets

Rs. 1.281 Millions

 

 

 

TOTAL ASSETS

 

 

RS. 5.256 MILLIONS

 

 

 

TOTAL LIABILITIES

 

 

NIL

 

 

 

NETWORTH

 

 

  RS. 5.256 MILLIONS

 

 

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

 

STATEMENT OF INCOME

FOR THE YEAR ENDED 31.03.2010

 

(Rs. in Millions)

Particulars

 

Amount

Amount

I. INCOME FROM HOUSE PROPERTY:-

 

 

 

 

 

Dwelling house at D. No. 2/139, Neikarpatty, Salem

0.024

 

Less: Repairs and Maintanance @ 30%

0.007

0.017

 

 

 

II. INCOME FROM BUSINESS:-

 

 

Net Profit as per Statement

 

0.333

 

 

 

III. INCOME FROM CAPITAL GAINS:-

 

 

Long Term Capital Gains

 

 

Sale of Sundaram BNP Paribas on 20.03.2010

0.033

 

Purchase value of Sundaram BNP Paribas on 27.02.2007

0.025

 

Long Term Capital Gains

0.008

 

Less: Exempt u/s 10(38)

0.008

 

 

 

 

Total Income

 

0.350

Less: Deductions u/s 80-C

 

 

Bajaj Allianz Insurance

0.002

 

ICICI Prudential

0.075

0.077

 

 

 

Taxable Income

 

0.273

 

 

 

Tax on above Income

 

0.011

Add: 3% Education Cess

 

0.000

 

 

0.011

Less: Advance Tax paid on 15.03.2010

 

0.010

Tax Due

 

0.001

 

 

 

Add: 234-B Interest

0.000

 

Add: 234-C Interest

0.000

0.000

 

 

 

140-A Paid

 

0.002

 

 

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

 

 

VALUE OF FRINGE BENEFITS IN TERMS OF SECTION 115 WC READ WITH SECTION 115WB FOR THE ASSESMENT YEAR 2010-11

 

(Rs. In Millions)

Section under which chargeable to Fringe Benefit Tax

Name

Amount of expenditure incurred or payment made

Percentage  expenditure/ Payment being fringe benefits

Value of fringe benefits

1. 115WB(1)(b)

Free or concessional ticket provided by the employer for private journeys of this employees or their family members

Nil

100%

Nil

20. 115WB(1)(c)

Any contribution by the employer to any approved Superannuation fund for employees

 

Nil

100%

Nil

3. 115WB(2)(A)

Entertainment

Nil

20%

Nil

4. 115WB(2)(B)

Provision of Hospitality of every kind by the employer to  any person

 

Nil

20%

 

Nil

5. 115WB(2)(C)

Conference

(Other than fee for participation by the employees in any conference)

 

Nil

20%

Nil

6. 115WB(2)(D)

Sales promotion including publicity

 

Nil

20%

Nil

7. 115WB(2)(E)

Employees’ Welfare

 

Nil

20%

Nil

8A. 115WB(2)(F)

Conveyance,

 

Nil

5%

 

Nil

8B. 115WB(2)(F)

Conveyance,

 

Nil

20%

 

Nil

9A 115WB(2)(G)

Use of hotel, boarding and lodging facilities

Nil

5%

 

Nil

9B. 115WB(2)(G)

Use of hotel, boarding and lodging facilities

Nil

20%

Nil

10A. 115WB(2)(H)

Repair, Running

(including fuel), maintenance of motor cars and the amount of depreciation thereon

Nil

5%

 

Nil

10B. 115WB(2)(H)

Repair, Running

(including fuel), maintenance of motor cars and the amount of depreciation thereon

Nil

20%

 

Nil

11A. 115WB(2)(I)

Repair, Running ( Including Fuel) and maintenance of aircraft and the amount of depreciation thereon

Nil

0.00%

Nil

11B . 115WB(2)(I)

Repair, Running ( Including Fuel) and maintenance of aircraft and the amount of depreciation thereon

Nil

20%

 

Nil

12. 115WB(2)(J)

Use of Telephone (Including mobile phone) other than expenditure on leased telephone lines

Nil

20%

Nil

13. 115WB(2)(K)

Maintenance of any accommodation in the nature of guest house other than accommodation used for training purpose

Nil

20%

Nil

14. 115WB(2)(L)

Festival Celebrations

Nil

50%

Nil

15. 115WB(2)(M)

Use of health club and similar facilities

Nil

50%

Nil

16. 115WB(2)(N)

Use of any other club facilities

Nil

50%

Nil

17. 115WB(2)(O)

Gifts

Nil

50%

Nil

18. 115WB(2)(P)

Scholarships

Nil

50%

Nil

19. 115WB(2)(Q)

Tour and Travel (Including foreign travel)

(see Note 12)

Nil

5%

N.A

Total

 

1.508

 

0.302

 

 

 

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

 

 

MR. D SENTHIL

(PROPRIETOR)

 

PERSONAL CAPITAL ACCOUNT

As on 31.03.2012 (Projected)

 

(Rs. in Millions)

Particulars

 

Amount

Amount

Opening Balance

1.251

 

Rental Income

0.036

 

Gift From Mother

0.700

 

Drawings

 

0.048

 

1.987

0.048

Total

1.939

 

 

 

 

PERSONAL BALANCE SHEET

 

(Rs. in Millions)

SOURCES OF FUNDS

 

31.03.2012

(Projected)

31.03.2011

(Provisional)

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

1.939

1.251

1.263

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

1.939

1.251

1.263

LOAN FUNDS

 

 

 

1] Secured Loans

1.000

1.185

0.419

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

1.000

1.185

0.419

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

2.939

2.436

1.682

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

1.426

1.426

0.921

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

1.499

1.004

0.535

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.000
0.000

0.000

 

Sundry Debtors

0.000
0.000

0.000

 

Cash & Bank Balances

0.024
0.016

0.016

 

Other Current Assets

0.000
0.000

0.220

 

Loans & Advances

0.000
0.000

0.000

Total Current Assets

0.024

0.016

0.236

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

0.000
0.000

0.000

 

Other Current Liabilities

0.010
0.010

0.010

 

Provisions

0.000
0.000

0.000

Total Current Liabilities

0.010

0.010

0.010

Net Current Assets

0.014
0.006

0.226

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

2.939

2.436

1.682

 

 

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

 

PROJECTED BALANCE SHEET

(Rs. in Millions)

SOURCES OF FUNDS

 

31.03.2012

SHAREHOLDERS FUNDS

 

1] Share Capital

1.499

2] Share Application Money

0.000

3] Reserves & Surplus

0.000

4] (Accumulated Losses)

0.000

NETWORTH

1.499

LOAN FUNDS

 

1] Secured Loans

2.000

2] Unsecured Loans

0.000

TOTAL BORROWING

2.000

DEFERRED TAX LIABILITIES

0.000

 

 

TOTAL

3.499

 

 

APPLICATION OF FUNDS

 

 

 

FIXED ASSETS [Net Block]

0.159

Capital work-in-progress

0.000

 

 

INVESTMENT

0.000

DEFERREX TAX ASSETS

0.000

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

Inventories

3.500

 

Sundry Debtors

1.700

 

Cash & Bank Balances

0.087

 

Other Current Assets

0.000

 

Loans & Advances

0.000

Total Current Assets

5.287

Less : CURRENT LIABILITIES & PROVISIONS

 

 

Sundry Creditors

1.947

 

Other Current Liabilities

0.000

 

Provisions

0.000

Total Current Liabilities

1.947

Net Current Assets

3.340

 

 

MISCELLANEOUS EXPENSES

0.000

 

 

TOTAL

3.499

 

 

PROJECTED PROFIT & LOSS ACCOUNT

 

(Rs. in Millions)

 

PARTICULARS

31.03.2012

 

SALES

 

 

 

Income

14.000

 

 

Other Income

0.000

 

 

TOTAL                                    

14.000

 

 

 

Less

EXPENSES

 

 

 

Cost of Goods Sold

12.722

 

 

Salary and Bonus Paid

0.150

 

 

Audit Fees

0.008

 

 

Interest Paid to Bank

0.240

 

 

General Expenses

0.017

 

 

Other Expenses

0.340

 

 

TOTAL                                    

13.477

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

0.523

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.028

 

 

 

 

NET PROFIT

0.495

 

 

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

 

 

VALUATION REPORT

 

 

PART – I

 

GENERAL DETAILS

 

Name of the title  holder and address

Mrs. D. Sulaochana, w/o Mr. Devaraj

Neikarapatty Village and Panchayath, Kondalampatty, Salem TK and Dt.

 

 

Purpose of Valuation

To know the present market value

 

 

Brief Description of the Property

Vacant land and AC sheet roof factory building

 

 

Date of Inspection

07.03.2011

 

 

Date of Valuation

19.03.2011

 

 

Approximate distance from the branch to the property

12 km

 

 

Situation/ Location/ brief Description of the land/ site and brief description of the building

R.S. No. 171/8, Nikarapatty Village, Sandai Post, Kondalampatty, Salem, POanamarathu union, salem district.

 

 

Boundaries of the Property

 

As on Document and Site (Measurement)

Boundaries

North

30’0”

South

30’0”

East

51’9”

West

52’6”

S.F. No.: 171/6 land

25’ wide Road

Plot No.: 16

Plot No.: 13

 

 

As on Document and Site (Measurement)

Boundaries

North

30’0”

South

30’0”

East

50’0”

West

51’9”

S.F. No.: 171/6 land

25’ wide Road

Plot No.: 16

Plot No.: 14

 

 

Total Extent of Land as on Site

1563.75 + 1526.25 = 3090.00 sft.

 

 

Property Tax Details

Not Produced for my perusal

 

 

Assuming the entire property is let out, the probable monthly Rent and advance Building Rent

Not produced my perusal

 

 

Whether the Building Plant has been approved?

Not produced my perusal

 

 

Character of Locality

Mixed residential area

 

 

Classification

Mixed

 

 

Development of surrounding Areas

Slowly developed

 

 

Feasibility to the Civic amenities like school, Hospital, Offices, Market etc.

By Transaction

 

 

Nature of right, whether Lease hold/ free hold

Free hold

 

 

Water Supply/ Potentiality

Available

 

PART-II

 

LAND AND BUILDING VALUATION

 

Prevailing Unit market rate

Rs. 350/  to Rs 450/- per sq.ft.

 

 

Unit Rate adopted in this valuation

Rs. 400/ sft.

 

 

Valuation of the Site/ Land

3090.00 sft X 400/ sft = Rs. 1.236 Millions

 

 

 

DETAILS OF THE BUILDING

 

Foundation

RR Masonry in CM

 

 

Super Structure

Brick masonry in CM

 

 

Roofing

AC Sheet lean to roof

 

 

Flooring

Cement Flooring

 

 

Joineries

Country wood and steel fabrications

 

 

Plastering

Normal cement plastering

 

 

Finishing

White Washing only

 

 

Class of Construction

Average

 

 

Considering the material used for Construction, Amenities available, Road Approach, Water and Electricity the followings rates were adopted.

 

 

 

VALUATION DETAILS

 

 

Description of the building

Area in Sft.

Rate/ Sft

Present Construction Cost

(Rs. in Millions)

RCC Roof house building

1574.50

750

1.181

 

Total construction cost of the building

 

 

1.181

 

 

 

DEPRECIATION VALUE OF THE BUILDING

 

 

Description of the building

Age of the building A

Residual age of the building B

Depreciation Percentage

A/(A+B) X (100-F)

Present Construction Cost of the Building D

Depreciated value of the building

D X (100-C)/ 100

Present construction cost of the building

2

33

4.85

1180875

Rs. 1.124 Millions

 

Total Say

 

Rs. 1.124 Millions

 

 

 

Amenities:

Value of the Electrical Arrangements

 

Rs. 0.015 Million

Total

Rs. 0.015 Million

 

 

 

TOTAL VALUATION

 

Present market value of the land

Rs. 1.236 Millions

 

 

Present Market Value of the RCC house building

Rs. 1.123 Millions

 

 

Value of Amenities

Rs. 0.015 Million

 

 

 

TOTAL VALUE OF THE PROPERTY

 

 

2.374 MILLIONS

 

 

 

FORCED SALE VALUE OF THE PROPERTY

 

 

RS. 1.781 MILLIONS

 

 

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

 

 

Trade References:

 

·         Sarvana Stores, 129, Usman Road, Chennai

·         A.P. Tex, No. 11, Kothwalchawai East Street, Opposite Arunalandam Hotel, Madurai-1

·         The Chennai Silks Corporate Office, Tirupur Head Office, Tirupur, Chennai, Coimatore, Karur, Trichy

·         E.M. A. R Textiles Private Limited, 647, Main Road, Kovilpatty 

 

Fixed Assets:

 

·         Furniture

·         Maruti Omni Van

·         Honda Shine

 


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.45.10

UK Pound

1

Rs.74.27

Euro

1

Rs.64.35

 

 


 

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.