MIRA INFORM REPORT

 

 

Report Date :

22.10.2011

 

IDENTIFICATION DETAILS

 

Name :

BON MART INTERNATIONAL LIMITED

 

 

Registered Office :

C-66, Friends Colony (East), New Delhi – 110065

 

 

Country :

India

 

 

Financials (as on) :

31.03.2011

 

 

Date of Incorporation :

10.03.1998

 

 

Com. Reg. No.:

55-092663

 

 

Capital Investment / Paid-up Capital :

Rs.3.554 Millions

 

 

CIN No.:

[Company Identification No.]

U18101DL1998PLC092663

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

DELB06377A

 

 

PAN No.:

[Permanent Account No.]

AAACB4937G

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Trader of Cotton and Blended Fabrics for Garment Industries.

 

 

No. of Employees :

12 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

 

41-55

Ba

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

Satisfactory

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track. Trade relations are reported as fair. Business is active.  Payments are reported to be usually correct.

 

However, it would be take advisable 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 – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

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. Rakesh Bansal

Designation :

Managing Director

Contact No.:

91-9810224107

 

 

Name :

Mr. G. P. Kesarwani

Designation :

Manager – Accounts

Contact No.:

91-9811253276

Date :

20.10.2011

 

 

LOCATIONS

 

Registered Office :

C-66, Friends Colony (East), New Delhi – 110065, India

Tel. No.:

91-11-22070508/ 22070530/ 2270538/ 26914176/ 26920908

Mobile No.:

91-9810224107 (Mr. Rakesh Bansal)

91-9811253276 (Mr. G. P. Kesarwani)

Fax No.:

91-11-22070518/ 26321134

E-Mail :

bonmartashima@hotmail.com

 

 

Branch Office :

9/34, Shyam Block, Main Pushta Road, Kailash Nagar, Delhi – 110031, India

Tel. No.:

91-11-22070508/ 22070530

Fax No.:

91-11-22070518

Area :

2100 sq. ft.

Location :

Leased

 

 

DIRECTORS

 

(AS ON 31.03.2011)

 

Name :

Mr. Rakesh Bansal

Designation :

Managing Director

Address :

C-66, Friends Colony East, New Delhi – 110065, India

Date of Birth/Age :

17.09.1959

Qualification :

Graduate in Commerce

Experience :

32 years

Date of Appointment :

11.03.1998

DIN No.:

00245712

Other Directorship :

 

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U18101DL1998PLC092663

BON MART INTERNATIONAL LIMITED

Managing director

01-04-09

11-03-98

Active

NO

2

U17211DL1999PLC100557

RATTAN INDUSTRIES LIMITED

Director

06-07-99

06-07-99

Active

NO

3

U17299DL2006PTC145903

C R COTTON INDIA PRIVATE LIMITED

Director

06-02-06

06-02-06

Active

NO

 

 

Name :

Mr. Saneh Prakash Bansal

Designation :

Director

Address :

C-66, Friends Colony East, New Delhi – 110065, India

Date of Birth/Age :

21.09.1955

Qualification :

Graduate in Commerce

Experience :

37 years

Date of Appointment :

11.03.1998

DIN No.:

00245900

Other Directorship :

 

 

S.No.

CIN

Name of the Company

Current designation of the director

Date of appointment at current designation

Original date of appointment

Company Status

Defaulting status

1

U92411DL1909PLC000407

THE DELHI AND DISTRICT CRICKET ASSOCIATION LIMITED

Director

30-12-89

30-12-89

Active

NO

2

U18101DL1998PLC092663

BON MART INTERNATIONAL LIMITED

Managing director

01-04-09

11-03-98

Active

NO

3

U17211DL1999PLC100557

RATTAN INDUSTRIES LIMITED

Director

06-07-99

06-07-99

Active

NO

 

 

Name :

Mr. Tushar Bansal

Designation :

Director

Address :

C-66, Friends Colony East, New Delhi – 110065, India

Date of Birth/Age :

07.12.1988

Qualification :

Graduate in Commerce

Experience :

3 years

 

 

KEY EXECUTIVES

 

Name :

Mr. G. P. Kesarwani

Designation :

Manager – Accounts

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

(AS ON 14.09.2010)

 

Names of Shareholders

 

No. of Shares

 

 

 

Saneh Prakash Bansal

 

122550

Rakesh Bansal

 

121950

Sushila Bansal

 

5900

Madhu Toshniwal

 

14100

Urmila Mittal

 

500

Vikas Mittal

 

500

Monica Bansal

 

9750

Tushar Bansal

 

20100

C R Cotton India Private Limited, India

 

60000

 

 

 

Total

 

 

355350

 

 

(AS ON 14.09.2010)

Equity Shares Break up

 

Category

 

Percentage

 

 

 

Bodies corporate

 

17.00

Directors or relatives of directors

 

83.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Cotton and Blended Fabrics for Garment Industries.

 

 

Terms :

 

Selling :

Cash and Credit (90-120 days)

 

 

Purchasing :

Cash and Credit (30-60-90 days)

 

 

GENERAL INFORMATION

 

Suppliers :

·         Yashvi Enterprises

·         Topman Exports Limited

·         Anjali Silks

·         Artex Trends

·         Ashima Limited

·         Bagrecha Traders

·         Chand Enterprises

·         Chinar Syntex Limited

·         Girnar Industries

·         Jawala Enterprises

·         J.P.M. Impex

·         J.S. Fashions International Private Limited

·         Maheeka Textech

·         Mudra Lifestyle Limited

·         Pal Synthetics Limited

·         Pooja Creations

·         Shyalgo Textiles Mills Private Limited

·         Slyaram Silk Mills Limited

·         S. Kumars Nationwide Limited

·         Vishal Suitings Private Limited

·         Vishnu Laxmi Silk Mills

 

 

Customers :

Wholesalers, Retailers, End Users and Garment Manufacturer – ITC, Cantabil etc.  

 

·         D N A Polypack

·         Rishabh Enterprises

·         Krishna Namah Traders

·         Neet Jeans

·         R.S.P. Garments

·         Tarun Garments

·         Cantabil Retail India Limited

·         Ess Aay Fashion India Private Limited

·         Exim Design

·         Marton Clothing Company Private Limited

·         Olive Fashion Wear

·         Shiva international Apparels

·         Zudaas Fashions India Private Limited

·         Goel Enterprises

·         CM. Creations

·         Ankit Enterprises

·         B.B. Fab

·         Bitto Raja

·         Deepak Sharma

·         Geetika Jeans

·         Golden Garments

·         M.R. Jeans

·         New Soni Garments

·         Rain bow

·         R.S. Garments

·         Sandeep Garments

·         Smart Style

·         Smog Jeans

·         Soni Fashions

·         Bhvya Creations

·         Addi Industries Limited

·         Priknit Retails Limited

·         Arif and Sons Company

·         Charvi Creations

·         Prank Tex Impex Limited

·         Genesis Colors Private Limited

·         Guruji Garments

·         Guru Kripa Creation

·         Ishan Retail Limited

 

 

No. of Employees :

12 (Approximately)

 

 

Bankers :

·         ING Vysya Bank

E-220 and 221, East of Kailash, New Delhi – 110065, India

 

·         Indian Bank

Nehru Place, New Delhi – 110019, India 

 

·         HDFC Bank

New Friends Colony Branch, India 

 

 

Facilities :

Secured Loans

31.03.2011

31.03.2010

 

 

(Rs. In Millions)

 

 

 

From Bank

 

 

Tata Capital limited

 

 

 - Car Loan

(Secured against Hypothecation of Honda Accord)

0.604

0.965

 

 

 

ICICI Bank Limited

 

 

 - Car Loan

(Secured against hypothecation of SX4-Suzuki)

0.000

0.139

 

 

 

ING Vysya Bank

 

 

 - Cash Credit Facility

3.771

0.000

(Plat has been given as collateral Security by Mr. S. P. Bansal, No.410 and of Mr. Rakesh Bansal – No.307 both in pearl Height Group housing Plan Sector -9, Vaishali Extension, Ghaziabad, UP)

 

 

 

 

 

Total

4.375

1.104

 

 

 

Unsecured Loans

31.03.2011

31.03.2010

 

 

(Rs. In Millions)

 

 

 

Loan from Director

4.066

6.624

Loan from Banks

7.378

13.321

Loan from NBFC

8.938

0.000

 

 

 

Total

 

20.382

19.945

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

N. D. Gupta and Company

Chartered Accountants

Address :

14, 1st Floor, K. M. Market, clock Tower, Railway Road, Bhiwani – 127021, India

Mobile No.:

91-9868108540

Email :

ndgpt@yahoo.com

 

 

CAPITAL STRUCTURE

 

(AS ON 31.03.2011)

 

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

 

 

 

 

355350

Equity Share

Rs.10/- each

Rs.3.554 Millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2011

31.03.2010

31.03.2009

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

3.554

3.554

2.954

2] Share Application Money

25.425

0.325

0.000

3] Reserves & Surplus

16.505

12.493

7.504

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

45.484

16.372

10.458

LOAN FUNDS

 

 

 

1] Secured Loans

4.375

1.104

7.307

2] Unsecured Loans

20.382

19.945

20.260

TOTAL BORROWING

24.757

21.049

27.567

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

70.241

37.421

38.025

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

1.817

2.156

2.740

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.364

0.364

0.364

DEFERREX TAX ASSETS

0.200

0.174

0.104

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

25.491

28.146

15.620

 

Sundry Debtors

76.523

82.051

59.255

 

Cash & Bank Balances

2.221

1.236

0.878

 

Other Current Assets

0.000

0.994

0.945

 

Loans & Advances

3.474

1.424

1.493

Total Current Assets

107.709

113.851

78.191

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditor

36.903

76.886

41.643

 

Other Current Liabilities

1.079

0.982

0.819

 

Provisions

1.867

1.256

0.912

Total Current Liabilities

39.849

79.124

43.374

Net Current Assets

67.860

34.727

34.817

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

70.241

37.421

38.025

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2011

31.03.2010

31.03.2009

 

SALES

 

 

 

 

 

Income

241.042

156.337

129.047

 

 

Other Income

0.114

0.029

0.283

 

 

TOTAL                                     (A)

241.156

156.366

129.330

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Increase/ (Decrease) in Stock

2.655

(12.525)

(3.754)

 

 

Purchases Cost

213.688

146.015

113.937

 

 

Employees Expenses

7.404

6.174

5.023

 

 

Administrative and Other Expenses

7.488

8.557

6.187

 

 

TOTAL                                     (B)

231.235

148.221

121.393

 

 

 

 

 

Less

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

9.921

8.145

7.937

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

3.534

3.702

4.795

 

 

 

 

 

 

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

6.387

4.443

3.142

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.535

0.667

0.594

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

5.852

3.776

2.548

 

 

 

 

 

Less

TAX                                                                  (H)

1.840

1.187

0.903

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

4.012

2.589

1.645

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

7.955

5.366

3.721

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

11.967

7.955

5.366

 

 

 

 

 

 

Earnings Per Share (Rs.)

11.29

7.29

5.57

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2011

31.03.2010

31.03.2009

PAT / Total Income

(%)

1.66

1.66

1.27

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.43

2.42

1.97

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

5.34

3.25

3.15

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.13

0.23

0.24

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.42

6.12

6.78

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.70

1.44

1.80

 

 

 

 

 

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

 

OPERATING STATEMENT

 

(RS. IN MILLIONS)

 

Particulars

2011-12

 

2012-13

 

(Projected)

 

Gross Sales 

 

 

Domestic Sales 

361.600

506.200

Export Sales

0.000

0.000

Other Operating/ Revenue Income

0.000

0.000

 

 

 

Total 

361.600

506.200

 

 

 

Less : Excise Duty

--

--

 

 

 

Net Sales

361.600

506.200

 

 

 

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

50%

40%

 

 

 

Cost of Sales

 

 

 

 

 

Raw Materials (Including Stores)

 

 

 - Imported

0.000

0.000

 - Indigenous

367.500

455.500

 

 

 

Others Stores and Spares

 

 

 - Imported

0.000

0.000

 - Indigenous

0.000

0.000

 

 

 

Power and Fuel

0.000

0.000

Wages and salaries

0.000

0.000

Other Manufacturing Expenses

0.000

0.000

Depreciation

0.600

0.525

 

 

 

Sub Total

368.100

456.025

 

 

 

Add: Opening Stock-In-Process

0.000

0.000

 

 

 

Sub Total

368.100

456.025

 

 

 

Less: Closing Stock-In-Process

0.000

0.000

 

 

 

Cost of Production 

368.100

456.025

 

 

 

Add: Opening Stock of Finished Goods

25.490

85.000

 

 

 

Total

393.590

541.025

 

 

 

Deduct: Closing Stock of Finished Goods

85.000

100.000

 

 

 

SUB  TOTAL

(Total cost of sales)

308.590

441.025

 

 

 

Selling, General and Administrative Expenses

32.500

36.000

 

 

 

Sub Total

341.090

477.025

 

 

 

Operating Profit before interests

20.510

29.175

 

 

 

Interests

11.100

13.200

 

 

 

Operating Profit After Interests 

9.410

15.975

 

 

 

Other Non Operating Income

0.100

0.100

Other Non Operating Expenses

0.000

0.000

 

 

 

Net of Non-operating Income and Expenses

0.100

0.100

 

 

 

Profit before Tax/ Loss [PBT]

9.510

16.075

 

 

 

Provision for taxes

2.441

4.967

 

 

 

Net Profit / Loss [PAT]

7.069

11.108

 

 

 

Retained Profit

7.069

11.108

 

 

 

Retained Profit/ Net Profit % age

100%

100%

 

1.95%

2.19%

 

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

 

 

ANALYSIS OF BALANCE SHEET

 

(RS. IN MILLIONS)

 

Particulars

2011-12

 

2012-13

 

(Projected)

 

 

 

Short Term Borrowing from Bank

 

 

i. From Application Bank

80.000

100.000

ii. From Other Banks

0.000

0.000

iii. Of which BP and BD

0.000

0.000

 

 

 

SUB TOTAL(A)

 

80.000

100.000

 

 

 

Short Term Borrowings From Others

0.000

0.000

Sundry Creditors (Trader)

35.000

43.500

Advances Payment from customers

--

--

Provision For Taxes

2.441

4.967

Creditor for Expenses

0.000

0.000

Dividend Payable

0.000

0.000

Other Statutory Liabilities (due within one years)

0.000

0.000

Installments of term loans and Deferred Payment Credits

12.500

9.200

Other current Liabilities and Provisions (due within one years)

1.200

1.350

 

 

 

SUB TOTAL (B)

 

51.141

59.017

 

 

 

TOTAL CURRENT LIABILITIES

 

131.141

159.017

 

 

 

TERM LIABILITIES

 

 

 

 

 

Debentures

0.000

0.000

Redeemable Preference Shares

0.000

0.000

Term Loans

8.700

6.466

Deferred Payment Credits 

0.000

0.000

Vehicles Loan

0.000

0.000

Term Loan HDFC Limited (Repayable after one year)

0.000

0.000

Unsecured Loans

0.000

0.000

Term Deposit

0.000

0.000

Deferred Tax Liability

0.000

0.000

Other Term Liabilities

0.000

0.000

 

 

 

TOTAL TERM LIABILITIES

8.700

6.466

 

 

 

TOTAL OF OUTSIDE LIABILITIES

139.841

165.483

 

 

 

NET WORTH

 

 

Ordinary Shares Capital

5.979

5.979

General Reserve

11.966

19.035

Other Reserve (Excluding Provision)

4.538

4.538

Reserves and Surplus

0.000

0.000

Unsecured Loans

29.066

29.066

Share Premium Account

0.000

0.000

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

7.069

11.108

 

 

 

TOTAL NET WORTH

 

58.618

69.726

 

 

 

TOTAL LIABILITIES

 

198.459

235.209

 

 

 

ASSETS

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

Cash and Bank Balance

1.500

1.500

Investments

[Other than long term investments]

0.000

0.000

Receivables other than deferred and exports

95.000

114.000

Export receivables

0.000

0.000

Installments of deferred receivable

0.000

0.000

 

 

 

INVENTORY

 

 

 

 

 

Raw Materials

 

 

 - Imported

0.000

0.000

 - Indigenous

0.000

0.000

 

 

 

Stock in Process

0.000

0.000

Finished Goods

85.000

100.000

Other Consumable Spares

0.000

0.000

Advances to suppliers

0.000

0.000

Advance Payment of Taxes

2.400

4.300

Other Current Assets

0.000

0.000

 

 

 

TOTAL CURRENT ASSETS

183.900

219.800

 

 

 

FIXED ASSETS

 

 

 

 

 

Gross Block (Land and Building Machinery)

6.354

6.354

Depreciation to date

3.743

4.268

 

 

 

NET BLOCK

2.611

2.086

 

 

 

OTHER NON CURRENT ASSETS

 

 

 

 

 

Investments in sub Cos./ Affiliates

1.850

1.850

Advances suppliers of Capital goods and contractors

0.000

0.000

Investment in Others

0.000

0.000

Other Non-Current Investment

0.173

0.173

Loans and Advance

0.000

0.000

Receivables more than 6 month old

9.925

11.300

 

 

 

TOTAL OTHER NON CURRENT ASSETS

11.948

13.323

 

 

 

Intangible Assets

--

--

 

 

 

TOTAL ASSETS

198.459

235.209

 

 

 

Tangible Networth

58.618

69.726

 

 

 

Net Working Capital

52.759

60.783

 

 

 

Current Ratio

1.40

1.38

 

 

 

TOL/ TNW

2.39

2.37

 

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

 

 

COMPUTATION OF TAXABLE INCOME

 

(BON MART INTERNATIONAL LIMITED)

 

(RS. IN MILLIONS)

 

Particulars

2010-2011

 

 

 

 

Income From Business/ Profession

 

 

Net profit as per Profit and Loss A/c for the Period ended 31.03.2010

 

3.776

 

 

 

Add: Expenses Disallowed under the income Tax Act, 1961

 

 

 - Depreciation as per Company Act

0.668

 

 - Loss on sale of Fixed Assets

0.030

 

 - Donation

0.115

 

 - Income Tax Expenses

0.004

0.817

 

 

 

Less: Depreciation as per Income Tax Act, 1961

 

0.477

 

 

 

Less: Deduction Under Chapter VI – A: U/s 80 G

 

 

 - Donation Paid (50% of Rs.0.102 Million)

 

0.051

 

 

 

Total Income

 

 

4.065

 

 

 

Total Income Rounded off u/s 288 A

 

4.065

 

 

 

Tax on Total Income @ 30%

 

1.219

 

 

 

Add: Edu. Cess @ 2%

 

0.024

Add: Higher Edu. Cess @ 1%

 

0.012

 

 

 

Tax Payable

 

1.256

 

 

 

Total Rounded off u/s 288 B

 

1.256

 

 

 

Add: Interests:

 

 

 U/s 234 B

0.020

 

U/s 234 C

0.020

0.040

 

 

 

Tax and Interests Payable

 

1.296

 

 

 

Less: Tax Paid

 

 

 

 

 

 

1. Advance Tax

 

Bank and Branch

BSR

Challan No.

Dated

Amt.

 

 

 

 

 

 

Indian Bank – Nehru Place

0261632

27125

06.07.2009

0.200

Indian Bank – Nehru Place

0261632

56088

15.09.2010

0.220

Indian Bank – Nehru Place

0261632

88228

05.12.2009

0.280

IDBI Bank- Navi Mumbai

6910333

10643

15.03.2010

0.225

 

2. Self Assessment Tax Deposited

 

HDFC Bank - NFC

0510308

52837

26.09.2010

0.371

 

 

 

 

 

Total Tax Deposited

 

1.296

 

 

Tax Payable

 

NIL

 

 

Calculation of Minimum Alternate Tax u/s 115 JB of the Income Tax Act 1961

 

 

Net Profit as per Profit and Loss A/c for the Period ended 31.03.2010

3.776

 

 

Book Profit u/s 115 JB

3.776

 

 

Tax on Book Profit @ 15%

0.377

Add: Edu Cess @ 2.0%

0.007

Add: Higher Edu Cess @ 1.0%

0.004

 

 

Total Tax Payable on Book Profit

 

0.388

 

 

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

 

STATEMENT OF ASSETS AND LIABILITIES

 

NAME: MR. TUSHAR BANSAL

 

(RS. IN MILLIONS)

 

ASSETS

 

IMMOVABLE PROPERTY – LIQUID ASSETS

 

Particulars

Nature of Stock

Total Value

 

 

 

 

Cash and Bank Balance

S/B A/c – Indian Bank

HDFC Bank

ICICI Bank

Cash in Hand

0.005

0.140

0.201

0.062

 

 

 

Realisable Book Debts

Loan – Bon Mart Intl Limited

0.550

 

 

 

Investments in Business

Share – Bon Mart Intl Limited

0.260

 

 

 

Investments in Govt. Promissory Notes, Shares etc.

Shares

0.071

 

 

 

Other Movable Property

Jwellary

Nil

 

 

 

Like Life Policies etc

(Share their nature)

--

0.480

 

 

 

Total

 

 

1.769

 

 

TOTAL ASSETS

 

RS.1.769 MILLIONS

 

 

NET WORTH

 

RS.1.769 MILLIONS

 

 

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

 

STATEMENT OF ASSETS AND LIABILITIES

 

NAME: MR. SANEH PRAKASH BANSDAL

 

(RS. IN MILLIONS)

 

ASSETS

 

IMMOVABLE PROPERTY – BUILDING 

 

Particulars

Name of the Village or Town where they are situated and the Street and Municipal No.

Ancestral or Self Acquired

Market Value

Total Value

 

 

 

 

 

Residential Houses

Flat No.307, Pearl Heights, Pockets – 10, sector 9, Vaishali, Extn Gzb

 

Self

8.500

8.500

 

 

 

IMMOVABLE PROPERTY – LIQUID ASSETS

 

Particulars

Nature of Stock

Total Value

 

 

 

 

Cash and Bank Balance

S/B A/c – Indian Bank

HDFC Bank

ICICI Bank

Cash in Hand

0.084

0.107

0.065

0.150

 

 

 

Realisable Book Debts

Loan – Bon Mart Intl Limited

11.524

 

 

 

Investments in Business

Share – Bon Mart Intl Limited

1.226

 

 

 

Investments in Govt. Promissory Notes, Shares etc.

NSC

0.060

 

 

 

Other Movable Property

Jwellary

3.886

 

 

 

Like Life Policies etc

(Share their nature)

--

0.405

 

 

 

Total

 

 

17.507

 

 

TOTAL ASSETS

 

RS.26.007 MILLIONS

 

 

LIABILITIES

 

Borrowings

Securities

Nature Value

Amount Borrowed

 

 

 

From their Bank

Personal Loan

0.257

 

 

 

 

 

TOTAL LIABILITIES

 

RS.0.257 MILLION

 

 

NET WORTH

 

RS.25.750 MILLIONS

 

 

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

 

STATEMENT OF ASSETS AND LIABILITIES

 

NAME: MR. RAKESH BANSDAL

 

(RS. IN MILLIONS)

 

ASSETS

 

IMMOVABLE PROPERTY – BUILDING 

 

Particulars

Name of the Village or Town where they are situated and the Street and Municipal No.

Ancestral or Self Acquired

Market Value

Total Value

 

 

 

 

 

Residential Houses

Flat No.410, Pearl Heights, Pockets – 10, sector 9, Vaishali, Extn Gzb

 

Self

8.500

8.500

 

 

 

IMMOVABLE PROPERTY – LIQUID ASSETS

 

Particulars

Nature of Stock

Total Value

 

 

 

 

Cash and Bank Balance

S/B A/c – Indian Bank

HDFC Bank

ICICI Bank

Cash in Hand

0.071

0.161

0.066

0.125

 

 

 

Realisable Book Debts

Loan – Bon Mart Intl Limited

11.657

 

 

 

Investments in Business

Share – Bon Mart Intl Limited

1.220

 

 

 

Investments in Govt. Promissory Notes, Shares etc.

NSC

0.060

 

 

 

Other Movable Property

Jwellary

3.015

 

 

 

Like Life Policies etc

(Share their nature)

--

0.450

 

 

 

Total

 

 

16.825

 

 

TOTAL ASSETS

 

RS.25.325 MILLIONS

 

 

LIABILITIES

 

Borrowings

Securities

Nature Value

Amount Borrowed

 

 

 

From their Bank

Personal Loan

0.174

 

 

 

 

 

TOTAL LIABILITIES

 

RS.0.174 MILLION

 

 

NET WORTH

 

RS.25.151 MILLIONS

 

 

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

 

 

VALUATION REPORT

 

OWNED BY MR. RAKESH BANSAL

 

PART – A (BASIC DATA)

 

Purpose of Valuation

To determine the fair Market Value

 

 

Date on which property was inspected

05.08.2011

 

 

Name of the Owner/ Owners

Mr. Rakesh Bansal

S/O Late Mr. R L Bansal

 

 

Is the Property is under Joint Ownership?

Mr. Rakesh Bansal

S/O Late Mr. R L Bansal

 

 

Location of the Property

4th Floor, Residential Flat No.410, Block – D, Pearl Height, Pocket – 10, Sector -9, Vaishali Extension, Ghaziabad – 201012

 

 

Boundary

Within other Flats of the Building

 

 

Brief Description of the Property

 

Property under valuation is a 4th floor, residential flat of good specification in a stilt + 8 storey building. The property comprises 154.22 sq. mt. Super Area.

 

 

Is the property situated in Residential/ Commercial/ Mixed area/ Industrial Area

Residential Area

 

 

Classification of the locality- high class/ middle class/ poor class

Middle Class

 

 

Proximity to civic amenities like Schools, hospital, Offices, Markets, /cinema Hall etc.

All in the vicinity

 

 

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

Surface transport available. Metro Station is with in 1 Km. 

 

 

Area of Property 

154.22 sq. mt.

 

 

Prevailing Composite rate in the area

The prevailing composite rate for similar properties in the area is around Rs.50,000.00 per mt.

 

 

Has the whole or part of the land been notified for acquisition by government or any statutory body? Give gate of the notification.

No such information has come to notice till date.

 

 

Verification of title deed/ legal opinion. 

The legal aspect has not been covered under this report if required the same may be obtained from the law professional.

 

 

 

PART – B

 

TECHNICAL DETAILS OF THE BUILDING

 

Number of floors

 

4th Floor in a stilt + 8story residential building.

 

 

Area

154.22 sq. mt.

 

 

Year of construction

2009

 

 

Type of Construction:

Load bearing walls/ RCC Framed structure/ Steel Frame

RCC Framed Structure

 

 

Type of foundations

RCC isolated column footing / raft

 

 

Walls

9” thick brick wall in cement mortar

 

 

Door and Windows

Wooden/ Steels

 

 

Flooring

Vitrified Tile

 

 

Finishing

Plastered

 

 

Roofing

RCC

 

 

Electrical Wiring- Fitting

Concealed conduit

 

 

Whether there are any special/ costly fittings.

Building has provision of lift.

 

 

PART – C VALUATION DETAILS

 

VALUATION OF FLAT

 

A] AS PER PREVAILING MARKET RATES

 

A market survey in the area was conducted and discussions were made with the property consultants, residential and sub-registrar of the area. The composite rate in the area for the similar properties is around Rs.50,000.00 per sq. mt. based on size, shape, location, prevailing macroeconomic indication and their judgment the composite rate of the property may be considered around Rs.50,000.00 per sq. mt.

 

Area of the Flat

154.22 sq. mt.

 

 

Prevailing composite rate in the area

Rs.50,000.00 per sq. mt.

 

 

Market rate considered

Rs.50,000.00 per sq. mt.

 

 

Present market rate of the flat

154.22 x 50,000.00

 

 

Total

Rs.7.711 Millions

 

 

B] DISTRESS SALE VALUE

 

Considered socio-economic fabric and supply-demand situation of resident properties in the area distress sale value of the assets may by considered as Rs.6.160 Millions. This is 80% of the market value of the property.

 

 

Value for insurance purpose (Civil Work only)

 

The value for insurance purpose (Civil work only) is estimated @ Rs.9,000.00 per sq. mt. accordingly the value for insurance purpose = Rs.154.22 x Rs.9,000.00

 

= RS.1.388 MILLIONS

 

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

 

VALUATION REPORT

 

OWNED BY MR. SNEH PRAKASH BANSAL

 

PART – A (BASIC DATA)

 

Purpose of Valuation

To determine the fair Market Value

 

 

Date on which property was inspected

05.08.2011

 

 

Name of the Owner/ Owners

Mr. Sneh Prakash Bansal

S/O Late Mr. R L Bansal

 

 

Is the Property is under Joint Ownership?

Mr. Rakesh Bansal

S/O Late Mr. R L Bansal

 

 

Location of the Property

3rd Floor, Residential Flat No.307, Block – C, Pearl Height, Pocket – 10, Sector -9, Vaishali Extension, Ghaziabad – 201012

 

 

Boundary

Within other Flats of the Building

 

 

Brief Description of the Property

 

Property under valuation is a 3rd Floor, Residential flat of good specification in a stilt + 8 storey building. The property comprises 148.64 sq. mt. Super Area.

 

 

Is the property situated in Residential/ Commercial/ Mixed area/ Industrial Area

Residential Area

 

 

Classification of the locality- high class/ middle class/ poor class

Middle Class

 

 

Proximity to civic amenities like Schools, hospital, Offices, Markets, /cinema Hall etc.

All in the vicinity

 

 

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

Surface transport available. Metro Station is within 1 Km. 

 

 

Area of Property 

148.64 sq. mt.

 

 

Prevailing Composite rate in the area

The prevailing composite rate for similar properties in the area is around Rs.50,000.00 per mt.

 

 

Has the whole or part of the land been notified for acquisition by government or any statutory body? Give gate of the notification.

No such information has come to notice till date.

 

 

Verification of title deed/ legal opinion. 

The legal aspect has not been covered under this report if required the same may be obtained from the law professional.

 

 

 

PART – B

 

TECHNICAL DETAILS OF THE BUILDING

 

Number of floors

 

3rd Floor, in a stilt + 8 storey residential building.

 

 

Area

148.64 sq. mt.

 

 

Year of construction

2009

 

 

Type of Construction:

Load bearing walls/ RCC Framed structure/ Steel Frame

RCC Framed Structure

 

 

Type of foundations

RCC isolated column footing / raft

 

 

Walls

9” thick brick wall in cement mortar

 

 

Door and Windows

Wooden/ Steels

 

 

Flooring

Vitrified Tile

 

 

Finishing

Plastered

 

 

Roofing

RCC

 

 

Electrical Wiring- Fitting

Concealed conduit

 

 

Whether there are any special/ costly fittings.

Building has provision of lift.

 

 

PART – C VALUATION DETAILS

 

VALUATION OF FLAT

 

A] AS PER PREVAILING MARKET RATES

 

A market survey in the area was conducted and discussions were made with the property consultants, residential and sub-registrar of the area. The composite rate in the area for the similar properties is around Rs.50,000.00 per sq. mt. based on size, shape, location, prevailing macroeconomic indication and their judgment the composite rate of the property may be considered around Rs.50,000.00 per sq. mt.

 

Area of the Flat

148.64 sq. mt.

 

 

Prevailing composite rate in the area

Rs.50,000.00 per sq. mt.

 

 

Market rate considered

Rs.50,000.00 per sq. mt.

 

 

Present market rate of the flat

148.64 x 50,000.00

 

 

Total

Rs.7.432 Millions

 

 

B] DISTRESS SALE VALUE

 

Considered socio-economic fabric and supply-demand situation of resident properties in the area distress sale value of the assets may by considered as Rs.5.920 Millions. This is 80% of the market value of the property.

 

 

Value for insurance purpose (Civil Work only)

 

The value for insurance purpose (Civil work only) is estimated @ Rs.9,000.00 per sq. mt. accordingly the value for insurance purpose = Rs.148.64 x Rs.9,000.00

 

= RS.1.338 MILLIONS

 

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

 

VALUATION REPORT

 

GENERAL INFORMATION

 

Purpose of Valuation

To Asses fall market value

 

 

Valuation requested by

Ms. Sarnvedna Slngh

 

 

Date of Valuation Visit

14th July 2011

 

 

Name of the Owner

Mr. Nitin Gupta and Mrs. Ritu Gupta

 

 

Address and contact no. of the Owner

C-101, Preet Vihar Delhi (Contact No 9810028743)

 

 

Brief description of the property under valuation

The Premise is a double stoned Industrial building constructed on a pot exist in a locality of IMT Manesar. Gurgaon, Haryana

 

 

Scope of Valuation

Land and Building

 

 

Documents produced for perusal

Conveyance Deeds and Approved Building plans

 

 

DESCRIPTION OF PROPERTY

 

 

 

Plot No

132, Sector -4

 

 

Name of Layout I Nagar

IMT Manesar, Gurgaon, Haryana

 

 

Taluka /ward No.

IMT Manesar, Gurgaon, Haryana

 

 

District / Municipality / Corporation

HSIDC (Haryana State Industrial Development Corporation)

 

 

Postal Address with Pin code No.

132, Sector-4, MT Manesar Gurgaon, Haryana

 

 

Boundaries of the Property

 

 

North

South

East

West

Road

Adjoining Property

Plot No 131

Plot No 133

 

 

Properly Tax Payment

 

 

Assessment No.

Borne by owner (Proof not available)

Assessment in the name of

Borne by owner (Proof not available)

Tax Amount

Borne by owner (Proof not available)

Last paid date

Borne by owner (Proof not available)

 

 

Electricity Connection

 

 

Connection No

Paid by occupant (Proof not available)

Connection in the name of

Paid by occupant (Proof not available)

Last paid date

Paid by occupant (Proof not available)

 

 

Occupation details of property

 

 

Occupied by

Owner Occupied

 

 

 

PART – A

 

LAND

 

Dimensions of Site

As per Deed

Actual

 

North

22.5M

22.5M

South

22.5M

22.5M

East

45.0M

45.0M

West

45.0M

45.0M

 

 

Characteristics of Site

 

 

Classification of the Locality

Middle Class

 

 

Characteristics of Locality

Industrial

 

 

Level of Development of Surrounding Area

Developed

 

 

Level of land with topographical conditions

Plain

 

 

Frequent flooding during rainy season

No

 

 

Access to civic amenities like School, Hospital, Market, Public transport, etc

All civic amenities available in the radius of 2K M

 

 

Shape of Land

Rectangular

 

 

Use to which land can be put

Industrial

 

 

Any usage restriction?

Industrial

 

 

 

 

Tenure of land

Free Hold

 

 

Corner plot or intermediate plot?

Intermittent

 

 

Ratio between average depth and Wd.

Irregular Shape

 

 

Road facility

12 M wide Road

 

 

Type of road available at present

WBM

 

 

Width of road is to <=20’ or> 20’

>30’

 

 

Is it a land locked site?

No.

 

 

Is power supply available at the site?

Available

 

 

Plot in Town Planning approved layout?

Building plans approved by HSIDC vide file No HSIDC/ /IPC/IMT/05/1870, Dated - 03-05-05

 

 

Possible problems in getting a drawing approval at a later date

Building plans approved by HSIDC vide file No HSIDC/ /IPC/IMT/05/1870, Dated - 03-05-05

Building construction at site is as per bye laws

 

 

Is there a layout sketch for the land? Is it enclosed to this valuation report

Building plans approved by HSIDC vide file No. HSIDC/ /IPC/IMT/05/1870, Dated: 03-05-05

 

 

Advantages of the site

The Premise exists in an industrial locality of IMT Manesar

 

 

VALUATION

 

Methods adopted to estimate the value (Basis of valuation - the value of MRO / Sub-register may be furnished)

Land and Building Method

 

 

Market rate prevailing in the locality of similar land with similar characteristics

Rs.20000-00/-sqm to Rs.25000-00/-sqm

 

 

Adopted sale value

Rs.24250-00/-sqm X 1012-50 sqm

 

 

Estimated value of land

Rs.24.553 Millions

 

 

Distress sale value @ 85%

Rs.20.870 Millions

 

 

 

PART-B

 

BUILDING

 

Type of Construction

RCC Frame and Brick masonry in cement mortar

 

 

Quality of Construction

Second Class

 

 

Appearance of Building

Normal

 

 

Number of floors

Ground Floor + 1

 

 

Maintenance of Building

Average

 

 

Deviations from approved plan

 

Extent of Deviations%

Building plans approved by HSIDC vide file No. H.S.l.DC/IPC/IMT/05/1870, Dated - 03-05-05

Building construction at site is as per bye laws.

 

 

Does the Building run the risk of demolition

Set backs may be cleared by the authority

 

 

Plinth Areas

As per IS 3891-1975

 

 

Floor

Year of Construction (As reported/ as per actual observation)

Roof

Plinth Area

Main Portion A

 

 

 

 

Ground Floor

2002

RCC Slab

6539-00 sft.

First Floor

2002

RCC Slab

6539-00 sft.

 

 

 

 

Total

 

13078-00sft.

 

 

DETAILS OF FLOOR – WISE CONSTRUCTION

 

Ground Floor Construction Description 

Ground Floor

First Floor

 

 

 

Specifications of

--

--

 

 

 

Foundation

Open Spread Footing

Open Spread Footing

 

 

 

Superstructure

RCC Frame and Brick Masonry in cement Mortar

RCC Frame and Brick Masonry in cement Mortar

 

 

 

Roof

RCC Slab and Upper Floor Above

RCC Slab and Upper Floor Above

 

 

 

Doors

Commercial Wood/ M. S. Rolling Shutters

M. S. Rolling Shutters

 

 

 

Windows

M. S. Sections

M. S. Sections

 

 

 

Floor Finish

Kota Stone Flooring

Kota Stone Flooring

 

 

 

Total Plinth Area

6539-00 sft

6539-00 sft

 

 

 

Year of Construction

2002

2002

 

 

 

Age of Building

9 years

9 years

 

 

 

Further Life Expected for Building

45 years

45 years

 

 

 

Total Life Estimated for Building

--

--

 

 

 

Depreciation percentage (Assuming salvage value as %)

15%

15%

 

 

 

Replacement rate of construction with the existing conditions and specification

Rs.925.00/- sq. ft.

Rs.925.00/- sq. ft.

 

 

 

Replacement value

Rs.6.049 Millions

Rs.6.049 Millions

 

 

 

Depreciation value at the rate of 15%

Rs.0.907 Million

Rs.0.907 Million

 

 

 

Present Value of Floor Construction

Rs.5.141 Millions

Rs.5.141 Millions

 

 

 

 

Total

 

 

Rs.5.141 Millions + Rs.5.141 Millions = Rs.10.283 Millions

 

 

PART – C

 

AMENITIES AND EXTRA ITEMS (AFTER DEPRECIATION)

 

Overhead Water Tank

200 Itrs. RCC

 

 

Aluminium Doors/ Windows/ Pation

Commercial Wood / M.S. Sections and M. S. Rolling Shutters

 

 

Sink/ Wash Basin/ Geyser

6 W.C., 6 W.B. and 1 Sink

 

 

Special Flooring

PCC Flooring

 

 

Toilet Fittings

Ordinary

 

 

Total

Rs.0.975 Million (Approximately)

 

 

 

PART – D SERVICES

 

VALUE AFTER DEPRECIATION

 

Water supply arrangement

Motor

Valued at NA.

 

 

Drainage Arrangement

Underground sewerage valued at NA.

 

 

 

Running Feet

Steel Gates

15ft x 10 ft

Total

Rs.0.425 Million (Approximately)

 

 

 

 

PART – E

 

ABSTRACT WORTH

 

Part – A Land

Rs.24.553 Millions

 

 

Part – B Building, Amenities and Services

Rs.10.283 Millions

 

 

Part – C Amenities

--

 

 

Part – D Service

--

 

 

Present Market Value

 

Rs.34.836 Millions

 

 

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

 

 

VALUATION REPORT

 

GENERAL INFORMATION

 

Purpose of Valuation

To Asses fall market value

 

 

Valuation requested by

Ms. Sarnvedna Slngh

 

 

Date of Valuation Visit

14th July 2011

 

 

Name of the Owner

Mr. Nitin Gupta and Mrs. Ritu Gupta

 

 

Address and contact no. of the Owner

C-101, Preet Vihar Delhi

 

 

Brief description of the property under valuation

The Premise is a single stoned Industrial building under constructed on a pot exist in a locality of IMT Manesar. Gurgaon, Haryana

 

 

Scope of Valuation

Land and Building

 

 

Documents produced for perusal

Conveyance Deeds and Approved Building plans

 

 

DESCRIPTION OF PROPERTY

 

 

 

Plot No

321, Sector -1

 

 

Name of Layout I Nagar

IMT Manesar, Gurgaon, Haryana

 

 

Taluka /ward No.

IMT Manesar, Gurgaon, Haryana

 

 

District / Municipality / Corporation

Town and Country Planning department – Haryana

 

 

Postal Address with Pin code No.

321, Sector-1, MT Manesar Gurgaon, Haryana

 

 

Boundaries of the Property

 

 

North

South

East

West

Adj. Property

Road

Adj. Property No.320

Adj. Property No.322

 

 

Occupation details of property

 

 

Occupied by

Owner Occupied (Under Construction)

 

 

 

PART – A

 

LAND

 

Dimensions of Site

As per Deed

Actual

 

North

15.00 M

15.00 M

South

15.00 M

15.00 M

East

30.00 M

30.00 M

West

30.00 M

30.00 M

 

 

Characteristics of Site

 

 

Classification of the Locality

Middle Class

 

 

Characteristics of Locality

Residential

 

 

Level of Development of Surrounding Area

Developed

 

 

Level of land with topographical conditions

Plain

 

 

Frequent flooding during rainy season

No

 

 

Access to civic amenities like School, Hospital, Market, Public transport, etc

All civic amenities available in the radius of 2K M

 

 

Shape of Land

Rectangular

 

 

Tenure of land

Free Hold

 

 

Corner plot or intermediate plot?

Intermittent

 

 

Ratio between average depth and Wd.

1:2

 

 

Type of road available at present

WBM

 

 

Width of road is to <=20’ or> 20’

>30’

 

 

Is it a land locked site?

No

 

 

Is power supply available at the site?

Available

 

 

Plot in Town Planning approved layout?

Building plans approved by HSIDC vide file No HSIIDC/ /IPC/IMT/07/4071, Dated – 08-11-07.

Building Construction at site is as per bye laws.

 

 

Possible problems in getting a drawing approval at a later date

Building plans approved by HSIDC vide file No HSIIDC/ /IPC/IMT/07/4071, Dated – 08-11-07.

Building Construction at site is as per bye laws.

 

 

Advantages of the site

The Premise under construction exists in an residential locality of IMT Manesar, Gurgaon, Haryana

 

 

VALUATION

 

Methods adopted to estimate the value (Basis of valuation - the value of MRO / Sub-register may be furnished)

Land and Building Method

 

 

Market rate prevailing in the locality of similar land with similar characteristics

Rs.30000-00/-sqm to Rs.35000-00/-sqm

 

 

Adopted sale value

Rs.32500-00/-sqm X 450-00 sqm

 

 

Estimated value of land

Rs.14.625 Millions

 

 

Distress sale value @ 85%

Rs.12.431 Millions

 

 

 

PART-B

 

BUILDING

 

Type of Construction

RCC Frame and Brick masonry in cement mortar

 

 

Quality of Construction

Good

 

 

Appearance of Building

NA (Yet to be completed)

 

 

Number of floors

Ground Floor + 0

 

 

Maintenance of Building

Average

 

 

Deviations from approved plan

 

Extent of Deviations%

Building plans approved by HSIDC vide file No. H.S.l.I.D.C./IPC/IMT/07/4071, Dated - 08-11-07.

Building construction at site is as per bye laws.

 

 

Plinth Areas

As per IS 3891-1975

 

 

Floor

Year of Construction (As reported/ as per actual observation)

Roof

Plinth Area

Main Portion A

 

 

 

 

Ground Floor

Under Construction

RCC Slab

1865-00 sft.

 

 

 

 

Total

 

1865-00 sft.

 

 

DETAILS OF FLOOR – WISE CONSTRUCTION

 

Ground Floor Construction Description  

Ground Floor

 

 

 

Specifications of

--

 

 

Foundation

Open Spread Footing

 

 

Superstructure

RCC Frame and Brick Masonry in cement Mortar

 

 

Roof

Brick Tiles and Mud Phuska Over RCC Slab 

 

 

Doors

Frames are made of Commercial Wood/ Shutters are yet to be provided 

 

 

Windows

Frames are made of Commercial Wood/ Shutters are yet to be provided 

 

 

Floor Finish

PCC Flooring

 

 

Total Plinth Area

1865-00 sft

 

 

Year of Construction

Under Construction

(Building Construction is completed to the tune of 65%)

 

 

Age of Building

Under Construction

 

 

Further Life Expected for Building

50 years after Completion

 

 

Replacement rate of construction with the existing conditions and specification

Rs.975.00/- sq. ft.

(For Structure as stated above)

 

 

Replacement value

Rs.1.818 Millions

 

 

Depreciation value at the rate of 15%

--

 

 

Present Value of Floor Construction

Rs.1.818 Millions

 

 

 

Total

 

 

Rs.1.818 Millions

 

 

PART – C

 

AMENITIES AND EXTRA ITEMS (AFTER DEPRECIATION)

 

Overhead Water Tank

Yet to Provided 

 

 

Aluminium Doors/ Windows/ Pation

Framed are made of commercial wood, shutters are yet to be provided.

 

 

Sink/ Wash Basin/ Geyser

Yet to Provided 

 

 

Special Flooring

PCC Flooring

 

 

Toilet Fittings

Yet to Provided 

 

 

Total

Rs.0.075 Million (Approximately)

 

 

 

PART – D SERVICES

 

VALUE AFTER DEPRECIATION

 

Water supply arrangement

Motor

Valued at NA.

 

 

Drainage Arrangement

Underground sewerage valued at NA.

 

 

Total

Rs.0.050 Million (Approximately)

 

 

 

PART – E

 

ABSTRACT WORTH

 

Part – A Land

Rs.14.625Millions

 

 

Part – B Building, Amenities and Services (Completed and Considered to the tune of 65%)

Rs.1.818 Millions

(for structure as stated above)

 

 

Part – C Amenities

--

 

 

Part – D Service

--

 

 

Present Market Value

 

Rs.16.443 Millions

 

 

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

 

TRADE REFERENCE:

 

·         Cantabil Retails India Limited

B-47, 1st Floor, Lawrence Road, Industrial Area, Delhi, India

Contact Person: Mr. Sanjiv Srivastva

Mobile No.: 91-9871593030

 

·         The Bankok Mart

E-28/A, Central Market, Lajpat Nagar – II, New Delhi, India

 

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

 

FORM 8:

 

Corporate identity number of the company

U18101DL1998PLC092663

Name of the company

BON MART INTERNATIONAL LIMITED

Address of the registered office or of the principal place of  business in India of the company

C-66, Friends Colony (East), New Delhi – 110065, India

bonmartashima@hotmail.com

This form is for

Creation of charge

Type of charge

Book debts

Floating charge

Others: Hypothecation of stock

Particular of charge holder

·         ING Vysya Bank

E-220 and 221, East of Kailash, New Delhi – 110065, India

cms@companiesinn.com

Nature of instrument creating charge

General Hypothecation Agreement.

Date of instrument Creating the charge

23.02.2011

Amount secured by the charge

Rs.14.000 Millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of Interests:

SOD: IVBR + 3.50%

 

Terms of Repayment:

SOD: On Demand

 

Margin:

SOD: 100% on Collateral

 

Extent and Operation of the charge:

First charge on stocks containing fabrics for composite mills.

Firs charge on the book debts of the company both present and future.

 

Particulars of the property charged

All the stocks containing fabrics for composite mills stored at 8/34Shyam Block, Main Kushia Road, Kailash Nagar, Delhi – 31.

 

All the book debts of the company both present and future.

 

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

 

FIXED ASSETS:

 

·         Car

·         Computer and Software

·         Air Conditioner

·         Invertor

·         Furniture an d Fixture

·         Mobile Phone

·         Fax

·         Water Cooler

·         Electrical Fittings

·         Office Equipment

 

 


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.49.71

UK Pound

1

Rs.78.09

Euro

1

Rs.68.05

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

45

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

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.