|
Report Date : |
08.08.2012 |
IDENTIFICATION DETAILS
|
Name : |
ECOGREEN BRICKS |
|
|
|
|
Registered
Office : |
B. B. Das Road, Post and District Purulia – 723101, West Bengal |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Year of
Establishment : |
November, 2010 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.0.649 Million |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADFE2561K |
|
|
|
|
Legal Form : |
Partnership Concern with an Unlimited Liability of the Partners |
|
|
|
|
Line of Business
: |
Manufacturer and Trading of Fly Ash Bricks. |
|
|
|
|
No. of Employees
: |
3 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
C |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
Status : |
Yet to commenced business |
|
|
|
|
Payment Behaviour : |
-- |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is a relatively new partnership concern and it is yet to
commenced its commercial operation. As confirmed by Mr. B. D. Mall, C.E.O.
the concern will commenced its operation by end of this month i.e. August
2012. The concern can be considered for business dealings on a safe and
secured trade terms and conditions. |
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 – June 30, 2012
|
Country Name |
Previous Rating (31.03.2012) |
Current Rating (30.06.2012) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
RBI DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available RBI Defaulters’ list.
EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS
Subject’s name is not enlisted as a defaulter
in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of
31-03-2012.
INFORMATION PARTED BY
|
Name : |
Mr. B. D. Mall |
|
Designation : |
Chief Executive Officer |
|
Contact No.: |
91-9933012784 |
|
Date : |
06.08.201 |
LOCATIONS
|
Registered Office/ Factory : |
B. B. Das Road, Post and District Purulia – 723101, West Bengal, India
|
|
Tel. No.: |
Not Available |
|
Mobile No.: |
91-9933012784 (Mr. B. D. Mall) |
|
Fax No.: |
Not Available |
|
E-Mail : |
PARTNERS
|
Name : |
Mrs. Sangeeta Bihani |
|
Designation : |
Partner |
|
Address : |
No.137, Govindappa Naicken Street, Chennai - 600001, Tamilnadu, India |
|
Date of Birth/Age : |
15.09.1974 |
|
PAN No.: |
AFXPB5807Q |
|
|
|
|
Name : |
Mrs. Manasi Mohta |
|
Designation : |
Partner |
|
Address : |
23/2, Netaji Subhash Road, Liluah, Howrah – 711204, West Bengal, India
|
|
Date of Birth/Age : |
21.04.1979 |
|
Qualification : |
B. Com |
|
PAN No.: |
AXMPM3045J |
KEY EXECUTIVES
|
Name : |
Mr. B. D. Mall |
|
Designation : |
Chief Executive Officer |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Trading of Fly Ash Bricks. |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
PRODUCTION STATUS
|
Particulars |
Capacity in case of Manufacturer |
|
|
|
|
Fly Ash Brick |
54 Lac Pc. P.a. |
GENERAL INFORMATION
|
No. of Employees : |
3 (Approximately) |
|
|
|
|
Bankers : |
· Bank of India · ING Vysya Bank Limited |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Mahesh Kumar Rathi and Company Chartered Accountant |
|
Address : |
Madhya Bazar, S.C.D.C. Road, Purulia, West Bengal, India |
|
Tel. No.: |
91-3252-224565 |
|
Mobile No.: |
91-9002472465 |
|
Email : |
CAPITAL STRUCTURE
PARTNER’S CAPITAL ACCOUNT AS ON 31.03.2011
(RS. IN MILLIONS)
|
Particulars |
Amount |
|
|
|
|
|
|
Mrs. Sangeeta Bihani |
|
|
|
Opening Balance |
-- |
|
|
Add: Introduction |
0.388 |
0.388 |
|
|
|
|
|
Mrs. Manasi Mohta |
|
|
|
Opening Balance |
-- |
|
|
Add: Introduction |
0.261 |
0.261 |
|
|
|
|
|
Total |
|
0.649 |
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 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
|
|
0.649 |
|
|
2] Share Application Money |
|
|
0.000 |
|
|
3] Reserves & Surplus |
|
|
0.000 |
|
|
4] (Accumulated Losses) |
|
|
0.000 |
|
|
NETWORTH |
|
|
0.649 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
|
|
0.000 |
|
|
2] Unsecured Loans |
|
|
0.100 |
|
|
TOTAL BORROWING |
|
|
0.100 |
|
|
DEFERRED TAX LIABILITIES |
|
|
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
0.749 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
|
|
0.000 |
|
|
Capital work-in-progress |
|
|
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
|
|
0.000 |
|
|
DEFERREX TAX ASSETS |
|
|
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
|
|
0.000
|
|
|
Sundry Debtors |
|
|
0.000
|
|
|
Cash & Bank Balances |
|
|
0.739
|
|
|
Other Current Assets |
|
|
0.000
|
|
|
Loans & Advances |
|
|
0.000
|
|
Total
Current Assets |
|
|
0.739 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditor |
|
|
0.000
|
|
|
Other Current Liabilities |
|
|
0.000
|
|
|
Provisions |
|
|
0.000
|
|
Total
Current Liabilities |
|
|
0.000
|
|
|
Net Current Assets |
|
|
0.739
|
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
|
|
0.000 |
|
|
Preliminary Expenses |
|
|
0.010 |
|
|
|
|
|
|
|
|
TOTAL |
|
|
0.749 |
|
KEY RATIOS
|
PARTICULARS |
|
|
|
31.03.2011 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Liability/Networth) |
|
|
|
0.15 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
|
|
0.00 |
LOCAL AGENCY FURTHER INFORMATION
|
Check list by info
Agents |
Available in Report (Yes/ No) |
|
|
|
|
Year of Establishment |
Yes |
|
Locality of the Firm |
Yes |
|
Constitution of the Firm |
Yes |
|
Premises details |
No |
|
Type of Business |
Yes |
|
Line of Business |
Yes |
|
Promoter’s Background |
Yes |
|
No. of Employees |
Yes |
|
Name of Person Contacted |
Yes |
|
Designation of Contact person |
Yes |
|
Turnover of Firm for last three years |
No |
|
Profitability for last three years |
No |
|
Reasons for variation <> 20% |
----- |
|
Estimation for coming financial year |
No |
|
Capital in the business |
Yes |
|
Details of sister concerns |
No |
|
Major Suppliers |
No |
|
Major Customers |
No |
|
Payments Terms |
Yes |
|
Export/ Imports Details (If applicable) |
No |
|
Market Information |
----- |
|
Litigations that the firm/ Promoters Involved in |
----- |
|
Banking details |
Yes |
|
Banking Facility Details |
No |
|
Conduct of the Banking Account |
----- |
|
Buyer visit details |
----- |
|
Financials, if provided |
Yes |
|
Incorporation details is applicable |
No |
|
Last Accounts filed at ROC |
No |
|
Major Shareholders, if available |
No |
|
Date of Birth of
Proprietor/Partner/Director, if available |
Yes |
|
PAN of
Proprietor/Partner/Director, if available |
No |
|
Voter ID No of
Proprietor/Partner/Director, if available |
No |
|
External Agency Rating,
if available |
No |
------------------------------------------------------------------------------------------------------------------------------
COMPUTATION OF STATEMENT TO
TOTAL INCOME
(MRS. SANGEETA BIHANI)
(RS. IN
MILLIONS)
|
Particulars |
31.03.2011 |
|
|
|
|
|
|
Income From Others Sources |
|
|
|
Interests Receipts |
0.964 |
|
|
Less: Interests Paid |
0.113 |
|
|
|
0.851 |
|
|
Less: Expenses |
0.004 |
0.847 |
|
|
|
|
|
Gross Total Income |
|
0.847 |
|
|
|
|
|
Less: Deduction u/s 80-C |
|
|
|
LIC Premium and PPF |
0.100 |
|
|
|
|
|
|
Less: Deduction u/s 80-CCD |
|
|
|
IDBI Infrastructure Bond |
0.020 |
0.120 |
|
|
|
|
|
Total Income |
|
0.727 |
|
|
|
|
|
Total Income Rounded Of |
0.727 |
|
|
Tax Payable On Rs/- |
0.727 |
0.076 |
|
|
|
|
|
Add: Education Cess @ 3% |
|
0.002 |
|
|
|
0.078 |
|
|
|
|
|
Advance Tax |
0.050 |
|
|
TDS |
0.075 |
0.125 |
|
|
|
|
|
Refund Due |
|
0.046 |
(MRS. SANGEETA BIHANI)
BALANCE SHEET
(RS.
IN MILLIONS)
|
LIABILITIES |
|
|
31.03.2011 |
|
|
|
|
|
|
Capital Account |
|
|
4.011 |
|
Audit Fees Payable |
|
|
0.003 |
|
Mayanck Bihani |
|
|
0.315 |
|
Sundry Creditors other |
|
|
0.053 |
|
Anand Bihani |
|
|
2.933 |
|
Sundry Creditors |
|
|
0.261 |
|
|
|
|
|
|
TOTAL |
|
|
7.576 |
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
ICICI Prudential Life Insurance |
|
|
0.300 |
|
ICICI Pru Pinnacle |
|
|
0.100 |
|
Sundry Debtors |
|
|
0.402 |
|
PPF |
|
|
0.579 |
|
Post Office RD |
|
|
0.107 |
|
Bharat Electricals |
|
|
1.037 |
|
Power Geen Cables |
|
|
2.900 |
|
UTI 1964 |
|
|
0.007 |
|
North Town Estate Private Limited |
|
|
0.050 |
|
NABARD |
|
|
0.131 |
|
FD-Corporate |
|
|
0.338 |
|
Mutual Fund |
|
|
0.040 |
|
NCD |
|
|
0.225 |
|
IDFC Infra Bond |
|
|
0.020 |
|
Eco Green Bricks (Partners) |
|
|
0.388 |
|
SBI Bond (NCD) |
|
|
0.100 |
|
India Infoline |
|
|
0.001 |
|
Investment in Shares |
|
|
0.375 |
|
Cash In Bank |
|
|
0.457 |
|
Cash In Hand |
|
|
0.019 |
|
|
|
|
|
|
TOTAL |
|
|
7.576 |
------------------------------------------------------------------------------------------------------------------------------
COMPUTATION OF INCOME
(MRS. MANASI MOHTA)
(RS. IN
MILLIONS)
|
Particulars |
31.03.2011 |
|
|
|
|
|
|
Income from Business
and Profession |
|
|
|
Hare of Profit from K M Impex |
0.001 |
|
|
Less: Exempted |
0.001 |
-- |
|
|
|
|
|
Income From Others Sources |
|
|
|
Supervision charges |
0.180 |
|
|
Income from Interest |
0.029 |
|
|
Misc. Income |
0.102 |
|
|
|
0.311 |
|
|
Less: Expenses as per P/L A/C |
0.037 |
|
|
|
0.274 |
|
|
Less: Deduction under Chapter |
|
|
|
LIP |
0.050 |
|
|
|
0.224 |
|
|
|
|
|
|
Round Figure U/ 288A |
|
0.224 |
|
|
|
|
|
Tax Thereon |
|
0.003 |
|
Add: Education Cess @ 3% |
|
0.000 |
|
|
|
0.003 |
|
|
|
|
|
Less: Tax Paid U/s 140A |
|
0.003 |
(MRS. MANASI MOHTA)
CAPITAL ACCOUNT
(RS. IN MILLIONS)
|
Particulars |
31.03.2011 |
|
|
|
|
|
|
Capital Account as per Last year |
|
1.420 |
|
Add: profit on sale of Silver Utensils |
|
0.300 |
|
Add: Profit During the year |
|
0.275 |
|
|
|
1.994 |
|
Less: |
|
|
|
Drawings |
0.036 |
|
|
LIP |
0.050 |
|
|
Income Tax Asst. Year 2010-11 |
0.003 |
0.090 |
|
|
|
|
|
Total |
|
1.904 |
ABRIDGED BALANCE
SHEET
(RS.
IN MILLIONS)
|
SOURCES OF FUNDS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
1.904 |
1.419 |
1.231 |
|
|
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 |
1.905 |
1.419 |
1.231 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.000 |
0.000 |
0.000 |
|
|
2] Unsecured Loans |
0.200 |
0.190 |
0.000 |
|
|
TOTAL BORROWING |
0.200 |
0.190 |
0.000 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
2.104 |
1.609 |
1.231 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.000 |
0.000 |
0.000 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
1.697 |
0.190 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
Supervision Charges Receivable |
0.060 |
0.060 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
0.000
|
0.000 |
0.000 |
|
|
Sundry Debtors |
0.000
|
0.000 |
0.000 |
|
|
Cash & Bank Balances |
0.022
|
0.013 |
0.046 |
|
|
Other Current Assets |
0.000
|
0.000 |
0.000 |
|
|
Loans & Advances |
0.324
|
1.346 |
1.185 |
|
Total
Current Assets |
0.347
|
1.359 |
1.231 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditor |
0.000
|
0.000 |
0.000 |
|
|
Other Current Liabilities |
0.000
|
0.000 |
0.000 |
|
|
Provisions |
0.000
|
0.000 |
0.000 |
|
Total
Current Liabilities |
0.000
|
0.000 |
0.000 |
|
|
Net Current Assets |
0.347
|
1.359 |
1.231 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
2.104 |
1.609 |
1.231 |
|
PROFIT & LOSS
ACCOUNT
(RS.
IN MILLIONS)
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
INCOME |
|
|
|
|
|
|
|
Supervision Charges |
0.180 |
0.180 |
|
|
|
|
Interest on Loans |
0.029 |
0.111 |
|
|
|
|
Bank Interests |
0.000 |
0.000 |
0.254 |
|
|
|
Misc Income |
0.103 |
0.000 |
|
|
|
|
Share of Profit from K. M. Impex |
0.001 |
0.000 |
|
|
|
|
TOTAL |
0.313 |
0.291 |
0.254 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Legal Expenses |
0.001 |
0.001 |
0.001 |
|
|
|
Interest Paid |
0.036 |
0.017 |
0.000 |
|
|
|
Bank Charges |
0.000 |
0.000 |
0.000 |
|
|
|
TOTAL |
0.037 |
0.018 |
0.001 |
|
|
|
|
|
|
|
|
|
Gross
profit transferred to capital account |
0.276 |
0.273 |
0.253 |
|
------------------------------------------------------------------------------------------------------------------------------
STATEMENT OF ASSETS AND
LIABILITIES
MRS.
CHANDRA KANTA MALL (WIFE OF MR. BHAIRAB DASS MALL)
(RS. IN
MILLIONS)
|
Liabilities |
31.03.2012 |
Assets |
31.03.2012 |
|
|
|
|
|
|
Capital |
2.790 |
Land and Building at Lake Road By Lane, Purulia |
0.700 |
|
|
|
Insurance |
0.050 |
|
|
|
Shares |
0.060 |
|
|
|
Stridhan (Jewellery etc) |
1.100 |
|
|
|
Loans and Advances |
0.640 |
|
|
|
Mic. Assets |
0.240 |
|
|
|
|
|
|
Total |
2.790 |
Total |
2.790 |
------------------------------------------------------------------------------------------------------------------------------
REPORT OF VALUATION OF
IMMOVABLE PROPERTY
|
Purpose for which valuation is made |
To ascertain present fair market value of property |
|
|
|
|
Date as on which valuation is made |
29.06.2012 |
|
|
|
|
Name of the Owner |
S.D. Food Products, represented by Mrs. Chandra Kanta Mall W/o Mr. Bhairab Dass Mall. |
|
|
|
|
If the property is under Joint ownership/ Co-ownership, share of each such owner. Area they shares undivided? |
Sole Ownership |
|
|
|
|
Brief Description of the Property |
This is a single godown building 2040 sq. ft. covered area (as per physical measurement) (more or less) at Ground Floor. This is a commercial building having RCC framed structure. C Cemented Flooring. Wall have been finished with paints over plastered. Surface, Steel windows, rolling shutter etc. are there. |
|
|
|
|
Location, Street, Ward etc. |
Holding No.272, Lake Road Bue Lane, Ward No.3, under Purulia Municipality, P.S.- Purulia Mafasal, District Purulia. |
|
|
|
|
Survey / Plot No. of Land |
Mouza - Purulia, J. L. No.292, R. S. Plot No.5206 (Part), R. S. Khatian No.1346, Holding No.272, Lake Road Bue Lane, Ward no.3 under Purulia Municipality, P.S. Purulia Mafasal, District – Purulia. |
|
|
|
|
Is the property situated in residential/ Commercial/ Mixed Area/ Industrial Area |
Mostly commercial establishments. |
|
|
|
|
Classification of locality – High class/ Middle Class/ Poor Class |
Middle Class and Upper Middle Class. |
|
|
|
|
Proximity to civic amenities, like school, hospitals, office, markets, cinema etc. |
All are close by |
|
|
|
|
Mean and proximity to surface communications by the locality is served. |
Purulia Railway Station is less than 0.5 km Ranchi highway is about 1.5 km. local busses, Trackers are available from nearby |
|
|
|
|
Area of lands supported by documentary proof, shape, dimensions and physical feature. |
Area of Land 3 Kattah, 13 Chittak, 2sq. ft. = 2747 sq. ft. (more or less) Godown pace area 2040 sq. ft. SBA (Ground Floor) |
|
|
|
|
Is it leasehold, the name of lessor/ lessee, nature of lease, dates of commencement and termination of lease and terms of renewal of lease: a) Initial Premium, b) Ground rent payable c) Unemed increase payable to the lessor in the event of sale or transfer |
Freehold Property. |
|
|
|
|
Furnished technical details of the building on a separate sheet. |
Status of the property: This is a single storied godown building 2040 sq. ft. covered area (as per physical measurement) (more or less) at ground floor, This is a commercial building having RCC framed structure. Cemented Flooring. Walls have been furnished with paint over plastered surface. Steel window, rolling shutter etc. are there. Date of Inspection: 20.06.2012 Boundaries Land On the North: Land of Mr. Bhairab Dass Mall On the South: Land of G P Poddar and Others. On the East: 12 ft. wide common Passage. On the West: Boundary of Government Girls High School. |
|
|
|
|
Is the building owner-occupied,/ tenanted/ both |
Owner Occupied |
|
|
|
|
Give details of water and electricity charges , it any to be done by the owner |
Water: Municipal connection Electricity: Commercial connection by WBSEB |
|
|
|
|
Is a pump is installed, who has a bear the cost of maintenance and operation – Owner or tenant? |
Owner to bear the cost |
|
|
|
|
Who has a bear the cost of electricity charges for lightning of common space like entrance hall, stairs, passages, compound etc – Owner or tenant? |
Owner to bear the cost |
|
|
|
|
What is the amount of property tax? Who is to bear it? Give details with documentary proof? |
Papers not available for their verification |
|
|
|
|
Is the building insured? If so, give the policy no. amount for which it is insured and the annual Premium |
Papers not available for their verification |
|
|
|
|
Land rate adopted in the valuation |
Rs.9.00 lacs per Cottah. |
|
|
|
|
If ale instanced are not available or not relied upon, the basis of arriving at the land rate |
Discreet enquiries were made at the nearby locality. |
|
|
|
|
For items of work done by engaging labour directly, give basic rates materials and labour supported by documentary proof. |
No such details were made available at the time of their inspection. |
|
|
|
|
Valuation Methodology |
A] Land The present fair market value of similarly located land in the vicinity worked out from the prevailing selling price of land in the present day market as obtained by comparative ale method and also as obtained by local enquiry have been found to be ranging between Rs.9.00 lacs to Rs.10.00 lacs per cottah depending upon their shapes, sizes and orientation. Therefore, the this case considering lower range of land value i.e. Rs.9.00 lacs per cottah, for an area of 2747 sq. ft. = 3.82 Cottahs, Land value comes to Rs.3.438 Millions B] Godown Building: The structure appears to be above 6 year’ old. The residual life of the structure is ascertained to be further at least for 55 years. Value of the structure having an area covering more or less 2040 sq. ft. @ Rs.1050= Per sq. ft. - Rs.2.142 Millions Less: Depreciation # 2% - Rs.0.043 Million -------------------------------------------------------------------- Total = Rs.2.099 Millions |
|
|
|
|
Approach to total valuation of the Property (Land and Building) |
|
|
Total Land Value |
Rs.3.438 Millions |
|
Total Godown Building Value |
Rs.2.099 Millions |
|
|
|
|
Total Value of the
Property |
Rs.5.537 Millions |
|
N.B. : Thus, the present market value of the subject immovable property being maintained satisfactory at the captioned location arrives at Rs.5.037 Millions The forced ale value of the overall property in its present form may attract discount @ 20%, i.e. 80% of present fair Market value = 80% x Rs.5.037 Millions = Rs.4.029 Millions |
|
|
|
|
|
A] Cost price of the property |
--- |
|
B] Market Price of the property |
Rs.5.537 Millions |
|
C] Distress Sale Value |
Rs.4.029 Millions |
|
D] Registration value for similar properties with sub registrar office |
Rs.5.643 Millions |
------------------------------------------------------------------------------------------------------------------------------
REPORT OF VALUATION OF
IMMOVABLE PROPERTY
|
Purpose for which valuation is made |
To ascertain present fair market value of property |
|
|
|
|
Date as on which valuation is made |
27.06.2012 |
|
|
|
|
Name of the Owner |
Eco Green Bricks Represent by 1] Mrs. Sangita Bihani, W/o Mr. Anand Bihani, 2] Mr. Manasi Mohata, w/o/ Mr. Anup Mohata |
|
|
|
|
If the property is under Joint ownership/ Co-ownership, share of each such owner. Area they shares undivided? |
Undivided Joint Ownership |
|
|
|
|
Brief Description of the Property |
These are pieces of land and building with C. G. I Roofed structure,
Building with Godown, Gate Office, Compound wall and Gate. The establishment
is industrial one and for the manufacturing of Fly Ash Bricks which is having
Optimum capacity. 20,000
Bricks per shift of 8
hours and Average capacity: 15,000
Bricks per shift of 8 hours. There are three phase Industrial connection from WBSEDCL. |
|
|
|
|
Location, Street, Ward etc. |
The property is located at Vill – Narrah P.O. Batikara, P.S. – Purulia Mafasal, District Purulia under Agaya Narrah Gram Panchayat. |
|
|
|
|
Survey / Plot No. of Land |
Mouza – Baraseni, J. L. No.109, R. S. Plot No.1355 (P) and 1369 (P), R. S. Khtian No.208 and 342, Vill – Narrah P.O. Batikara, P.S. – Purulia Mafassal, District Purulia under Agaya Narrah Gram Panchyat |
|
|
|
|
Is the property situated in residential/ Commercial/ Mixed Area/ Industrial Area |
Mixed Area. |
|
|
|
|
Classification of locality – High class/ Middle Class/ Poor Class |
Poor and Middle Class. |
|
|
|
|
Proximity to civic amenities, like school, hospitals, office, markets, cinema etc. |
Closeby |
|
|
|
|
Mean and proximity to surface communications by the locality is served. |
Only surface Transport is available from the property |
|
|
|
|
Area of land supported by documentary proof, shape, dimension and physical features. |
Area of land (in total): measuring 2398 acre = 298 decimal (More or less) Deed: I-1531 dated 02.05.2011: Area of Land 85 Decimals Deed: I-1366 dated 13.04.2011: area of land: 213 Decimals. All stands in the names of Eco Green Bricks. Represent by 1] Mrs. Sangita Bihani, W/o Mr. Anand Bihani 2] Mrs. Manasi Mohata, W/o Mr. Anup Mohata |
|
|
|
|
Is it leasehold, the name of lessor/ lessee, nature of lease, dates of commencement and termination of lease and terms of renewal of lease: a) Initial Premium, b) Ground rent payable c) Unemed increase payable to the lessor in the event of sale or transfer |
Freehold Property. |
|
|
|
|
Furnished technical details of the building on a separate sheet. |
Status of the property: These
are piece of land and building with C. G. I Roofed
structure, Building with Godown, Gate Office, Compound wall and Gate. The
establishment is industrial one and for the manufacturing of Fly Ash Bricks
which is having Optimum capacity. 20,000 Bricks per shift of 8 hours and Average capacity: 15,000 Bricks per shift of 8 hours. There are three phase Industrial connection from WBSEDCL. Total area of land: Measuring 2.98 acre = 298 Decimal (more or less) Date of Inspection: 20.06.2012 Boundaries of the land On the North: R. S. Plot No. 1355 (P) On the South: R. S. Plot No. 1355 (P) On the East: Barakar Road, On the West: R. S. Plot No.1355(P) |
|
|
|
|
Is the building owner-occupied,/ tenanted/ both |
Owner Occupied |
|
|
|
|
Who has a bear the cost of electricity charges for lightning of common space like entrance hall, stairs, passages, compound etc – Owner or tenant? |
By the owner |
|
|
|
|
Land rate adopted in the valuation |
Rs.12,000/- per decimal. |
|
|
|
|
If ale instanced are not available or not relied upon, the basis of arriving at the land rate |
Discreet enquiries were made at the nearby locality. |
|
|
|
|
Valuation Methodology |
Approach to Valuation Land The present fair market value of similarly located land in the vicinity worked out from the prevailing selling price of land in the present day market as obtained by comparative sale method and also as obtained by local enquiry have been found to be ranging between Rs.12,000/- to Rs.15,000/- per decimal depending upon their shapes, sizes and orientation. Therefore, in this case considering lower range of land value i.e. Rs.12,000/- per decimal, for an area of 298 decimal(more or less) land value comes to Rs.3.576 Millions (Cost of compound wall, Gate, Land development etc. have been included in the land value). Note: Government valuation (land only): Rs.15,000/- per decimal. Thus total value arrives at Rs.4.470 Millions. Building and structure
(at its present status) Shed Structure as per sanctioned Plan Covd. Area 2450 sft. Howvere actual construction is 100 x 50’ Sft = 5000 sft @ Rs.650/- per sq. ft. = Rs.3.250 Millions Godown Shed 300 sft @ Rs.600/- = per sq. ft. = Rs.0.180 Million Electric Room 150 sft @ Rs.600/- per sq. ft. = Rs.0.090 Million Guard Room 94 sft @ Rs.600/- = per sq. ft. = Rs.0.056 Millions. -------------------------------------------------------------------- Total = Rs.3.576
Millions Note: as the
construction is new, they can ascertain it future life to the tune of at least
60 years if maintained properly. Plant and Machinery A] Complete set of automatic Flywash bricks manufacturing plant consists of mixer, conveyor, hydraulic operated ten bricks manufacturing unit (make Jayam Manufacturing Co-Noida) Value Rs.0.700 Million B] Ancillary · Brick Testing Machine, hydraulic Hand Operated, 100 Ton. · Hydraulic Lift Hand Operate trucks · Cycle Tollies · Wheel Borrow · Pallets. (Lot: 2000 nos.: 20 mm thick water proof ply of size: 1’9” x 2’3”) · Submersible pumps (2 nos) with 10,000 lit. Capacity water Tank. · Electrical Installations. They have ascertained total value on basis of bills etc Rs.0.850 Million Thus total value of plants and machineries arrives at Rs.1.550 Millions |
|
|
|
|
Approach to total valuation of the Property (Land and Building) |
|
|
Total Land Value |
Rs.3.576 Millions |
|
Total Structure Value |
Rs.3.576 Millions |
|
Total Plants and Machineries value |
Rs.1.550 Millions |
|
|
|
|
Total Value of the
Property |
Rs.8.702 Millions |
|
N.B. : Thus, the present market value of the subject immovable property being maintained satisfactory at the captioned location arrives at Rs.8.702 Millions The forced ale value of the overall property in its present form may attract discount (As this is an industrial establishment located at Reasonably remote are @ 30%, i.e. 70% of Present Fair Market Value = 70% x Rs.8.702 Millions = Rs.6.091 Millions |
|
|
|
|
|
A] Cost price of the property |
--- |
|
B] Market Price of the property |
Rs.8.702 Millions |
|
C] Distress Sale Value |
Rs.6.091 Millions |
|
D] Registration value for similar properties with sub registrar office |
Rs.4.470 Millions (Land Only) |
------------------------------------------------------------------------------------------------------------------------------
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.56.08 |
|
|
1 |
Rs.87.03 |
|
Euro |
1 |
Rs.68.36 |
INFORMATION DETAILS
|
Information
Gathered by : |
PJA |
|
|
|
|
Report Prepared
by : |
NIT |
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 |
- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.