MIRA INFORM REPORT

 

 

Report Date :

08.08.2012

 

IDENTIFICATION DETAILS

 

Name :

ECOGREEN BRICKS

 

 

Registered Office :

B. B. Das Road, Post and District Purulia – 723101, West Bengal

 

 

Country :

India

 

 

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 :

ecogreenbricks@yahoo.com

 

 

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 :

m_krathi@yahoo.co.in

 

 

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, 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.56.08

UK Pound

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

 

-

 

 

 

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.