MIRA INFORM REPORT

 

 

Report No. :

339828

Report Date :

24.10.2015

 

IDENTIFICATION DETAILS

 

Name :

AIR SUN ENGINEERING WORKS

 

 

Registered Office :

11, Kaveri Estate, B/4 Plot No. 3765, GIDC Vatva Phase – 4, Rumol, Ahmedabad – 382445, Gujarat

Mobile No.:

91-9725533608 [Mr. Parimal Kantilal Bhoraniya]

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015 [Provisional]

 

 

Date of Establishment :

19.10.2011

 

 

Capital Investment :

Rs. 1.089 Million 

 

 

PAN No.:

[Permanent Account No.]

AUHPB2794D

 

 

Legal Form :

Sole Proprietary Concern

 

 

Line of Business :

Manufacturer of Machineries of Motors and Pump Turning and also Jobwork.

 

 

No. of Employees :

6 (2 in Office and 4 in Factory) (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (26)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Status :

Small Concern

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a proprietorship concern established in the year 2011, having small track record.

 

For the FY 2014, the concern has achieved minimal sales turnover but reported very low profit. It has small scale of business operations.

 

The concern has low networth base marked by low cash accruals.

 

However, trade relations are fair. Business is active. Payments are reported to be slow but correct.

 

The concern can be considered for small business dealings with some caution.

 

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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

NOT AVAILABLE

 

 

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 31-03-2015.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Parimal Kantilal Bhoraniya

Designation :

Proprietor

Contact No.:

91-9725533608

Date :

21.10.2015

 

 

LOCATIONS

 

Registered Office/ Factory :

11, Kaveri Estate, B/4 Plot No. 3765, GIDC Vatva Phase – 4, Rumol, Ahmedabad – 382445, Gujarat, India

Tel. No.:

Not Available

Mobile No.:

91-9725533608 [Mr. Parimal Kantilal Bhoraniya]

Fax No.:

Not Available

Area :

400 Sq. ft.

Location :

Rented

 

 

SOLE PROPRIETOR

 

Name :

Mr. Parimalbhai Kantilal Bhoraniya

Designation :

Proprietor

Address :

5, Shrinand Tenament, B/H Ajothya Park, Mahadev Nagar, Vastral, Ahmedabad - 382418, Gujarat, India

Date of Birth/Age :

20.07.1988

Qualification :

HSC

PAN No.:

AUHPB2794D

Voter ID :

AGN3330032

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Machineries of Motors and Pump Turning and also planning Jobwork.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

--

 

 

Imports :

--

 

 

Terms :

 

Selling :

Cash

 

 

Purchasing :

Cash

 

DETAILS OF THE ITEMS MANUFACTURED

Sr. No.

Items manufactured

Capacity per annum

Initial date of production / commencement of service

 

 

 

 

1

Manufacturing of Machinery Parts

7500 Nos.

26.01.2010

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

Jyoti Engineering

Name of the Person (Designation):

Mr. Sachibbhai [Proprietor]

Contact Number:

91-9979902019

Since how long known:

5 Years

Maximum limit dealt:

Rs. 0.300 Million [per month]

Experience:

Payment Behaviour = Good

Market Goodwill = Good

Overall = Good

Remark

No Complaints. They are satisfied with payment behaviour.

 

 

Reference:

Vishnu Boring

Name of the Person (Designation):

Mr. Rohitbhai [Proprietor]

Contact Number:

91-9979919149

Since how long known:

5 Years

Maximum limit dealt:

Rs. 9.000 Million [per annum]

Experience:

Payment Behaviour = Excellent

Market Goodwill = Excellent

Overall = Excellent

Remark

No Complaints. They are happy with payment behaviour and market.

 

 

Customers :

Retailers and End Users

 

Reference:

Jatin Engineering

Name of the Person (Designation):

Mr. Maheshbhai

Contact Number:

91-9426966209 [Number not reachable]

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Reference:

Siddheswari Engineering

Name of the Person (Designation):

Mr. Mahendrabhai [Proprietor]

Contact Number:

91-9714089854

Since how long known:

5 Years

Maximum limit dealt:

Rs. 0.700 Million [per month]

Experience:

Product Quality = Excellent

Delivery Behaviour = Excellent

Overall = Excellent

Remark

They are happy with product quality and delivery behaviour.

 

 

No. of Employees :

6 (2 in Office and 4 in Factory) (Approximately)

 

 

Bankers :

Bank Name:

Nidhi Cooperative Bank

Branch:

“Nidhi House”, H. No. 8, Near C.T.M. Char Rasta, Amraiwadi, Ahmedabad – 380026, Gujarat, India

Person Name (with Designation):

Mr. Prakash [Branch Manager]

Contact Number:

91-79-25857901/ 25861907

Name of Account Holder:

Air Sun Engineering Works

Account Number:

002111101006231

Account Since (Date/ Year of A/c Opening):

Last 5 Years

Average Balance Maintained (Optional):

--

Credit Facilities Enjoyed (CC/OD/Term Loan):

No Facilities

Account Operation:

Current Account

Remarks: --

 

 

Facilities :

--

 

 

 

Auditors :

 

Name :

Mr. Ghanshyambhai Patel

Chartered Accountant

Address :

Maninagar, Ahmedabad, Gujarat, India

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

AS ON 31.03.2015 [PROVISIONAL]

 

Particulars

Amount in Million

Particulars

Amount in Million

 

 

 

 

To Withdrawals

0.255

By Opening Balance

1.041

 

 

 

 

 

 

Profit from P&L A/c

0.303

Balance c/f.

1.089

 

 

 

 

 

 

Total

 

1.344

Total

 

1.344

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

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

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2015 [Provisional]

31.03.2014

31.03.2013

SHAREHOLDERS FUNDS

 

 

 

1] Proprietor Capital

1.089

1.041

1.062

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

1.089

1.041

1.062

LOAN FUNDS

 

 

 

1] Secured Loans

0.000

0.000

0.000

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

0.000

0.000

0.000

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

1.089

1.041

1.062

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

0.517

0.608

0.716

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERRED TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.355

0.302

0.216

 

Sundry Debtors

0.376

0.342

0.356

 

Cash & Bank Balances

0.204

0.152

0.101

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

0.000

0.000

0.000

Total Current Assets

0.935

0.796

0.673

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

0.355

0.355

0.256

 

Other Current Liabilities

0.008

0.008

0.071

 

Provisions

0.000

0.000

0.000

Total Current Liabilities

0.363

0.363

0.327

Net Current Assets

0.572

0.433

0.346

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

1.089

1.041

1.062

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2015 [Provisional]

31.03.2014

31.03.2013

 

SALES

 

 

 

 

 

Sales

2.857

2.453

1.857

 

 

Jobwork Income

1.326

1.284

1.245

 

 

TOTAL                                    

4.183

3.737

3.102

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Goods sold

2.400

2.130

1.741

 

 

Salaries and wages

0.713

0.673

0.516

 

 

Freight and Transportation

0.056

0.045

0.036

 

 

Electricity Power Expenses

0.315

0.276

0.216

 

 

Rents

0.096

0.084

0.072

 

 

Salary

0.108

0.096

0.084

 

 

Other Expenses

0.101

0.092

0.079

 

 

TOTAL                                    

3.789

3.396

2.744

 

 

 

 

 

 

PROFIT BEFORE DEPRECIATION AND AMORTISATION

0.394

0.341

0.358

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.091

0.107

0.126

 

 

 

 

 

 

NET PROFIT

0.303

0.234

0.232

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015 [Provisional]

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

10.61

9.54

12.49

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

20.87

16.67

16.70

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.28

0.22

0.22

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.58

2.19

2.06

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particulars

 

31.03.2013

 

31.03.2014

 

31.03.2015 [Provisional]

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Proprietor Capital

1.062

1.041

1.089

Reserves & Surplus

0.000

0.000

0.000

Net worth

1.062

1.041

1.089

 

 

 

 

Secured Loans

0.000

0.000

0.000

Unsecured Loans

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

 

31.03.2013

 

31.03.2014

 

31.03.2015 [Provisional]

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

1.857

2.453

2.857

 

 

32.095

16.470

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

 

31.03.2013

 

31.03.2014

 

31.03.2015 [Provisional]

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

1.857

2.453

2.857

Profit

0.232

0.234

0.303

 

12.49%

9.54%

10.61%

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report

(Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

Yes

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

Yes

12

Voter Id Card No. of Proprietor / Partners

Yes

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

Yes

17

Details of sister concerns

No

18

Major suppliers

Yes

19

Major customers

Yes

20

Banking Details

Yes

21

Banking facility details

No

22

Conduct of the banking account

Yes

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

 

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

 

COMPUTATION OF TOTAL INCOME

 

(RS. IN MILLION)

 

PARTICULARS

31.03.2014

 

 

 

 

 

 

INCOME FROM BUSINESS OR PROFESSION

 

 

 

 

Net Profit as per Profit and Loss Account

 

0.234

 

 

 

 

 

 

 

Add: Disallowable / Addition

 

 

 

 

Depreciation

0.108

0.108

0.342

 

 

 

 

 

 

Less: Business Deductions

 

 

 

 

Current Depreciation u/s 32 (1)

 

0.108

0.108

 

 

 

 

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

0.234

 

 

 

 

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

Gross Total Income

 

 

 

0.234

 

 

 

 

 

 

 

 

 

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

Total Income

 

 

 

0.234

Rounded off u/s 288A

 

 

 

0.234

 

 

 

 

=======

 

 

 

 

 

 

COMPUTATION OF TAX PAYABLE

 

Gross Tax on Rs. 0.234 Million [Normal]

 

 

 

0.003

Less: Tax Rebate u/s 87 (A)

 

 

 

0.002

 

 

 

 

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

Tax Payable

 

 

 

0.001

Add: Surcharge Nil + Edu. Cess and Higher Edu. Cess

 

 

 

0.000

 

 

 

 

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

 

 

 

 

0.001

 

 

 

 

 

Less: Prepaid Taxes

 

 

 

 

Tax deducted at Sources

 

 

 

 

Other than Salary

 

0.011

0.011

 

Total Prepaid Taxes

 

 

 

0.011

 

 

 

 

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

Tax Refundable

 

 

 

(0.010)

 

 

 

 

 

Rounded off to Nearest 10

 

 

 

(0.010)

 

 

 

 

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

 

 

 

 

0.000

 

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

 

NETWORTH STATEMENT

 

MR. PARIMALBHAI KANTILAL BHORANIYA

 

(RS. IN MILLION)

 

BANK ACCOUNT

 

Bank

Branch

S/B, C/D Account No.

Present Balance

 

 

 

 

 

Nidhi Cooperative Bank Limited

CTM Branch

002111101006231

Rs. 0.237 Million

 

 

DETAILS OF ASSETS

 

VEHICLES

 

Type of Vehicle

Registration No.

Year to make

Cost at time of Purchase

Present Value

 

 

 

 

 

Car I-10

GJ 27 C 1673

2011

Rs. 0.450 Million

Rs. 0.300 Million

 

JEWELLERY

 

 

Quantity

Valuation [Approx.]

 

 

 

Gold

200 Gram

Rs. 0.500 Million

 

CAPITAL INVESTED IN BUSINESS

 

Particulars

Amount in Million

 

 

 

Capital Invested

1.452

 

 

LEGAL HEIRS / FAMILY PARTICULARS

 

Name

 

Occupation

Relation

Age

Marital Status

Address

 

 

 

 

 

 

Vaishaliben P. Bhoraniya

Housewife

Wife

27 Years

Married

5, Shrinand Tenament, B/H Ajothya Park, Mahadev Nagar, Vastral, Ahmedabad - 382418, Gujarat, India

 

 

 

 

 

Dax P. Bhoraniya

--

Son

2 Years

Unmarried

 

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

 

NETWORTH STATEMENT

 

MR. KANTILAL BABULAL BHORANIYA [GUARANTOR]

 

(RS. IN MILLION)

 

BANK ACCOUNT

 

Bank

Branch

S/B, C/D Account No.

Present Balance

 

 

 

 

 

Saurashtra Gramin Bank

Pataadi

672001231-4 [Saving Account]

Rs. 0.037 Million

 

 

DETAILS OF ASSETS

 

IMMOVABLE PROPERTY

 

Assets

Own /

Joint name

Area

Free hold or Lease hold

Location/

address

Present  Value

Whether encumbered

(Give details)

Non Agri. Land

 

 

 

 

 

 

i. Commercial

--

--

--

--

--

--

ii. Residential

Own

--

Freehold

5, Nand Tenement, B/H Ayodhya Park, Vastral, Ahmedabad

--

No

Flat / House

 

 

 

 

 

 

Agri. Land

--

--

--

--

--

--

Others

--

--

--

--

--

--

 

JEWELLERY

 

 

Quantity

Valuation [Approx.]

 

 

 

Gold

100 Gram

Rs. 0.250 Million

 

 

LEGAL HEIRS / FAMILY PARTICULARS

 

Name

 

Occupation

Relation

Age

Marital Status

Address

 

 

 

 

 

 

Shardaben K. Bhoraniya

Housewife

Wife

54 Years

Married

Surendranagar, Ahmedanad, Gujarat, India

 

 

 

 

 

 

Parimal K. Bhoraniya

Business

Son

27 Years

Married

Surendranagar, Ahmedanad, Gujarat, India

 

 

 

 

 

 

Chirag K. Bhoraniya

Business

Son

23 Years

Married

Surendranagar, Ahmedanad, Gujarat, India

 

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

 

VALUATION REPORT

 

(GENERAL DETAILS)

 

Purpose for which valuation is made

To opine Fair Market Value for the Bank of India, Ashram Road Branch, Ahmedabad only

 

 

Date as on which valuation is made

25.08.2015

 

 

Name of the Owner

Mr. Kantibhai Babubhai Bhoraniya

 

 

If the property is under joint ownership/ co-ownership, share of each such owner. Are the shares undivided?

Single Ownership

 

 

Brief description of the property

Residential tenement

 

 

Location

Tenement No. 5, Shreenand Tenement, Beside Ayodhya Park, B/h. Harji Park, Vastral Road, Vastral, Ahmedabad

 

 

Survey / Plot No. of land

Tenement No. 5, Survey No. 948/2, T.P.S. No. 106, Final Plot No. 81/2, Mouja Vastral, Taluka Dascroi, District Ahmedabad

 

 

Is the property situated in residential/ commercial/ mixed area/ industrial area?

Residential Area

 

 

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

Middle Class

 

 

Proximity to civic amenities, like schools, hospitals, offices, markets, cinema etc.

Nearby

 

 

Means and proximity to surface communication by the locality is served

By surface vehicles

 

 

LAND

 

 

Area of land supported by documentary proof, shape, dimensions and physical features

Particulars

 

S. Meter

S. Yard

Plot Area

114.39

136.81

Road and COP

37.47

44.81

 

Note:

They have considered land area inclusive of undivided area of road, common plot and common facilities etc

 

 

Documents provided and considered for this valuation

Copy of Regd. Sale deed No. 8521, Dated 18.10.2007, Sub Registrar Office, Ahmedabad – 7 (Odhav) and

 

Copy of Construction Rajachitthi No. P.R.M./40/90/2005/005091, Dated 29.03.2006 by AUDA and

 

Copy of B.U. Permission No. CMP/2396/05/07/08487, Dated 11.05.2007 by AUDA and verbal information/ details provided by the bank / representative of the owner.

 

 

Four Boundaries

Towards North

Towards South

Towards East

Towards West

 

Tenement No. 4

Road

Road

Tenement No. 6

 

 

Roads, street or lanes on which the land is abutting

Approach to Vastral Road

 

 

Is it freehold or leasehold land?

Freehold

 

 

If leasehold, the name of lessor/ lessee, nature of lease, dates of commencement and termination of lease and terms of renewal of lease:

·         Initial premium

·         Ground rent payable per annum

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

Not Applicable

 

 

Is there any restrictive covenant in regard to use of land? If so

No

 

 

Are there any agreements of easements of? If so

No

 

 

Does the land fall in an area included in any town planning plan of Govt. or any statutory body? If so

Yes, Draft T.P.S. No. 106

 

 

Has any contribution been made towards developments or any demand for such contribution still outstanding?

No

 

 

Has the whole or part of the land been notified for acquisition by Govt. or statutory body? Give date of notification

No

 

 

IMPROVEMENTS

 

 

Furnish technical details of the building on a separate sheet.

As per Technical details

 

 

Is the building owner-occupied tenanted/ both?

Owner-occupied

 

 

If partly owner-occupied, specify portion and extent of area under owner-occupation.

Visited with and identified by representative of the owner – Mr. Parimalbhai [Mob. No. 91-9725533608]

 

 

What is the floor space Index Permissible and percentage actually utilized?

As per A.U.D.A. rules

 

 

RENTS

 

 

Name of tenants/ lessees/ lionesses etc.

Portions in their occupation

Monthly of annual rent compensation/ license fee, etc. paid by each

Gross amount received for the whole property

Not Applicable

 

 

Are any of the occupants related to or close business associates of the owner?

Not Applicable

 

 

Is separate amount being recovered for the use of fixtures like fans, geysers, refrigerator, cooling ranges, built-in wardrobes, etc. or for service charges? If so

Not Applicable

 

 

Give details of water and electricity charges? If any to be borne by the owner

Not Applicable

 

 

Has the tenant to bear the whole of part of cost of repairs and maintenance? Give particulars

Not Applicable

 

 

If lift is installed, who has to bear the cost of maintenance and operation owner or tenant?

Not Applicable

 

 

If a pump is installed, who has to bear the cost of maintenance and operation-owner or tenant?

Not Applicable

 

 

Who has to bear the cost of electricity charges for lighting of common space like entrance hall, stairs, passages, compound etc.

Not Applicable

 

 

What is the amount of property tax? Who is the bear it?

Not Provided

 

 

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

Not Provided

 

 

Is any dispute between landlord and tenant regarding rent pending in a court of law?

Not Applicable

 

 

Has any standard rent been fixed for the premises under any law relating to the Control of Rent?

Not Applicable

 

 

SALES

 

 

Property characteristics and basis of land/ market rate adopted

Following factors are considered for deriving valuation:

 

·         Regular shape, marketable size

·         Corner plot, located at residential area, approach to Vastral Road, Nearness to S.P. Ring Road, Vastral Area etc.

·         Located within compounded residential society with common amenities and facilities as described

·         Neighborhood surrounding residential and commercial development, locality etc.

 

 

If sale instances are not available or not relied upon the basis of arriving at the land rate

·         Guideline values maintained by Revenue Department and Sub-Registered Office

 

·         Rate quoted verbally by the land owners and / or estate developers/ brokers of the locality

 

·         Verbally/ Local inquiry is made.

 

 

COST OF CONSTRUCTION

 

 

Year of commencement of construction and year of completion

2006-07

 

 

What was the method of contraction by contract/ by employing labour directly / both?

Not Provided

 

 

For items of work done on contract, produce copies of agreement

Not Provided

 

 

For items of work done by engaging labour directly, Give basic rates of material and labour supported by documentary proof.

Not Provided

 

 

 

TECHNICAL DETAILS

 

The property under valuation is a residential tenement and allied civil construction. They have considered construction rate per unit area based on present condition, quality of construction material and work, prevailing market rate. They have considered the effect of depreciation, based on present condition and past age of the property.

 

No. of floors

Ground Floor

 

 

Year of Construction

2007

 

 

Year of renovation

Periodically

 

 

Estimated useful total life

60 years [for valuation purpose only]

 

 

Built up area

 

Particulars

Roof

Area

S. feet

Rate

Rs./ Sq. feet

Amount in Million

Construction

RCC

539.51

1500.00

0.809

 

 

 

 

 

Depreciation

[@ 5%]

0.040

 

 

 

 

 

Total

 

 

 

0.769

 

 

Type of structure

Load bearing / composite structure

 

 

Walls

Brick masonry

 

 

Doors

Wooden/ MS

 

 

Windows

Alu. Section glazed/ MS Grill

 

 

Roofing

RCC slab

 

 

Flooring

Marble / Ceramic

 

 

Wiring

Concealed

 

 

Extra Items

Compound wall with Gate, pavement flooring, Water utilities provision etc.

 

 

Common amenities

Society compound wall with Gate, Internal Road, Pavement flooring, Common lightings, Water utilities provisions etc.

 

 

 

APPROACH OF VALUATION

 

Here the registered valuer should discuss in details his approach to valuation of the property and indicate how the value has been arrived at, supported by necessary calculations. The valuation is derived on the basis of land and building method/ market rate approach based on prevailing market / land rate.

 

Prevailing land/ market rate derives to be Rs. 25000.00 to Rs. 30000.00 per Sq. yard for ideal equivalent property in the neighborhood area. Based on the above and location/ characteristics of the property, they have consider unit rate as under based on their opinion and experience.

 

Sr. No.

Particulars

Calculation

Amount in Million

 

 

 

 

1

Land

136.81 S. yard X Rs. 28500.00

3.899

 

 

 

 

2

Construction

--

0.769

 

 

 

 

 

Total

 

 

4.668

 

 

FAIR MARKET VALUE

 

Fair Market Value of the said property with the existing usable conditions and specifications to best of their opinion can be round up and considered as Rs. 4.668 Million.

 

 

REALIZABLE SALE VALUE

 

Realizable Sale Value of the said property with the existing usable conditions and specification to best of their opinion can be round up and considered as Rs. 3.970 Million.

 

 

DISTRESS SALE VALUE

 

Distress Sale Value of the said property with the existing usable conditions and specification to best of their opinion can be round up and considered as Rs. 3.500 Million

 

 

DLC/ REGISTRATION VALUE

 

Sr. No.

Particulars

Calculation

Amount in Million

 

 

 

 

1

Land

114.39 S. meter X Rs. 7850.00

0.898

 

 

 

 

2

Construction

--

0.769

 

 

 

 

 

Total

 

 

1.667

 

DLC/ Registration Value of the said property can be considered as Rs. 1.667 Million with the existing usable condition and specification to best of their opinion; based on the registration of the similar identical properties with sub register office.

 

 

INSURANCE VALUE

 

Sr. No.

Particulars

Calculation

Amount in Million

 

 

 

 

1

Land

Not Applicable

0.000

 

 

 

 

2

Construction

--

0.769

 

 

 

 

 

Total

 

 

0.769

 

For Insurance Purpose; Insurance Value of the said property with the existing usable conditions and specifications can be considered as Rs. 0.770 Million.

 

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


 

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 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. 64.88

UK Pound

1

Rs. 99.89

Euro

1

Rs. 72.06

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

AMR

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

26

 

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.