|
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 : |
|
||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
|
Customers : |
Retailers and End Users
|
||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
|
No. of Employees : |
6 (2 in Office and 4 in Factory) (Approximately) |
||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||
|
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 |
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
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
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.
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
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
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,
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 |
|
|
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.