SUMMARY

A) PRESENT VALUE
Land : 175,983,311
Building : 219,291,668
Machinery : 805,347,284
Total : 1,200,622,263

B) forced sale VALUE

Land : 155,460,000
Building : 153,500,000
Machinery : 483,200,000
Total : 792,160,000

B) COMMERCIAL VALUE
Land : 194,325,000
Building : 197,400,000
Machinery : 640,000,000
Total : 1,031,725,000
 C-084/2001 5
APPENDIX - B
Comm Rate:
Land Govt. Rate:
PV= 647.75 @ 271,684 = 175,983,311 Val. Rate:

DV= 647.75 @ 240,000 = 155,460,000

CV= 647.75 @ 300,000 = 194,325,000

Expected Total Area Rate Total Value Accumulated Written Down

Sl. Year of
Years of /Length in in Depreciation Value
No. Const.
Life sft/ft Tk. Tk. in Tk. in Tk.
1 3 4 5 7 8 10 11

1 2008 40 76,000 900 68,400,000 6,840,000 61,560,000

2 2011 40 40,335 900 36,301,500 907,538 35,393,962
3 2008 40 20,800 800 16,640,000 1,664,000 14,976,000
4 2011 40 11,750 800 9,400,000 235,000 9,165,000
5 2008 80 36,300 1300 47,190,000 2,359,500 44,830,500
6 2011 80 14,196 1300 18,454,800 230,685 18,224,115
7 2008 80 6,732 1200 8,078,400 403,920 7,674,480
8 2008 80 2,288 1100 2,516,800 125,840 2,390,960
9 2011 80 4,930 1100 5,423,000 67,788 5,355,212
10 2008 80 9,604 1100 10,564,400 528,220 10,036,180
11 2008 40 2,250 800 1,800,000 180,000 1,620,000
12 2008 80 2,592 1100 2,851,200 142,560 2,708,640
13 2008 80 1,340 1100 1,474,000 73,700 1,400,300
14 2011 80 635 1100 698,500 8,731 689,769
15 2008 40 2,310 650 1,501,500 150,150 1,351,350
16 2008 80 2,016 1000 2,016,000 100,800 1,915,200
Total 219,291,668

DISTRESS VALUE
Value of Buildings & Civil structures : Tk. 153,500,000

PROJECTED VALUE (Span of 5 Years)

Value of Buildings & Civil structures : Tk. - 197,400,000

 1 Usd = 82.09 Others Charge 0.15
1Eur = 105.76
1 Yen =
1 SGD =
1 CHF = 88.20

Rate of Accumulated Written Down

Sl. Description of Year of
Qty. Value in FC Amount Deprec- Depreciation Value Rate in FC
No. Machinery Inst.
iation(%) in Tk. in Tk.

1 2008 112 $ 1,120,000 105,731,920 6.67 28,209,276 77,522,644 $ 10,000

2 2008 1 $ 210,075 19,831,815 4 3,173,090 16,658,725 $ 210,075
3 2008 3 $ 952,650 89,933,494 4 14,389,359 75,544,135 $ 317,550
4 2008 2 $ 73,800 6,966,978 6.67 1,858,790 5,108,188 $ 36,900
5 2008 1 $ 198,000 18,691,893 6.67 4,986,997 13,704,896 $ 198,000
6 2008 2 $ 492,156 46,461,249 4 7,433,800 39,027,449 $ 246,078
7 2008 4 $ 739,840 69,843,485 4 11,174,958 58,668,527 $ 184,960
8 2008 12 $ 49,200 4,644,652 5 928,930 3,715,722 $ 4,100
9 2008 1 $ 145,950 13,778,191 4 2,204,511 11,573,680 $ 145,950
10 2008 2 $ 78,000 7,363,473 4 1,178,156 6,185,317 $ 39,000
11 2008 3 $ 29,250 2,761,302 4 441,808 2,319,494 $ 9,750
12 2008 2 $ 38,000 3,587,333 4 573,973 3,013,360 $ 19,000
13 2008 23 $ 60,300 5,692,531 4 910,805 4,781,726 $ -
14 2011 43 €1,678,806 204,183,101 4 8,167,324 196,015,777 €39,042
2011 4 €158,448 19,271,080 4 770,843 18,500,237 €39,612
15 2011 49 $ 1,078,000 101,766,973 6.67 6,787,857 94,979,116 $ 22,000
16 2011 2 $ 380,000 35,873,330 5 1,793,667 34,079,663 $ 190,000
17 2011 1 $ 305,000 28,793,067 5 1,439,653 27,353,414 $ 305,000
18 2011 1 CHF 420,000 42,600,600 4 1,704,024 40,896,576 CHF 420,000
19 2011 1 $ 747,000 70,519,415 4 2,820,777 67,698,638 $ 747,000
20
Fire Equipment &
Workshop Machinery 2008 1 lot LS 4,000,000
21 Deep Tube Well 2008 1 lot LS 4,000,000
898,295,882 100,948,598 805,347,284

1.4
483,200,000

640,000,000