Investment Summary Report
01.Jolly Metal Works,
Investment Amount = Tk. 2.10 (Crore)
02.M/S Jolly Enterprise, Investment Amount = Tk. 1.42 (Crore)
03. Anika Metal Works,
Investment Amount = Tk. 1.65 (Crore)
Total Asset & Investment (Present Value) = Tk. 5.17 (Crore)
04.Twin Tower Market, Investment Amount = Tk. 33.45 (Crore)
05. Twin Tower Market Renovation
(Tiles, Plaster, Lift) Cost
Investment Amount = Tk. 6.35
(Crore)
06. Ashik Metal Works (Land),
Investment Amount
= Tk. 2.90 (Crore)
07. Jolly Metal Works (Manual Price) = Tk. 2.00 (Crore)
08. Jolly Metal Works (Auto Electric Price) = Tk. 9.00 (Crore)
09.Scrape Local, Motor & Others Price = Tk. 16.58, 20
(Crore)
Proposed Assets as Collateral Security
Investment Amount (Present Asset Value) = Tk.
70.28,20 (Crore)
Total Present
Asset & Investment Value =
Tk. 75.45,20 (Crore)
Jolly Metal
Works
Plan & Machinery
|
Description
|
Quantity
|
Value (Tk.)
|
|
Machinery & Other’s Total
|
15 Set
|
20,00,000.00
|
|
Factory Stock Copper
|
6 Ton
|
30,00,000.00
|
|
Shop Stock Copper
|
30 Ton
|
1,50,00,000.00
|
|
Office Furniture & Equipment
|
|
10,00,000.00
|
|
Total
Value (Tk.)
|
2,10,00,000.00
|
|
M/S Jolly
Enterprise
Plan & Machinery
|
Description
|
Quantity
|
Value (Tk.)
|
|
Machinery & Other’s Total
|
10 Set
|
20,00,000.00
|
|
Factory Stock Copper
|
20 Ton
|
1,00,00,000.00
|
|
Building & Other’s Civil Work
|
|
22,00,000.00
|
|
Total
Value (Tk.)
|
1,42,00,000.00
|
|
Anika Metal
Works
Plan & Machinery
|
Description
|
Quantity
|
Value (Tk.)
|
|
Machinery & Other’s Total
|
12 Set
|
25,00,000.00
|
|
Factory Stock Copper
|
25 Ton
|
1,30,00,000.00
|
|
Factory Furniture & Equipment
|
|
10,00,000.00
|
|
Total
Value (Tk.)
|
1,65,00,000.00
|
|
Jolly Metal Works
Manual Machine Price
(1 Set):
|
Description
|
Quantity
|
Value (Tk.)
|
|
Roller Machine
|
1 pcs
|
3,00,000.00
|
|
Drawing Machine
|
3 pcs
|
4,00,000.00
|
|
Thinner Machine
|
2 pcs
|
4,00,000.00
|
|
Bombai Machine
|
2 pcs
|
2,00,000.00
|
|
Elaling Pot ASS
|
2 pcs
|
5,00,000.00
|
|
Joint Machine
|
2 pcs
|
4,00,000.00
|
|
Goira Vhatti
|
1 pcs
|
2,00,000.00
|
|
Tapai Vhatti
|
1 pcs
|
1,00,000.00
|
|
Others
|
|
15,00,000.00
|
|
Total
Value (Tk.)
|
40,00,000.00
|
|
|
(5 Set = 40,00,000
x 5 = 2,00,00,000.00 Crore)
|
||
Jolly Metal Works
Auto Machine Price
(1 Set):
|
Description
|
Quantity
|
Value (Tk.)
|
|
Rolling Machine 6”
|
2 set
|
25,00,000.00
|
|
Auto Thinner
|
2 pcs
|
6,00,000.00
|
|
Hi-Speed Machine
|
2 pcs
|
8,00,000.00
|
|
Auto Vhatti (500 kg)
|
1 pcs
|
50,00,000.00
|
|
Vhatti
|
1 pcs
|
3,00,000.00
|
|
Auto Tapai Vhatti
|
1 pcs
|
3,00,000.00
|
|
Others
|
|
25,00,000.00
|
|
Total
Value (Tk.)
|
1,80,00,000.00
|
|
|
(5 Set = 1,80,00,00
x 5 = 9,00,00,000.00 Crore)
|
||
Jolly Metal Works
Scrape Local, Motor
& Others Price:
|
Description
|
Quantity
|
Value (Tk.)
|
|
Scrape Local & Motor Price, Per ton 5
lac
(5 x 200 = 5.00 crore )
|
200 ton
|
10,00,00,000.00
|
|
Copper Van, Per pcs 12.5 lac
( 12.5 x 2 = 25 lac)
|
2 pcs
|
25,00,000.00
|
|
Gas, Electricity
|
|
50,00,000.00
|
|
Auto project Building
(13.50 decimal x 480 = 6480 x 6 = 38880 sft x 1500 tk. =
5.83,20 crore)
|
38880 sft
|
5,83,20,000.00
|
|
Total
Value (Tk.)
|
16,58,20,000.00
|
|
Twin Tower
Market
Renovation Cost:
|
Description
|
Decimal
|
Value
(Tk.)
|
|
Twin Tower Market, Keranigonj, Dhaka (Per
Decimal 2.00 Crore)
|
6.10
|
12,20,00,000.00
|
|
Twin Tower Market Building Cost
Ground Floor (2500 sft x 30000tk= 7.50Crore)
(2500 ´ 11 = 27500 SFT)
(27500 ´ 5000 = 13.75 Crore)
(2500 sft + 27500 sft = 30000 sft)
(7.50 Crore + 13.75 Crore = 21.25 Crore)
|
30000 SFT
|
21,25,00,000.00
|
|
Twin Tower Market Renovation cost
(8th Floor to 4th
floor Extension = 12th Floors)
(2500sft
x 1500tk = 37,50,000 tk)
(37,50,000 tk x 4 = 1.50 (Crore)
|
|
1,50,00,000.00
|
|
Twin Tower Market Renovation cost
(12th Floor Tiles)
(2500sft
x 1500tk = 37,50,000 tk)
(37,50,000 tk x 12 = 4.50 (Crore)
|
|
4,50,00,000.00
|
|
Twin Tower Market Full Building Plaster
cost
|
|
15,00,000.00
|
|
Twin Tower Market One Lift cost (1000 kg
passenger lift)
|
|
20,00,000.00
|
|
Total
Value (Tk.)
|
39,80,00,000.00
|
|
Proposed
Additional Mortgage Property
|
Description
|
Decimal
|
Value
(Tk.)
|
|
Twin Tower Market, Keranigonj, Dhaka (Per
Decimal 2.00 Crore) Land Price
|
6.10
|
12,20,00,000.00
|
|
Twin Tower Market Building Cost
Ground Floor (2500 sft x 30000tk= 7.50Crore)
(2500 ´ 11 = 27500 SFT)
(27500 ´ 5000 = 13.75 Crore)
(2500 sft + 27500 sft = 30000 sft)
(7.50 Crore + 13.75 Crore = 21.25 Crore)
|
30000 SFT
|
21,25,00,000.00
|
|
Twin Tower Market Renovation cost
(12th Floor Tiles)
(2500sft
x 1500tk = 37,50,000 tk)
(37,50,000 tk x 12 = 4.50 (Crore)
|
|
4,50,00,000.00
|
|
Twin Tower Market Full Building Plaster
cost
|
|
15,00,000.00
|
|
Twin Tower Market One Lift cost (1000 kg
passenger lift)
|
|
20,00,000.00
|
|
Anika Metal Industries, Ekoria, Keranigonj,
Dhaka (Per Decimal 20.00 Lac) Land Purchas Price
|
13.5
Decimal
|
2,70,00,000.00
|
|
Anika Metal Works
Machineries & Office Other
|
|
20,00,000.00
|
|
Jolly Metal Works (Manual Price)
|
5 set
|
2,00,00,000.00
|
|
Jolly Matter Works (Auto Price)
|
5 set
|
9,00,00,000.00
|
|
Scrape Local, Motor & Others Price
|
|
16,58,20,000.00
|
|
Total
Present Asset Value (Tk.)
|
68,78,20,000.00
|
|
No comments:
Post a Comment