0% found this document useful (0 votes)
40 views6 pages

Valuation ...

Uploaded by

denfordmawere
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
40 views6 pages

Valuation ...

Uploaded by

denfordmawere
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd

VEHICLE NUMBER ASSET DESCRIPTION DATE COST PRICE($) LIFE SPAN(YRS)

LL6131 NISSAN 8/1/1997 3600


LL6452 MAZDA B1800 2/2/2004 4800
LLD370 MAZDA 4X4 DC 10/1/2005 9000
LLD371 ISUZU 11/15/2005 9000
PR2126 LAND CRUISERBGS 75 2/3/2006 21000
LLD460 ISUZU KB250 3/3/2007 13200
LLD473 ISUZU KB250 7/3/2007 13200
LL6634 MAHINDRA SCOPIO S.CAB 3/14/2008 8400
LL6643 MAZDA PICKUP 3/14/2008 8400
LL6626 MAZDA PICKUP 3/19/2008 8400
LL6622 MAHINDRA SCOPIO S.CAB 8/9/2008 8400
LLD578 ISUZUKB250 D.CAB 9/9/2008 15000
LLD619 NISSAN NAVARA 1/31/2009 31238
LLD675 MAZDA BT50 D.CAB 6/9/2009 21190
LL6666 MAZDA BT50 D.CAB 6/16/2009 17746
LMH251 NISSAN UD80 4/12/2010 72695.65
LMH258 NISSAN UD83 4/22/2010 72695.65
LL6730 MAZDA BT50SC 4/27/2010 26608.7
LL6739 MAZDA BT50SC 4/27/2010 15431.3
LL6747 MAZDA BT50SC 4/29/2010 15431.3
LL6767 MAZDA BT50SC 5/18/2010 15431.3
LLD792 FORD RANGER 7/1/2010 29902.17
LMH263 NISSAN UD86 10/5/2010 72695.65
LL6799 NISSAN NP300 1/13/2011 17406.96
LLD892 ISUZU KB250 2/2/2011 27391.3
PM1075 FIAT PANDA 2/2/2011 11200
LL6837 NISSAN NP300 2/14/2011 23035.65
LLD897 FORD RANGER 3/24/2011 30000
LMH273 NISSAN UD 80 4/20/2012 92232
BL177 KINGLONG CITY BUS 5/8/2012 80000
LLP190 MAHINDRA 8/9/2012 4500
PL2927 MG SALOON 8/23/2012 18000
LLD994 ISUZU KB72 4X2 D/C 6/11/2013 39130.44
LL6860 NISSAN NP300 S/CAB 9/20/2013 2000
PR2437 RANGE ROVER 9/23/2013 108000
LL6863 NISSAN NP300 S/CAB 10/2/2013 15000
PL3009 TOYOTA CELIA 1/1/2015 12450
LLD1118 ISUZU KB50 11/23/2016 40565.22 7
LL6876 CAM 1/1/2017 1000 5
PL3045 MAZDA 3 2/21/2017 8130 5
LLD1139 ISUZU KB250 2/23/2017 40565.22 7
LL6888 ISUZU S/CAB KB250 9/23/2017 28478.26 5
LL6890 ISUZU S/CAB KB250 11/30/2017 28478.26 5
LL6895 MAHINDRA SCORPIO 2/7/2018 46000 5
LL6896 MAHINDRA SCORPIO 2/7/2018 46000 5
LL6916 MAHINDRA SCORPIO 2/7/2018 46000 5
LL6917 MAHINDRA SCORPIO 2/7/2018 46000 5
LL6924 MAHINDRA SCORPIO 2/27/2018 46000 5
LL6926 MAHINDRA SCORPIO 2/27/2018 46000 5
LMH286 FAW 15.180 FL DROPSIDE 2/27/2018 47826.09 10
LMH309 FAW 15.180 FL DROPSIDE 2/27/2018 47826.09 10
LL6932 MAHINDRA SCORPIO 9/8/2018 46000 5
LL6970 ISUZU KB250 10/26/2018 44608.7 5
TRT353 CAT D7F 10/1/1983 5000
TRS71 FRONT END LOADER KOMATS3/1/1984 2200
TL43707 3000KG PAYLOAD 4/13/1984 720
TH4 3628 MOREWEAR 5/1/1984 560
TL4 3644 TINTO 5/4/1984 720
TL4 3650 TINTO 5/4/1984 720
TSW144 TINTO IND 4400LTS 6/1/1984 500
M705 BAIN 7/1/1984 200
LSW270 NISSAN W/SPRINKLER 5/1/1985 1200
TRT431 CATERPILLAR D7G 7/1/1987 8000
LT1046 UD85C TIPPER 2/10/2012 104347.83 10
LT1051 UD85C TIPPER 2/11/2012 104347.83 10
LT1052 UD85C TIPPER 2/12/2012 104347.83 10
LT1055 UD85C TIPPER 2/12/2012 104347.83 10

COMPILED BY W/CLERK D.MAWERE

AUTHORISED BY FOREMAN A.NKIWANE

.
.
YEARLY DPN($) ACC DPN($) NBV($)
900
700
800
1000
1500

2000
2000
200
2000
2000
1100
2500
950
100
10000
6000
1400
1500
700
1400
2500
7500
1800
5000
1200
1000
900
8000
5000
600
1200
700
1400
7000
1600
900
5795.03 23180.13 17385.09
200 600 400
1626 4878 3252
5795.03 17385.09 23180.13
5695.65 17086.96 11391.3
5695.65 17086.96 11391.3
9200 18400 27600
9200 18400 27600
9200 18400 27600
9200 18400 27600
9200 18400 27600
9200 18400 27600
4782.61 9565.22 38260.87
4782.61 9565.22 38260.87
9200 18400 27600
8921.74 17843.48 26765.22
11000
3000
700
700
700
700
1600
250
1200
11000
10434.78 83478.26 20869.57
10434.78 83478.26 20869.57
10434.78 83478.26 20869.57
10434.78 83478.26 20869.57
NO VEHICLE NO MAKE MODEL
1 AFB 9645 TOYOTA LANDCRUISER
2 AEO 2874 TOYOTA LANDROVER PICKUP
3 ACC 3935 NISSAN NP300
4 ACC 3924 NISSAN NP300
5 ABK 3591 MISTUBISH L200
6 ABK 3596 MISTUBISH L200
7 AEO 6820 MAZDA BT50 MAZDACBT50
8 ACM 0050 MAZDA BT50 BT 50 TWINCAB
9 ACM 2202 MAZDA BT50 MAZDA BT50

TOTALS
BOND VALUE ($) 4% OF THE VALUE($)
1189291 47571.64
1110000 44400
83250 3330
101750 4070
16650 666
20350 814
515262 20610.48
64750 2590
64750 2590

3166053 126642.12

You might also like