Scribd Logo
Importer

Bienvenue sur Scribd !

  • Lease Quiz

    Transféré par

    ashwajeet1
    9 vues12 pages
    Kd 12% Lease Tax rate 30% 1 4.28284992 After tax kd 0.084 1 Annuity Factor for Loan 3.6047762 1 Yearly installment 16644.5839 1 no of years 5 1 salvage value 1500 WACC 11% Commission 8% Lease Installment -15077.

    Description originale:

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Formats disponibles

    XLSX, PDF, TXT ou lisez en ligne sur Scribd

    Avez-vous trouvé ce document utile ?

    Ce contenu est-il inapproprié ?

    Signaler ce document
    Kd 12% Lease Tax rate 30% 1 4.28284992 After tax kd 0.084 1 Annuity Factor for Loan 3.6047762 1 Yearly installment 16644.5839 1 no of years 5 1 salvage value 1500 WACC 11% Commission 8% Lease Installment -15077.

    Droits d'auteur :

    Attribution Non-Commercial (BY-NC)
    Téléchargez comme XLSX, PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    9 vues12 pages

    Lease Quiz

    Transféré par

    ashwajeet1
    Kd 12% Lease Tax rate 30% 1 4.28284992 After tax kd 0.084 1 Annuity Factor for Loan 3.6047762 1 Yearly installment 16644.5839 1 no of years 5 1 salvage value 1500 WACC 11% Commission 8% Lease Installment -15077.

    Droits d'auteur :

    Attribution Non-Commercial (BY-NC)
    Téléchargez comme XLSX, PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    sur 12

    1

    2
    3
    4
    5

    Initial
    Installment Interest
    Principal
    Final
    60000.00
    16644.58
    7200.00
    9444.58
    50555.42
    50555.42
    16644.58
    6066.65
    10577.93
    39977.48
    39977.48
    16644.58
    4797.30
    11847.29
    28130.20
    28130.20
    16644.58
    3375.62
    13268.96
    14861.24
    14861.24
    16644.58
    1783.35
    14861.24
    0.00

    Installment Interest Tax shield Depn tax shield Net Cash Flow Salvage Value NPV
    -16644.584
    2160.00
    3600
    -10884.58
    - 45,203.24
    -16644.584
    1819.99
    3600
    -11224.59
    -16644.584
    1439.19
    3600
    -11605.39
    -16644.584
    1012.69
    3600
    -12031.90
    -16644.584
    535.00
    3600
    -12509.58
    966

    Kd
    12%
    Lease
    Tax rate
    30%
    1
    4.28284992 After tax kd
    0.084
    1
    Annuity Factor for Loan
    3.6047762
    1
    Yearly installment
    16644.5839
    1
    no of years
    5
    1
    salvage value
    1500
    WACC
    11%
    Commission
    8%
    Lease Installment
    -15077.82

    Depn

    12000

    1
    2
    3
    4
    5

    Initial
    Installment Interest
    Principal
    Final
    60000.00
    19200.00
    7200.00
    12000.00
    48000.00
    48000.00
    17760.00
    5760.00
    12000.00
    36000.00
    36000.00
    16320.00
    4320.00
    12000.00
    24000.00
    24000.00
    14880.00
    2880.00
    12000.00
    12000.00
    12000.00
    13440.00
    1440.00
    12000.00
    0.00

    Installment Interest Tax shield Depn tax shield Net Cash Flow Salvage Value NPV
    -19200
    2160.00
    3600
    -13440.00
    - 45,203.24
    -17760
    1728.00
    3600
    -12432.00
    -16320
    1296.00
    3600
    -11424.00
    -14880
    864.00
    3600
    -10416.00
    -13440
    432.00
    3600
    -9408.00
    966

    Kd
    12%
    Lease
    Tax rate
    30%
    1
    4.28284992 After tax kd
    0.084
    1
    Annuity Factor for Loan
    3.6047762
    1
    Yearly installment
    16644.5839
    1
    no of years
    5
    1
    salvage value
    1500
    WACC
    11%
    Commission
    8%
    Lease Installment
    -15077.82
    (considering lease payments due at the start of the year)
    By formula
    - 15,077.82

    Depn

    12000

    1
    2
    3
    4
    5

    Initial
    Installment Interest
    Principal
    Final
    60000.00
    19200.00
    7200.00
    12000.00
    48000.00
    48000.00
    17760.00
    5760.00
    12000.00
    36000.00
    36000.00
    16320.00
    4320.00
    12000.00
    24000.00
    24000.00
    14880.00
    2880.00
    12000.00
    12000.00
    12000.00
    13440.00
    1440.00
    12000.00
    0.00

    Installment Interest Tax shield Depn tax shield Net Cash Flow Salvage Value NPV
    -19200
    2160.00
    3600
    -13440.00
    - 45,131.11
    -17760
    1728.00
    3600
    -12432.00
    -16320
    1296.00
    3600
    -11424.00
    -14880
    864.00
    3600
    -10416.00
    -13440
    432.00
    3600
    -9408.00
    966
    (discounted at kd(1-t) )

    Kd
    12%
    Tax rate
    30%
    1
    3.95 After tax kd
    0.084
    1
    Annuity Factor for Loan
    3.6047762
    1
    Yearly installment
    16644.5839
    1
    no of years
    5
    1
    salvage value
    1500
    WACC
    11%
    Commission
    8%
    Lease Installment
    -16318.28
    (considering lease payments due at the end of the year)
    By formula
    - 16,318.28
    Lease

    Depn

    12000

    Vous aimerez peut-être aussi