OSCAR THE TUTOR
oscardiura@gmail.com
+27737560989
for FAC MAC ECS DSC TAX QMI FIN INV BNU STA tutorials
OSCAR THE TUTOR
oscardiura@gmail.com
+27737560989
for FAC MAC ECS DSC TAX QMI FIN INV
BNU STA tutorials
1.1)
PV 400,000.00
I/YR 10%
P/YR 1
*P/YR 5
PMT 105,518.99
1.2)
Interest Payment Balance
Year 0 400,000.00
Year 1 40,000.00 105,518.99 334,481.01
Year 2 33,448.10 105,518.99 262,410.12
Year 3 26,241.01 105,518.99 183,132.14
Year 4 18,313.21 105,518.99 95,926.37
Year 5 9,592.64 105,518.99 0.01
, 1.3 & 1.4)
Year 0 year 1 year 2 Year 3 year 4 Year 5
Loan payment (105,518.99) (105,518.99) (105,518.99) (105,518.99) (105,518.99)
Tax savings @28% 35,000.00 33,165.47 31,147.48 28,927.70 26,485.94
After tax Cash outflow (70,518.99) (72,353.52) (74,371.51) (76,591.29) (79,033.05)
Discount factor @ 10% 0.91 0.83 0.75 0.68 0.62
Present value of
cashflows (64,108.17) (59,796.30) (55,876.41) (52,312.88) (49,073.31)
NPV (281,167.07)
workings
year 1 year 2 Year 3 year 4 Year 5
interest expense (40,000.00) (33,448.10) (26,241.01) (18,313.21) (9,592.64)
Wear and Tear (85,000.00) (85,000.00) (85,000.00) (85,000.00) (85,000.00)
Total Deductions (125,000.00) (118,448.10) (111,241.01) (103,313.21) (94,592.64)
Tax savings @28% 35,000.00 33,165.47 31,147.48 28,927.70 26,485.94
Annual Wear and tear (400000-60000)/4
85000
Annual Tax benefit of
wear and tear 23800
1.5 &1.6)
year 1 year 2 Year 3 year 4 Year 5
LEASE PAYMENTS (90,000.00) (90,000.00) (90,000.00) (90,000.00) (90,000.00)