Professional Documents
Culture Documents
Accounting Methods
YEAR 1 2 3 4 TOTAL
Discount
Factor @10% 0.909 0.826 0.751 0.683 3.169
Instalment p.a= Balance Amount
PVAF at 10% for 4th year
=1800000-1500000
=3000000
Year Opening (Q/S HP) loan/DP O/S BAL AT
Balance Installment END
1 1500000 420000 1080000
2 1080000 390000 690000
3 690000 360000 330000
4 330000 330000 0
Year INTEREST DEPRECIATION TOTAL TAX NET INSTALLMENT NET DISCOUNT PRESENT
EXP 30% SAVINGS CASH FLOW FACTOR VALUE
1 15000 15000 30000 9000 21000 35000 -14000 0.862 -12068
2 12000 12750 24750 7425 17325 32000 -14675 O.743 -10904
3 9000 10838 19838 5951 13887 29000 -15113 0.641 -9688
4 6000 9212 15212 4564 10648 26000 -15352 0.552 -8474
5 3000 7830 10830 3249 7581 23000 -15419 0.476 -7339
6 6656 6656 1997 4659 4659 0.410 1910
7 5657 5657 1697 3960 3960 0.354 1402
8 4809 4809 1443 3366 3366 0.305 1027
9 4087 4087 1226 2861 2861 0.263 752
10 3474 3474 1042 2432 2432 0.227 552
NET CASH P.V -42830
YEARS AMOUNT P.V PV
PV 0.862
DISCOUNT
FACTOR 16%
O.743
LEASE RENT 1 TO 5 YEARS 35000 3.274 114590
3 169.68
YEARS AMOUNT P.V PV
DISCOUNT FACTOR
10%
LESS :TAX @
35% 1 TO 3 YEARS 25.40 2.486 63
117.28
0.909 + 0.826 + 0.751 =2.486
Hi-Fi Builders Ltd needs to acquire the use of a crane for its
construction business. The crane if purchased outright will cost
Rs.10,00,000. A hire purchase and leasing company has offered the
following two alternatives :
Hire Purchase :
Rs.2,50,000 will be repayable on signing of the agreement . Three
annual instalments of Rs.4,00,000 will be payable at the end of each
year starting from year one. The ownership in the crane will be
transferred automatically at the end of the third year. It is assumed that
the company will be able to claim depreciation on straight line basis
with zero salvage value.
Leasing :
RS.20,000 will be payable towards initial service fee upon signing of
the lease agreement . Annual lease rent of Rs.4,32,000 is payable at the
end of each year starting from first ,for a period of three years.
OPTION I
DEP 1000000/3 333333.33