Scribd Logo
Upload

Welcome to Scribd!

  • 38 views

    Exhibit 1 Type of Expenses 1 2 3 4 5: Total 12148 12908 12908 12908 12908

    Uploaded by

    Aditya Bansal
    This document shows expenses for a vehicle over 5 years including gasoline, repairs, tires, insurance, taxes, depreciation. It also calculates the net present value of buying versus leasing the vehicle. Buying results in total cash flows of -$17,347.86 over 5 years while leasing results in total cash flows of -$18,026.67, making leasing the more expensive option according to the net present value analysis.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Exhibit 1 Type of Expenses 1 2 3 4 5: Total 12148 12908 12908 12908 12908

    Uploaded by

    Aditya Bansal
    38 views2 pages
    This document shows expenses for a vehicle over 5 years including gasoline, repairs, tires, insurance, taxes, depreciation. It also calculates the net present value of buying versus leasing the vehicle. Buying results in total cash flows of -$17,347.86 over 5 years while leasing results in total cash flows of -$18,026.67, making leasing the more expensive option according to the net present value analysis.

    Original Description:

    rb

    Original Title

    15P083 Riverbend Telephone

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document shows expenses for a vehicle over 5 years including gasoline, repairs, tires, insurance, taxes, depreciation. It also calculates the net present value of buying versus leasing the vehicle. Buying results in total cash flows of -$17,347.86 over 5 years while leasing results in total cash flows of -$18,026.67, making leasing the more expensive option according to the net present value analysis.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    38 views2 pages

    Exhibit 1 Type of Expenses 1 2 3 4 5: Total 12148 12908 12908 12908 12908

    Uploaded by

    Aditya Bansal
    This document shows expenses for a vehicle over 5 years including gasoline, repairs, tires, insurance, taxes, depreciation. It also calculates the net present value of buying versus leasing the vehicle. Buying results in total cash flows of -$17,347.86 over 5 years while leasing results in total cash flows of -$18,026.67, making leasing the more expensive option according to the net present value analysis.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 2

    Exhibit 1

    Type of Expenses
    Gasoline
    Repairs and Maintenance
    Tires
    Insurance
    Registration and Taxes
    Depriciation
    Depriciation (DDBM)
    Total

    1
    3600
    800
    2400
    848
    4500
    9720
    12148

    2
    3600
    928
    760
    2400
    720
    4500
    5832
    12908

    3
    3600
    1048
    760
    2400
    600
    4500
    3500
    12908

    4
    3600
    1160
    760
    2400
    488
    4500
    2100
    12908

    5
    3600
    1264
    760
    2400
    384
    4500
    1348
    12908

    0
    1800

    -456
    1800

    -456
    1800

    -456
    1800

    1800

    1344

    1344

    1344

    -456
    1800
    1800
    3144

    0
    3888

    -456
    2332.8

    -456
    1400

    -456
    840

    3888
    -17347.86

    1877

    944

    384

    -456
    539.2
    1800
    1883

    -4320

    -4320

    -4320

    -4320

    -4320

    -4320

    -4320

    -4320

    -4320

    -4320

    Buying
    0
    -24300
    Incremental EBITDA
    Incremental Depriciation
    Salvage Value
    Total Cashflows

    NPV
    DDBM
    Incremental EBITDA
    Incremental Depriciation
    Salvage Value
    Total Cashflows
    NPV
    Leasing
    Leasing Expenses
    Opportunity Cost
    Total Cashflows
    NPV

    -18026.67

    -17441.35

    You might also like