Scribd Logo
Upload

Welcome to Scribd!

  • Rent Reliance

    Uploaded by

    Sharah Del Tabudlong Tude
    19 views2 pages
    This document provides details of vehicles and equipment owned and rented out by Reliance Inc, including pickup trucks, service vehicles, light vehicles, heavy equipment, and other equipment. It includes information on the type, brand, model, year, acquisition date, useful life, daily rental rates, acquisition costs, salvage values, payback periods, and discounted cash flows for each asset. It also shows computations for the weighted average cost of capital (WACC) of the company using costs of equity and debt.

    Original Description:

    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 provides details of vehicles and equipment owned and rented out by Reliance Inc, including pickup trucks, service vehicles, light vehicles, heavy equipment, and other equipment. It includes information on the type, brand, model, year, acquisition date, useful life, daily rental rates, acquisition costs, salvage values, payback periods, and discounted cash flows for each asset. It also shows computations for the weighted average cost of capital (WACC) of the company using costs of equity and debt.

    Copyright:

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

    Rent Reliance

    Uploaded by

    Sharah Del Tabudlong Tude
    This document provides details of vehicles and equipment owned and rented out by Reliance Inc, including pickup trucks, service vehicles, light vehicles, heavy equipment, and other equipment. It includes information on the type, brand, model, year, acquisition date, useful life, daily rental rates, acquisition costs, salvage values, payback periods, and discounted cash flows for each asset. It also shows computations for the weighted average cost of capital (WACC) of the company using costs of equity and debt.

    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

    RENT RELIANCE IN

    TYPE BRAND MODEL YEAR MODEL YEAR ACQUIRED


    TOYOTA HILUX-01 (PICK-UP) 2018 23-Jul-18
    TOYOTA HILUX-02 (PICK-UP) 2018 9-Oct-18
    TOYOTA HILUX-04 (PICK-UP) 2019 19-Mar-19
    TOYOTA HILUX CONQUEST (PICK-UP) 2018 14-Nov-18
    Service Vehicle: ISUZU CROSSWIND 2017 25-Feb-18
    ISUZU ST-01 (DOUBLE CAB) 2019 16-Nov-19
    JMC ST-02 (DROPSIDE) 2018 16-Jan-19
    ISUZU BT-01 (BOOMTRUCK) 2015 15-Jan-18
    Light Vehicle: MITSUBISHI BT-02 (BOOMTRUCK) 2014 13-Apr-18
    LIUGONG PL-01 (CLG855H) 2020 1-Jan-20
    LIUGONG PL-02 2020 2-Jan-20
    LONKING BH-02 2018 3-Jan-20
    LIUGONG BH-03 (CLG922E) 2019 4-Jan-20
    MITSUBISHI SLT (FUSO) 2013 9-Oct-18
    ISUZU PISON 2013 19-Mar-19
    Heavy Equipments: HONDA CONCRETE CUTTER 2013 14-Nov-18
    YANMAR BAGGERMIXER 2010 1-Jan-20
    YANMAR BAGGERMIXER 2010 16-Nov-19
    YANMAR BAGGERMIXER 2010 16-Jan-19
    YANMAR TOWERLIGHT 2010 15-Jan-18
    YANMAR TOWERLIGHT 2010 13-Apr-18
    YANMAR TOWERLIGHT 2010 1-Jan-20
    YANMAR TOWERLIGHT 2010 2-Jan-20
    SANWA SUBMERSIBLE WATER PUMP (2HP) 2010 3-Jan-20
    Other Equipments: SANWA SUBMERSIBLE WATER PUMP (1HP) 2010 4-Jan-20

    Computation for WACC = (Value of Equity/Value of Equity + Value of Debt)(Cost of Equity) + (Value of Debt/Value o

    Wherein: Cost of Equity= (Risk Free Rate + Beta)(Market Return - Risk Free Rate)
    Cost of Debt = Real Risk Free Rate + IP+ DRP + MRP

    Cost of Equity = (0.022+0.013)(0.08-0.022)= 0.00203


    Cost of Debt= (0.12)(1-0.3)=0.084

    WACC= (0.00203)(14,573,454/16149754)+(0.084)(1576,299/16149,754)=0.01
    RELIANCE INC.

    USEFUL DAILY Payback Payback Period SALVAGE Discounted


    ACQUISITION COST LIFE RENTAL Period (Years) VALUE Cash Flow
    1,210,000.00 8 2,000 605 10.08 100,000 - 199,450.35
    1,203,700.00 8 2,000 602 10.03 100,000 - 193,150.35
    1,221,000.00 9 2,000 611 10.18 100,000 - 101,643.91
    1,820,700.00 8 2,000 910 15.17 100,000 - 810,150.35
    680,000.00 8 2,000 340 5.67 50,000 284,375.00
    600,000.00 9 1500 400 6.67 50,000 216,658.57
    852,000.00 9 1500 568 9.47 50,000 - 35,341.43
    1,235,520.00 8 1500 824 13.73 50,000 - 500,694.84
    1,340,000.00 8 1500 893 14.89 100,000 - 559,000.68
    3,400,000.00 10 3000 1,133 18.89 200,000 - 1,514,107.79
    3,400,000.00 10 3000 1,133 18.89 200,000 - 1,514,107.79
    2,450,000.00 10 3000 817 13.61 150,000 - 609,372.14
    4,950,000.00 10 3000 1,650 27.50 250,000 - 3,018,843.45
    2,000,000.00 8 3000 667 11.11 100,000 - 530,350.00
    280,000.00 9 1000 280 4.67 20,000 252,247.85
    26,000.00 8 500 52 0.87 0 203,550.33
    42,000.00 10 1000 42 0.70 0 526,278.27
    42,000.00 9 1000 42 0.70 0 471,961.05
    42,000.00 9 1000 42 0.70 0 471,961.05
    180,000.00 8 1000 180 3.00 5,000 283,718.00
    180,000.00 8 1000 180 3.00 5000 283,718.00
    180,000.00 10 1000 180 3.00 5000 392,804.71
    180,000.00 10 1000 180 3.00 5000 392,804.71
    40,000.00 10 1000 40 0.67 0 528,278.27
    40,000.00 10 1000 40 0.67 0 528,278.27

    27,594,920.00 - 4,749,579.00

    (Value of Debt/Value of Equity + Value of Debt)(Cost of Debt)(1-Tax Rate)

    You might also like