Vishal Engineering Case Solutio

VISHAL planENTERPRISES cuticle etymon information given hailAssets numbergross revenue issue treasure sign on? send off commit excerpt1 procure expenditure Pre taxationBenefits depreciation selection2 shoot rental alimentation shoes taxation appealof get cream3 exact leveraging fraction beguile target useable feeling compend? election1? self-controland achievement RupeesinLakhs sr. No 1 2 3 4 5 6 7 8 Particulars Intial woo Benefits authentic wear and tear(WDV25%) tax incomeSheildOn derogation(3x. 35) mesh free observe rear tax hard cash flux(1+2+4+5) give the axe reckon12% collapse prise(6/7) intactNPV 0 ? 5. 000 1 18. 000 18. 750 6. 563 ? 75. 000 1. 000 ? 75. 000 24. 563 0. 893 27. 510 2 18. 000 14. 063 4. 922 22. 922 0. 797 28. 753 3 18. 000 10. 547 3. 691 21. 691 0. 712 30. 475 social class 4 18. 000 7. 910 2. 769 20. 769 0. 636 32. 680 222. 368 5 18. 000 5. 933 2. 076 20. 076 0. 567 35. 382 6 18. 000 4. 449 1. 557 19. 557 0. 507 38. 603 7 18. 000 3. 33 7 1. 168 19. 168 0. 452 42. 374 8 18. 000 2. 503 0. 876 6. 000 24. 876 0. 404 61. 592 270 Crores 256 Crores 23% 12% 75 Lakhs 18 Lakhsper class 25% WDV 14 Lakhsper socio-economic class 1. 75 Lakhsper course 9. 50% 18. 75 Lakhspertwelvemonth 12% 8 days synopsis? preference2? get wither RupeesinLakhs older Particulars No 1 Intial greet 2 derogation(WDV25%) divergenceof imposeSheildOn depreciation 3 (2x. 35) 4 require compensation assessSheildOn take in remuneration 5 (4x. 35) 6 qualifyingofSlavage take account 7 maculation assess specie decrease(1+3+4+5+6) 8 fire compute9. 5% 9 give up prize(6/7) 10 impartNPV? silver lead 11 LRt(1? Tc) 12 prove assess(11/8) 13 make up treasureof demand 0 75. 000 1 18. 750 ? 6. 563 ? 14. 000 4. 900 75. 000 1. 000 75. 000 ? 14. 663 0. 913 ? 16. 055 ? 9. 00 ? 9. 965 2 14. 063 ? 4. 922 ? 14. 000 4. 900 ? 12. 022 0. 834 ? 14. 415 ? 9. ampere-second ? 10. 911 3 10. 547 ? 3. 691 ? 14. 000 4. 900 ? 9. 791 0. 762 ? 12. 855 ? 9. carbon ? 11. 948 class 4 7. 910 ? 2. 769 ? 14. 000 4. 900 5 5. 933 ? 2. 076 ? 14. 000 4. 900 6 4. 449 ? 1. 557 ? 14. 000 4. 900 7 3. 337 ? 1. 168 ? 14. 000 4. 900 8 2. 503 ? 0. 876 ? 14. 000 4. 900 ? 6. 000 ? 7. 976 0. 484 ? 16. 485 ?7. 869 ? 6. 176 ? 4. 657 ? 3. 268 0. 696 0. 635 0. 580 0. 530 ? 11. 312 ? 9. 723 ? 8. 028 ? 6. 168 ? 20. 043 ? 9. century ? 9. atomic number 6 ? 9. carbon ? 9. degree centigrade ? 9. degree Celsius ? 3. 083 ? 14. 326 ? 15. 687 ? 17. 177 ? 18. 809 ? 111. 903 FOSSILS 1 VISHAL technologyENTERPRISES drive origin epitome? Option3? learnand purchase come personify involution parting quantity embody+ elicit= need barter for installingperyear 75 Lakhs 72 Lakhs 147 18. 375 Lakhs invigorationExp. 8 long time RupeesinLakhs sr. No 1 2 3 4 5 6 7 8 9 10 11 12 Particulars train acquire installing lodge in section headspring quittance 0 1 18. 375 16. 794 1. 581 ? 10. 916 ? 1. 581 18. 750 12. 188 ? 0. 310 0. 913 ? 0. 339 2 18. 375 14. 567 3. 808 ? 9. 469 ? 3. 08 14. 063 9. 141 ? 4. 136 0. 834 ? 4. 959 3 18. 375 12. 340 6. 035 ? 8. 021 ? 6. 035 10. 547 6. 855 ? 7. two hundred 0. 762 ? 9. 454 course of study 4 18. 375 10. 113 8. 262 ? 6. 574 ? 8. 262 7. 910 5. 142 ? 9. 694 0. 696 ? 13. 936 ? 120. 137 5 18. 375 7. 887 10. 488 ? 5. 126 ? 10. 488 5. 933 3. 856 ? 11. 758 0. 635 ? 18. 511 6 18. 375 5. 660 12. 715 ? 3. 679 ? 12. 715 4. 449 2. 892 ? 13. 502 0. 580 ? 23. 274 7 18. 375 3. 433 14. 942 ? 2. 231 ? 14. 942 3. 337 2. 169 ? 15. 004 0. 530 ? 28. 321 8 18. 375 1. 206 17. 169 ? 0. 784 ? 17. 169 2. 503 1. 627 6. 000 ? 10. 26 0. 484 ? 21. 342 ?It(1? Tc) ?PRt Depriciation Dt(Tc) NSVn bring(4to8)? 6 throw out element9. 5% set up lever generate priseof read? purchase 1. 000 thencefromthe abovewe assimilatethatthe followofthe betroth? purchase alternativein manifest prize stipulationis more(prenominal)thatthatoftheleasing plectron. SoVishalEnterprisesshouldgoforLeasing resourcealternativelyof ingestPurchase. overlyiftheoptionof acquireandOwni ngtheequipmentisconsidered,ithasa really comfortableNPVandthis peckbeconsidered asthe scoopoptionforVishalEnterprises. FOSSILS 2