Professional Documents
Culture Documents
2-METHOD INVESTMENT
Both the options are viable and get fruitful results for
investors.
Where investors are in need of keeping their car
then option 1 is more viable.
If the option is more towards typical investment
opportunity then option 2 is more suited
FINANCIAL MODEL
Option 1 Option2
Initial Investment (1000,000) (100,000)
Maintenance & MGT (Monthly) (30,000) (30,000)
Monthly return 70,000 70,000
Premium 000 3,000
Disposal after 4 years 80,000 000
CASH FLOW
Detailed Cash Month Month Month Month Month Month Month Month Month Month Month
Month 1 Y2 Y3 Y4 Total
Flow 2 3 4 5 6 7 8 9 10 11 12
Opening 0 (960,000) (920,000) (880,000) (840,000) (800,000) (760,000) (720,000) (680,000) (640,000) (600,000) (560,000) (520,000) 260,800 1,088,000
Return Basic Car 70,000 70,000 70,000 70,000 70,000 70,000 70,000 70,000 70,000 70,000 70,000 70,000 1,164,800 1,237,600 1,274,000 4,516,400
Maintananace (20,000) (20,000) (20,000) (20,000) (20,000) (20,000) (20,000) (20,000) (20,000) (20,000) (20,000) (20,000) (264,000) (290,400) (319,440) (1,113,840)
Management Fee (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (10,000) (120,000) (120,000) (120,000) (480,000)
Total
(960,000) (920,000) (880,000) (840,000) (800,000) (760,000) (720,000) (680,000) (640,000) (600,000) (560,000) (520,000) 260,800 1,088,000 1,922,560 2,922,560