Question
In: Finance
cost of machine= 10400000,lease payment = 3050000, you can borrow at 5.2% after taxes, depreciation straight...
cost of machine= 10400000,lease payment = 3050000, you can borrow
at 5.2% after taxes, depreciation straight line over four years ,
tax rate=35% fir the lessee abd 45 for lessor
should i buy or lease?
what is the NPV from lessors viewpoint?
what is the maximum payment and minimum payment?
should you buy or lease if machine is depreciated over 3 years
MACRS(0.3333,0.4445,0.1481,0.0741)
Solutions
Expert Solution
| Cost of Machine | 10400000 |
| life in years | 4 |
| Depreciation per year | 2600000 |
| Lessor point of view | |
| lease rent | 3050000 |
| less: Depreciation | 2600000 |
| EBT | 450000 |
| less: Tax @45% | 202500 |
| EAT | 247500 |
| Add: Depreciation | 2600000 |
| CFAT | 2847500 |
| PFAT for 4years @5.2% | 3.53 |
| TOTAL PV Cashinflows | 10051675 |
| NPV | -348325 |
| MAX & MIN lease payments | ||||||
| Annual installment | 10400000/3.53 | 2946175.637 | ||||
| End of Year | Installment | [email protected]% | Principal | oustanding loan | ||
| 1 | 2946176 | 540800 | 2405376 | 7994624 | ||
| 2 | 2946176 | 415720 | 2530455 | 5464169 | ||
| 3 | 2946176 | 284137 | 2662039 | 2802130 | ||
| 4 | 2946176 | 144046 | 2802130 | 0 | ||
| End of Year | Installment | Tax shield on Int & Dep @35% | Cashflow | PV f @5.2% | Pv of cash flows | |
| 1 | 2946176 | 1099280 | 1846896 | 0.951 | 1756398 | |
| 2 | 2946176 | 1055502 | 1890674 | 0.903 | 1707278 | |
| 3 | 2946176 | 1009448 | 1936728 | 0.859 | 1663649 | |
| 4 | 2946176 | 961580 | 1984596 | 0.816 | 1619430 | |
| Total | 6746755 | |||||
| Max annual after tax flow if installment @ end of year | ||||||
| [email protected]% | 3.53 | |||||
| Annual flow | 6746755/3.53 | 1911262.075 | ||||
| After tax rate | 0.65 | |||||
| Annual lease rent | 1911262/0.65 | 2940403 | ||||
| if installment @begining of year | ||||||
| [email protected]% | 3.713 | |||||
| Annual flow | 6746755/3.713 | 1817063 | ||||
| Annual lease rent | 1817063/0.65 | 2795482 | ||||
| Minimum lease rent will be indiferent lease rent | ||||||
| let R be rent | ||||||
| PV of lease rent | 3.713R | |||||
| PV of after tax benefits | 3.53X0.30R | 1.059R | ||||
| 6746756=3.713R-1.059R | ||||||
| R=2542109 | ||||||
| using MCRS given 4 year rates | ||||||
| Auumed asset depreciated over 4 Years | ||||||
| loan and int remains same | ||||||
| End of Year | Installment | Depreciation | Tax shield on Int & Dep @35% | Cashflow | PV f @5.2% | Pv of cash flows |
| 1 | 2946176 | 3466320 | 1402492 | 1543684 | 0.951 | 1468043 |
| 2 | 2946176 | 3082020 | 1224209 | 1721967 | 0.903 | 1554936 |
| 3 | 2946176 | 1540240 | 638532 | 2307644 | 0.859 | 1982266 |
| 4 | 2946176 | 770640 | 320140 | 2626036 | 0.816 | 2142845 |
| Total | 7148090 | |||||
| Lease rent | 3050000 | |||||
| Year | rent | tax saving | out flow | PVAF | Pv | |
| 1-4 years | 3050000 | 1067500 | 1982500 | 3.53 | 6998225 |
 jeff jeffy answered 2 years agoRelated Solutions(Straight Line Depreciation) A new machine cost $100,000, and will increase inventory by $10,000, A/R by...(Straight Line Depreciation) A new machine cost $100,000, and
will increase inventory by $10,000, A/R by $15,000, and A/P by
$5,000. This machine will reduce our expenses by $18,000 per year.
The machine will be depreciated to a zero book value in 10 years,
but could be sold for $12,000 at the end of 10 years. The marginal
tax rate is 35%, and the cost of capital is 12%. Calculate the
payback, NPV, IRR, and PI.
Daily Enterprises is purchasing a $14,000,000 machine. The machine will be depreciated using straight-line depreciation over...
Daily Enterprises is purchasing a $14,000,000 machine. The
machine will be depreciated using straight-line depreciation over
its 10 year life and will have no salvage value. The machine will
generate revenues of $7,500,000 per year along with fixed costs of
$2,000,000 per year.
(please show steps)
If Daily's marginal tax rate is 28%, what will be the cash flow
in each of years 1 to 10 (the cash flow will be the same each
year)?
If the discount rate is...
Daily Enterprises is purchasing a $10,000,000 machine. The machine will be depreciated using straight-line depreciation over...Daily Enterprises is purchasing a $10,000,000 machine. The
machine will be depreciated using straight-line depreciation over
its 8 year life and will have no salvage value. The machine will
generate revenues of $7,500,000 per year along with fixed costs of
$3,500,000 per year.
If Daily's marginal tax rate is 31%, what will be the cash flow
in each of years 1 to 8 (the cash flow will be the same each
year)?
Enter your answer rounded to the nearest whole...
Daily Enterprises is purchasing a $6,000,000 machine. The machine will be depreciated using straight-line depreciation over...Daily Enterprises is purchasing a $6,000,000 machine. The
machine will be depreciated using straight-line depreciation over
its 6-year life and will have no salvage value. The only costs are
fixed costs of $2,000,000 per year. What is the net present value
break-even level of sales revenue if the tax rate is 40 percent and
the discount rate is 10 percent?
Hull wants to borrow a car. After making a cash payment for tax, title, and a...Hull wants to borrow a car. After making a cash payment for tax,
title, and a down payment, he will finance $32, 445. The interest
rate is ½% per month and payments will be required for 5 years. a)
How much will Hull’s monthly payment be? b) What is the effective
annual rate of interest?
Payback Period and NPV: Taxes and Straight-Line Depreciation Assume that United Technologies Corporation is evaluating a...Payback Period and NPV: Taxes and Straight-Line Depreciation
Assume that United Technologies Corporation is evaluating a
proposal to change the company's manual design system to a
computer-aided design (CAD) system. The proposed system is expected
to save 13,500 design hours per year; an operating cost savings of
$55 per hour. The annual cash expenditures of operating the CAD
system are estimated to be $300,000. The CAD system requires an
initial investment of $750,000. The estimated life of this system
is...
Payback Period and NPV: Taxes and Straight-Line Depreciation Assume that United Technologies is evaluating a proposal...Payback Period and NPV:
Taxes and Straight-Line Depreciation
Assume that United Technologies is evaluating a proposal to change
the company's manual design system to a computer-aided design (CAD)
system. The proposed system is expected to save 10,000 design hours
per year; an operating cost savings of $40 per hour. The annual
cash expenditures of operating the CAD system are estimated to be
$200,000. The CAD system requires an initial investment of
$500,000. The estimated life of this system is five...
You purchased a machine for $1.13 million three years ago and have been applying straight-line depreciation...You purchased a machine for $1.13 million three years ago and
have been applying straight-line depreciation to zero for a
seven-year life. Your tax rate is 22% . If you sell the machine
today (after three years of depreciation) for $778,000 , what is
your incremental cash flow from selling the machine?
You lease a car with a $600 down payment (due at the start of the lease),...You lease a car with a $600 down payment (due at the start of
the lease), 48 monthly payments of $553 (first payment due one
month from today), and a $12,000 residual value. You plan to keep
the car for 6 years total and sell it for an estimated $7,000. If
your cost of capital is an APR of 4.8% (compounded monthly), what
is the net cost of the lease including the effects of down payment,
lease payments, residual value,...
You can currently borrow or invest in the US at 2% and you can borrow or...You can currently borrow or invest in the US at 2% and you can
borrow or invest in Japan at 3%. The current exchange rate is
$0.01/Yen. Inflation rate in the US is expected to be 5% and
expected to be 1% in Japan. If the exchange rates will have
adjusted to differences in inflation by the end of one year, show
how these numbers will allow you to make profit. Be Specific. Show
the profit you would make at...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|