In: Accounting
Joseph’s Engineering Ltd need to acquire new equipment and it can either take a loan or have a lease option. The loan funds of $100 000 at 8.2% p.a. after tax, compounded semi-annually for 2 years. The company has three directors in the business and they pay individual income tax at an average rate of 35%. Inland Revenue Department (Tax office) allows depreciation at the rate of 50% p.a. on this equipment. Advise the company which is the better deal, the loan or a 2 year lease with four equal payments of $26,674 starting with the first payment at the signing of the contract. Assume that corporate tax rate is 28% for simplicity’s sake the tax benefits from each lease payment and the tax benefits forgone for depreciation are received without time lag in each half-year period. Required: a. Which method of financing would you recommend? Why? (Hint: Show analysis of cash flow) b. List potential benefits associated with leasing?
Solution:-
option 1 | loan | |||||
intrest rate | 8.2% | half yearly | ||||
0 | 6months | 12months | 18 months | 24months | ||
loan | $1,00,000 | (1,00,000) | ||||
interest | $2,100 | $2,100 | $2,100 | $2,100 | ||
Depreciation | ($50,000) | ($50,000) | ||||
Tax benefits (35%) |
=2,100 * 35% = $735 |
= (2100 + 50,000) * 35% = $18,235 |
= 2100 * 35% = $735 |
=( 2100 + 50,000) * 35% = $18,235 |
||
Net cash flow |
= 2100 - 735 = $1,365 |
= 18,235 - 2,100 = $16,135 |
= 2,100 - 735 = $1,365 |
= 18,235 - 2,100 = $16,135 |
||
Total cash flow |
=( 16,135 + 16,135)- (1,365 + 1,365) = 32270 - 2730 = $29,540 |
|||||
Option 2 | Lease | |||||
0 | 0months | 6months | 12months | 18months | ||
Lease amount | $26,674 | $26,674 | $26,674 | $26,674 | ||
Depreciation | $0 | $0 | $0 | $0 | ||
Tax benefits (35%) | $0 | $0 | $0 | $0 | ||
Net cash flow | $26,674 | $26,674 | $26,674 | $26,674 | ||
Total cash flow |
= 26,674 + 26,674 + 26,674 + 26,674 = $1,06,696 |
|||||
(b).Equipment leasing is most beneficial to companies when:-