In: Finance
You need a particular piece of equipment for your production process. An equipment-leasing company has offered to lease the equipment to you for
$9,800
per year if you sign a guaranteed
5-year
lease (the lease is paid at the end of each year). The company would also maintain the equipment for you as part of the lease. Alternatively, you could buy and maintain the equipment yourself. The cash flows from doing so are listed below (the equipment has an economic life of
5
years). If your discount rate is
7.1%,
what should you do?
Year 0 |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
−$40,200 |
−$1,800 |
−$1,800 |
−$1,800 |
−$1,800 |
Year | Cash Flow | PV Factor | PV Of Cash Flow | |
a | b | c=1/1.071^a | d=b*c | |
1 | $ -9,800 | 0.93371 | $ -9,150.33 | |
2 | $ -9,800 | 0.87181 | $ -8,543.72 | |
3 | $ -9,800 | 0.81401 | $ -7,977.33 | |
4 | $ -9,800 | 0.76005 | $ -7,448.49 | |
5 | $ -9,800 | 0.70966 | $ -6,954.71 | |
Present value of Lease payment | $ -40,074.58 | |||
If equipment bought | ||||
Year | Cash Flow | PV Factor | PV Of Cash Flow | |
a | b | c=1/1.071^a | d=b*c | |
0 | $ -40,200 | 1.00000 | $ -40,200.00 | |
1 | $ -1,800 | 0.93371 | $ -1,680.67 | |
2 | $ -1,800 | 0.87181 | $ -1,569.26 | |
3 | $ -1,800 | 0.81401 | $ -1,465.22 | |
4 | $ -1,800 | 0.76005 | $ -1,368.09 | |
Present value of cost of equipment | $ -46,283.24 | |||
Since present value of cash outflow under lease payment option is lower. | ||||
Company should opt for lease option. | ||||