In: Accounting
17) Jim owns a lawn care service. He would like to obtain a new heavy duty trailer to haul his equipment and materials from job to job. He’s found one that will suit his needs. The purchase price is $8,500. Jim is in a 28% tax bracket and sales taxes are 5%. The cost of capital for Jim to purchase the trailer is 8%. The trailer qualifies for 5 year MACRS depreciation method. Jim intends on using the equipment for 60 months. The salvage value of the trailer at the end of the use period is $4500. Jim has also found a dealer that is willing to lease the trailer to him for 60 months for $150 per month. The lease payments would be due at the beginning of the month. Determine if Jim should lease or buy this trailer.
What is the total Lease Payment (include taxes)?
$157.50 |
Referencing problem 17...
What is the Book Value at the end of year 5?
$1,785 |
$1,028 |
Referencing problem 17...
What is the total cost of the buy decision?
$4,685 |
$4,512 |
YEAR | 1 | 2 | 3 | 4 | 5 | TOTAL |
OPENING W.D.V | 8925 | 7140 | 4855 | 3923 | 3471 | |
LESS DEPRECIATION | 1785 | 2284.8 | 932 | 452 | 400 | |
=8925*20% | =7140*32% | =4855*19.2% | =3923*11.52% | =3471*11.52% | ||
CLOSING W.D.V | 7140 | 4855.2 | 3923 | 3471 | 3071 | |
TAX SAVING @ 28% | 499.8 | 639.744 | 261 | 127 | 112 | 1639 |
P.V.F @ 8% | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 3.993 |
PRESENT VALUE OF TAX SAVING | 463 | 548 | 207 | 93 | 76 | 1388 |
SALVAGE VALUE | 4500 | |||||
P.V. OF SALVAGE | 3065 | |||||
TOTAL BUYING COST | 4473 | |||||
LEASE | ||||||
ANNUAL RENT | 1890 | |||||
TAX SAVING | 529 | |||||
NET ANNUAL RENT | 1361 | |||||
LEASE COST | 5771 |
LEASE COST IS HIGHER THAN BUYING COST SO SHOULD ADOPT TO BUY.
2. What is the total Lease Payment (include taxes)?
Ans) 150+5% tax =$ 157.50 per month
3). What is the total Lease Payment (include taxes)?
ans) $3071 (w.d.v at the end of 5th year)
4) What is the total cost of the buy decision?
ans) $ 4473