In: Finance
Acme has branched out to rentals of office furniture to start-up companies. Consider a $5,000 desk. Desks last for six years and can be depreciated on a five-year MACRS schedule. Assume that lease rates for old and new desks are the same and that Acme’s pretax administrative costs are $800 per desk at the beginning of each year. The cost of capital is 9% and the tax rate is 35%. Lease payments are made in advance, that is, at the start of each year. The inflation rate is zero. What is the break-even operating lease rate for a new desk? (Do not round intermediate calculations. Round your answer to 2 decimal places.) Break-even operating lease rate
NPV of owning = -5000+PV of depreciation tax shields-PV of after tax administrative costs (annuity due) | |||||
Depreciation tax shield is worked out below: | |||||
Year | Depreciation % | Depreciation | Tax shield at 35% | PVIF at 9% | PV at 9% |
1 | 20.00 | $ 1,000 | $ 350.00 | 0.91743 | $ 321 |
2 | 32.00 | $ 1,600 | $ 560.00 | 0.84168 | $ 471 |
3 | 19.20 | $ 960 | $ 336.00 | 0.77218 | $ 259 |
4 | 11.52 | $ 576 | $ 201.60 | 0.70843 | $ 143 |
5 | 11.52 | $ 576 | $ 201.60 | 0.64993 | $ 131 |
6 | 5.76 | $ 288 | $ 100.80 | 0.59627 | $ 60 |
4.48592 | $ 1,386 | ||||
NPV of owning = -5000+1386-800*(1-35%)*PVIFAD(9,6) | 4.88965 | ||||
= 5000+1386-800*0.65*4.88965 = | $ 3,843 | ||||
Breakeven after tax operating lease rent = 3843/4.88965 = | $ 786 | ||||
Brekeven before tax operating lease rent = 786/65% = | $ 1,209 |