Webster's Tree Farm is considering the purchase of a backhoe costing $47,000. The backhoe can be leased for 5 years at $13,900 per year or it can be purchased at an interest rate of 7 percent. The estimated life of the backhoe is 5 years after which time it will be worthless. The corporate tax rate is generally 35 percent. However, the company does not expect to owe any taxes for the next 6 years due to accumulated net operating losses. The backhoe belongs in a 20 percent CCA class. What is the net advantage to leasing?
Note: As Tax is not payable for 6 years, Depreciation is IRRELEVANT.
Year |
Discounting Factor [1/(1.07^year)] |
Cash Flow |
PV of Cash Flows (cash flow*discounting factor) |
0 | 1 | -47000 | -47000 |
1 | 0.934579439 | 13900 | 12990.65421 |
2 | 0.873438728 | 13900 | 12140.79832 |
3 | 0.816297877 | 13900 | 11346.54049 |
4 | 0.762895212 | 13900 | 10604.24345 |
5 | 0.712986179 | 13900 | 9910.507895 |
NPV = Sum of PVs |
9992.74436 |
Therefore, Net LOSS or COST of Leasing (instead of purchasing) is $9992.74
Get Answers For Free
Most questions answered within 1 hours.