Buy Lease Analysis
1. **Stating the Problem**: A firm must decide between buying or leasing motor vehicles priced at 500 million K. The vehicles have a 5-year usage,
residual value is 10% of cost (resale value), and straight-line depreciation is used.
The firm’s tax rate is 30%. Leasing involves 24% annual interest, 50% down payment, equal monthly payments over 5 years, and a final payment of 1% of loan amount.
2. **Calculate Depreciation for Buy Option**:
Cost = 500m
Residual Value = 10% of 500m = 50m
Depreciable amount = 500m - 50m = 450m
Annual depreciation = 450m / 5 = 90m per year
3. **Calculate Tax Shield from Depreciation**:
Tax shield = Depreciation * tax rate = 90m * 0.3 = 27m per year
4. **Calculate Net Cost of Buying (Ignoring financing for now)**:
Net cost per year after tax shield = Annual depreciation - Tax shield = 90m - 27m = 63m
Over 5 years = 63m * 5 = 315m
But we must consider the initial cost and the salvage value after 5 years:
Initial cost = 500m
Less salvage (resale) value (after tax effect) = 50m * (1 - 0.3) = 35m
Net cost of buying = Initial cost - After tax salvage value - Tax shield total
= 500m - 35m - (27m * 5) = 500m - 35m - 135m = 330m
5. **Lease Option Calculations:**
Loan amount = 500m
Down payment (50%) = 250m
Loan balance to amortize = 250m
Interest rate = 24% annual
Duration = 5 years = 60 months
Monthly interest rate = 24% / 12 = 2% = 0.02
Use amortization formula for monthly payment $P$:
$$P = L \times \frac{r(1+r)^n}{(1+r)^n - 1}$$
Where $L$ = loan amount 250m, $r$=0.02, $n$=60
Calculate numerator:
$$0.02 \times (1.02)^{60}$$
Calculate denominator:
$$(1.02)^{60} - 1$$
Using $$ (1.02)^{60} \approx 3.28103 $$
Numerator = $$0.02 \times 3.28103 = 0.0656206$$
Denominator = $$3.28103 - 1 = 2.28103$$
Monthly payment $$P = 250m \times \frac{0.0656206}{2.28103} = 250m \times 0.02877 = 7.1925m$$
Total payments over 60 months = $$7.1925m \times 60 = 431.55m$$
Add down payment = 250m
Add final payment (1% of loan) = $$250m \times 0.01 = 2.5m$$
Total lease payments = $$250m + 431.55m + 2.5m = 684.05m$$
6. **Calculate Tax Benefit on Lease Payments**:
All lease payments are typically tax deductible. Tax benefit = 30% of lease payments
Tax benefit = $$0.3 \times 684.05m = 205.215m$$
7. **Net cost of lease after tax**:
Net lease cost = Total lease payments - Tax benefit
Net lease cost = $$684.05m - 205.215m = 478.835m$$
8. **Comparison and Advice**:
Net cost buy option = 330m
Net cost lease option = 478.835m
Since 330m < 478.835m, buying the vehicles is financially better for the firm.
**Final conclusion:** The firm should buy the motor vehicles rather than lease them as it results in a significantly lower net cost over 5 years.