SlideShare a Scribd company logo
Q . Following are the details available from the books of Mitto 
manufacturing company. The company is in the business of leasing 
out machines to corporate houses which manufacture computer 
chips 
1 .Cost of machinery to be leased out Rs 150000 
2 .Estimated useful life 5 years 
3 .Estimated salvage value Rs 10000 
4 .Estimated lease rental Rs 45000 PA 
5 .The company follows WDV method of depreciation at 25% 
Assuming tax rate of 35%, You are required to 
(a) Evaluate the leasing option to the company 
(b) Calculate the break even lease rental and minimum lease rental 
to be charge by the company if the expected NPV to be earned is 
Rs10000
The company’s overall Cost of capital is 18% 
The PVF @ 18% are 
Year 1 2 3 4 5 
PVF 0.847 0.718 0.609 0.516 0.437
Solution: 
(a) Annual depreciation charge: 
Year Book value Depreciation Balance at the 
end 
1 150000 37500 112500 
2 112500 28125 84375 
3 84375 21094 63281 
4 63281 15820 47460 
5 47460 11865 35595
(b) Capital loss on Salvage value: 
35595 - 10000 = 25595 
(c) Tax shield (savings) on capital loss: 
25595 *.35 = 8958
(d) Evaluation table 
Particulars 0 1 2 3 4 5 
Cost of machine 
(1) 
(150000) ------ ------- ------ ------ ------ 
Lease rent (2) ----- 45000 45000 45000 45000 45000 
Depreciation (3) ----- (37500) (28125) (21094) (15820) (11865) 
EBT (4) ----- 7500 16875 23906 29180 33135 
Tax @ 35%(5) ----- (2625) (5906) (8367) (10213) (11597) 
EAT (6) ----- 4875 10969 15539 18967 21538 
Estimated Salvage 
----- ----- ----- ----- ----- 10000 
value (7) 
Tax savings (8) ----- ----- ----- ----- ----- 8958 
Net cash flow 
(1+3+6+7+8) (9) 
(15000) 45375 39094 36663 34787 52361 
PVF (10) 1.00 0.847 0.718 0.609 0.516 0.437 
PV of Net cash 
flow (9)*(10) 
(15000) 35892 28069 22309 17950 24111 
Net present value (21669)
Calculation of B/E lease rental: 
( NPV of leasing benefits + target NPV 
expected to be earned ) 
PV of annuity at COC] 
1 – tax rate
NPV of leasing benefits : 
= 150000 – 
[(10000*0.437)+(37500*.35*0.847)+(28125*.35*0.71 
8)+(21094*.35*0.609)+(15820*.35*0.516)+(11865*.3 
5*0.437)+(8958*0.437) 
= 150000 – 
[4370+11117+7068+4496+2857+1815+3915] 
= 150000 – 35638 
=114362
Break even rental: 
114362 
3.127 
= 
1 – 0.35 
36572 
= 
0.65 
= 56265
Calculation of desired lease 
rental to be charged : 
Required NPV of leasing benefits + target NPV to be 
earned 
PV of annuity to over all COC 
= 
1 – tax rate 
114362 + 10000 
3.127 
= 
0.65 
= 61185
Leasing valuation

More Related Content

What's hot

Ch3 hw2 soln
Ch3 hw2 solnCh3 hw2 soln
Ch3 hw2 soln
Nour Dagher
 
ANTISMOG prez March 2022.franchise
ANTISMOG prez March 2022.franchiseANTISMOG prez March 2022.franchise
ANTISMOG prez March 2022.franchise
ANTISMOG
 
Single Facility Lot Size Model Elsp
Single Facility Lot Size Model   ElspSingle Facility Lot Size Model   Elsp
Single Facility Lot Size Model Elsp
3abooodi
 
Solutions Financial Accounting - Revenue Recognition
Solutions Financial Accounting - Revenue RecognitionSolutions Financial Accounting - Revenue Recognition
Solutions Financial Accounting - Revenue Recognition
Fabiola Kristi
 
Accounting 970602 paper 2 structured questions october november 2007
Accounting 970602 paper 2 structured questions october november 2007 Accounting 970602 paper 2 structured questions october november 2007
Accounting 970602 paper 2 structured questions october november 2007
Alpro
 
Accounting 970602 paper 2 structured questions october november 2006
Accounting 970602 paper 2 structured questions october november 2006 Accounting 970602 paper 2 structured questions october november 2006
Accounting 970602 paper 2 structured questions october november 2006
Alpro
 
Cash flow
Cash flowCash flow
Cash flow
Michael Chang
 
Extract information from simple bar diagram
Extract information from simple bar diagramExtract information from simple bar diagram
Extract information from simple bar diagram
Nadeem Uddin
 
Linear Programming
Linear ProgrammingLinear Programming
Linear Programming
syed_shahzad786
 
Q 3-25 Describe fair value as it relates to assets and liabilities.
Q 3-25 Describe fair value as it relates to assets and liabilities.Q 3-25 Describe fair value as it relates to assets and liabilities.
Q 3-25 Describe fair value as it relates to assets and liabilities.
AmeliaJecksons
 
Doc 20191016-wa0012
Doc 20191016-wa0012Doc 20191016-wa0012
Doc 20191016-wa0012
BRIGHTONVUTA
 
Uop acc 422 week 3 wiley plus assignment
Uop acc 422 week 3 wiley plus assignmentUop acc 422 week 3 wiley plus assignment
Uop acc 422 week 3 wiley plus assignment
uopassignment
 
Uop acc 422 week 3 wiley plus assignment
Uop acc 422 week 3 wiley plus assignmentUop acc 422 week 3 wiley plus assignment
Uop acc 422 week 3 wiley plus assignment
cherriesjoy
 
Accounting 970602 paper 2 structured questions october november 2008
Accounting 970602 paper 2 structured questions october november 2008 Accounting 970602 paper 2 structured questions october november 2008
Accounting 970602 paper 2 structured questions october november 2008
Alpro
 
Management information may jun 2016 Knowledge Level Question ICAB
Management information may jun 2016 Knowledge Level Question ICAB Management information may jun 2016 Knowledge Level Question ICAB
Management information may jun 2016 Knowledge Level Question ICAB
Sazzad Hossain, ITP, MBA, CSCA™
 

What's hot (15)

Ch3 hw2 soln
Ch3 hw2 solnCh3 hw2 soln
Ch3 hw2 soln
 
ANTISMOG prez March 2022.franchise
ANTISMOG prez March 2022.franchiseANTISMOG prez March 2022.franchise
ANTISMOG prez March 2022.franchise
 
Single Facility Lot Size Model Elsp
Single Facility Lot Size Model   ElspSingle Facility Lot Size Model   Elsp
Single Facility Lot Size Model Elsp
 
Solutions Financial Accounting - Revenue Recognition
Solutions Financial Accounting - Revenue RecognitionSolutions Financial Accounting - Revenue Recognition
Solutions Financial Accounting - Revenue Recognition
 
Accounting 970602 paper 2 structured questions october november 2007
Accounting 970602 paper 2 structured questions october november 2007 Accounting 970602 paper 2 structured questions october november 2007
Accounting 970602 paper 2 structured questions october november 2007
 
Accounting 970602 paper 2 structured questions october november 2006
Accounting 970602 paper 2 structured questions october november 2006 Accounting 970602 paper 2 structured questions october november 2006
Accounting 970602 paper 2 structured questions october november 2006
 
Cash flow
Cash flowCash flow
Cash flow
 
Extract information from simple bar diagram
Extract information from simple bar diagramExtract information from simple bar diagram
Extract information from simple bar diagram
 
Linear Programming
Linear ProgrammingLinear Programming
Linear Programming
 
Q 3-25 Describe fair value as it relates to assets and liabilities.
Q 3-25 Describe fair value as it relates to assets and liabilities.Q 3-25 Describe fair value as it relates to assets and liabilities.
Q 3-25 Describe fair value as it relates to assets and liabilities.
 
Doc 20191016-wa0012
Doc 20191016-wa0012Doc 20191016-wa0012
Doc 20191016-wa0012
 
Uop acc 422 week 3 wiley plus assignment
Uop acc 422 week 3 wiley plus assignmentUop acc 422 week 3 wiley plus assignment
Uop acc 422 week 3 wiley plus assignment
 
Uop acc 422 week 3 wiley plus assignment
Uop acc 422 week 3 wiley plus assignmentUop acc 422 week 3 wiley plus assignment
Uop acc 422 week 3 wiley plus assignment
 
Accounting 970602 paper 2 structured questions october november 2008
Accounting 970602 paper 2 structured questions october november 2008 Accounting 970602 paper 2 structured questions october november 2008
Accounting 970602 paper 2 structured questions october november 2008
 
Management information may jun 2016 Knowledge Level Question ICAB
Management information may jun 2016 Knowledge Level Question ICAB Management information may jun 2016 Knowledge Level Question ICAB
Management information may jun 2016 Knowledge Level Question ICAB
 

Viewers also liked

Leasing presentation
Leasing presentation Leasing presentation
Portfolio Analysis
Portfolio AnalysisPortfolio Analysis
Portfolio Analysis
productcampnyc
 
Portfolio Analysis
Portfolio AnalysisPortfolio Analysis
Portfolio Analysis
TBG Marketing
 
Leasing
LeasingLeasing
Leasing
Online
 
Cost of capital and investment theory
Cost of capital and investment theoryCost of capital and investment theory
Cost of capital and investment theory
Monzur Morshed Patwary
 
Cash flow forecasting
Cash flow forecastingCash flow forecasting
Cash flow forecasting
mrvhill
 
Financial risk management
Financial risk managementFinancial risk management
Financial risk management
Nam Ngo
 
Operational research on Assignment ppt
Operational research on Assignment pptOperational research on Assignment ppt
Operational research on Assignment ppt
Nirali Solanki
 
Break Even Analysis
Break Even AnalysisBreak Even Analysis
Break Even Analysis
Nikhil Das
 
Forecasting Cash Flows
Forecasting Cash FlowsForecasting Cash Flows
Forecasting Cash Flows
tutor2u
 
Cost of capital
Cost of capitalCost of capital
Cost of capital
Viquaco
 
Portfolio analysis
Portfolio analysisPortfolio analysis
Portfolio analysis
Bhargavi Bhanu
 
Lease finance
Lease   financeLease   finance
Lease finance
Subin Raj
 
Sequencing problems in Operations Research
Sequencing problems in Operations ResearchSequencing problems in Operations Research
Sequencing problems in Operations Research
Abu Bashar
 
Cost of capital
Cost of capitalCost of capital
Cost of capital
Sweetp999
 
Ca chap 13 standard costing&variance analysis(2)
Ca chap 13 standard costing&variance analysis(2)Ca chap 13 standard costing&variance analysis(2)
Ca chap 13 standard costing&variance analysis(2)
DSDEVDA
 
Cost Of Capital
Cost Of CapitalCost Of Capital
Cost Of Capital
yashpal01
 
Cost of capital....ppt
Cost of capital....pptCost of capital....ppt
Cost of capital....ppt
Nupur Bhalla
 
Cost Of Capital
Cost Of CapitalCost Of Capital
Cost Of Capital
elvieentero
 
Solving Transportation Problem in Operations Research
Solving Transportation Problem in Operations ResearchSolving Transportation Problem in Operations Research
Solving Transportation Problem in Operations Research
Chandan Pahelwani
 

Viewers also liked (20)

Leasing presentation
Leasing presentation Leasing presentation
Leasing presentation
 
Portfolio Analysis
Portfolio AnalysisPortfolio Analysis
Portfolio Analysis
 
Portfolio Analysis
Portfolio AnalysisPortfolio Analysis
Portfolio Analysis
 
Leasing
LeasingLeasing
Leasing
 
Cost of capital and investment theory
Cost of capital and investment theoryCost of capital and investment theory
Cost of capital and investment theory
 
Cash flow forecasting
Cash flow forecastingCash flow forecasting
Cash flow forecasting
 
Financial risk management
Financial risk managementFinancial risk management
Financial risk management
 
Operational research on Assignment ppt
Operational research on Assignment pptOperational research on Assignment ppt
Operational research on Assignment ppt
 
Break Even Analysis
Break Even AnalysisBreak Even Analysis
Break Even Analysis
 
Forecasting Cash Flows
Forecasting Cash FlowsForecasting Cash Flows
Forecasting Cash Flows
 
Cost of capital
Cost of capitalCost of capital
Cost of capital
 
Portfolio analysis
Portfolio analysisPortfolio analysis
Portfolio analysis
 
Lease finance
Lease   financeLease   finance
Lease finance
 
Sequencing problems in Operations Research
Sequencing problems in Operations ResearchSequencing problems in Operations Research
Sequencing problems in Operations Research
 
Cost of capital
Cost of capitalCost of capital
Cost of capital
 
Ca chap 13 standard costing&variance analysis(2)
Ca chap 13 standard costing&variance analysis(2)Ca chap 13 standard costing&variance analysis(2)
Ca chap 13 standard costing&variance analysis(2)
 
Cost Of Capital
Cost Of CapitalCost Of Capital
Cost Of Capital
 
Cost of capital....ppt
Cost of capital....pptCost of capital....ppt
Cost of capital....ppt
 
Cost Of Capital
Cost Of CapitalCost Of Capital
Cost Of Capital
 
Solving Transportation Problem in Operations Research
Solving Transportation Problem in Operations ResearchSolving Transportation Problem in Operations Research
Solving Transportation Problem in Operations Research
 

Similar to Leasing valuation

fac3671
fac3671fac3671
Gopika viswanath
Gopika viswanathGopika viswanath
Gopika viswanath
gopika v
 
PLC Business Plan (01.09.2010)
PLC Business Plan (01.09.2010)PLC Business Plan (01.09.2010)
PLC Business Plan (01.09.2010)
John Ceresa
 
M20Lesson070111100Financial0Modeling.pdf
M20Lesson070111100Financial0Modeling.pdfM20Lesson070111100Financial0Modeling.pdf
M20Lesson070111100Financial0Modeling.pdf
MohammedYASEEN963424
 
Tc10 bad14
Tc10 bad14Tc10 bad14
Cost cutting proposals
Cost cutting proposalsCost cutting proposals
Cost cutting proposals
FayroozDarwish
 
Skipper remains leading player in the transmission tower business
Skipper remains leading player in the transmission tower businessSkipper remains leading player in the transmission tower business
Skipper remains leading player in the transmission tower business
IndiaNotes.com
 
J14 f7 uk_ans
J14 f7 uk_ansJ14 f7 uk_ans
J14 f7 uk_ans
AnasAlwadi
 
Voltas Q4FY15: Firstcall recommend 'Buy'
Voltas Q4FY15: Firstcall recommend 'Buy'Voltas Q4FY15: Firstcall recommend 'Buy'
Voltas Q4FY15: Firstcall recommend 'Buy'
IndiaNotes.com
 
Quanta Services Investor Deck Nov/Dec 2019
Quanta Services Investor Deck Nov/Dec 2019Quanta Services Investor Deck Nov/Dec 2019
Quanta Services Investor Deck Nov/Dec 2019
QuantaIR
 
AIA Engineering Q4FY15: Firstcall recommend for target of 1125
AIA Engineering Q4FY15: Firstcall recommend for target of 1125AIA Engineering Q4FY15: Firstcall recommend for target of 1125
AIA Engineering Q4FY15: Firstcall recommend for target of 1125
IndiaNotes.com
 
Management and Cost Accounting 7th Edition Drury Solutions Manual
Management and Cost Accounting 7th Edition Drury Solutions ManualManagement and Cost Accounting 7th Edition Drury Solutions Manual
Management and Cost Accounting 7th Edition Drury Solutions Manual
VelmaWallace
 
Tc10 bad 2013
Tc10 bad 2013Tc10 bad 2013
AXA Poland non life insurance companies
AXA Poland non life insurance companiesAXA Poland non life insurance companies
AXA Poland non life insurance companies
Zbigniew Borys
 
Axa poland non life insurance
Axa poland non life insuranceAxa poland non life insurance
Axa poland non life insurance
Zbigniew Borys
 
AXA Poland non life insurance companies
AXA Poland non life insurance companiesAXA Poland non life insurance companies
AXA Poland non life insurance companies
Zbigniew Borys
 

Similar to Leasing valuation (16)

fac3671
fac3671fac3671
fac3671
 
Gopika viswanath
Gopika viswanathGopika viswanath
Gopika viswanath
 
PLC Business Plan (01.09.2010)
PLC Business Plan (01.09.2010)PLC Business Plan (01.09.2010)
PLC Business Plan (01.09.2010)
 
M20Lesson070111100Financial0Modeling.pdf
M20Lesson070111100Financial0Modeling.pdfM20Lesson070111100Financial0Modeling.pdf
M20Lesson070111100Financial0Modeling.pdf
 
Tc10 bad14
Tc10 bad14Tc10 bad14
Tc10 bad14
 
Cost cutting proposals
Cost cutting proposalsCost cutting proposals
Cost cutting proposals
 
Skipper remains leading player in the transmission tower business
Skipper remains leading player in the transmission tower businessSkipper remains leading player in the transmission tower business
Skipper remains leading player in the transmission tower business
 
J14 f7 uk_ans
J14 f7 uk_ansJ14 f7 uk_ans
J14 f7 uk_ans
 
Voltas Q4FY15: Firstcall recommend 'Buy'
Voltas Q4FY15: Firstcall recommend 'Buy'Voltas Q4FY15: Firstcall recommend 'Buy'
Voltas Q4FY15: Firstcall recommend 'Buy'
 
Quanta Services Investor Deck Nov/Dec 2019
Quanta Services Investor Deck Nov/Dec 2019Quanta Services Investor Deck Nov/Dec 2019
Quanta Services Investor Deck Nov/Dec 2019
 
AIA Engineering Q4FY15: Firstcall recommend for target of 1125
AIA Engineering Q4FY15: Firstcall recommend for target of 1125AIA Engineering Q4FY15: Firstcall recommend for target of 1125
AIA Engineering Q4FY15: Firstcall recommend for target of 1125
 
Management and Cost Accounting 7th Edition Drury Solutions Manual
Management and Cost Accounting 7th Edition Drury Solutions ManualManagement and Cost Accounting 7th Edition Drury Solutions Manual
Management and Cost Accounting 7th Edition Drury Solutions Manual
 
Tc10 bad 2013
Tc10 bad 2013Tc10 bad 2013
Tc10 bad 2013
 
AXA Poland non life insurance companies
AXA Poland non life insurance companiesAXA Poland non life insurance companies
AXA Poland non life insurance companies
 
Axa poland non life insurance
Axa poland non life insuranceAxa poland non life insurance
Axa poland non life insurance
 
AXA Poland non life insurance companies
AXA Poland non life insurance companiesAXA Poland non life insurance companies
AXA Poland non life insurance companies
 

Recently uploaded

Anny Serafina Love - Letter of Recommendation by Kellen Harkins, MS.
Anny Serafina Love - Letter of Recommendation by Kellen Harkins, MS.Anny Serafina Love - Letter of Recommendation by Kellen Harkins, MS.
Anny Serafina Love - Letter of Recommendation by Kellen Harkins, MS.
AnnySerafinaLove
 
Recruiting in the Digital Age: A Social Media Masterclass
Recruiting in the Digital Age: A Social Media MasterclassRecruiting in the Digital Age: A Social Media Masterclass
Recruiting in the Digital Age: A Social Media Masterclass
LuanWise
 
3 Simple Steps To Buy Verified Payoneer Account In 2024
3 Simple Steps To Buy Verified Payoneer Account In 20243 Simple Steps To Buy Verified Payoneer Account In 2024
3 Simple Steps To Buy Verified Payoneer Account In 2024
SEOSMMEARTH
 
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challengesEvent Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
Holger Mueller
 
2022 Vintage Roman Numerals Men Rings
2022 Vintage Roman  Numerals  Men  Rings2022 Vintage Roman  Numerals  Men  Rings
2022 Vintage Roman Numerals Men Rings
aragme
 
LA HUG - Video Testimonials with Chynna Morgan - June 2024
LA HUG - Video Testimonials with Chynna Morgan - June 2024LA HUG - Video Testimonials with Chynna Morgan - June 2024
LA HUG - Video Testimonials with Chynna Morgan - June 2024
Lital Barkan
 
The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...
Adam Smith
 
Chapter 7 Final business management sciences .ppt
Chapter 7 Final business management sciences .pptChapter 7 Final business management sciences .ppt
Chapter 7 Final business management sciences .ppt
ssuser567e2d
 
Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024
FelixPerez547899
 
The Evolution and Impact of OTT Platforms: A Deep Dive into the Future of Ent...
The Evolution and Impact of OTT Platforms: A Deep Dive into the Future of Ent...The Evolution and Impact of OTT Platforms: A Deep Dive into the Future of Ent...
The Evolution and Impact of OTT Platforms: A Deep Dive into the Future of Ent...
ABHILASH DUTTA
 
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
hartfordclub1
 
Observation Lab PowerPoint Assignment for TEM 431
Observation Lab PowerPoint Assignment for TEM 431Observation Lab PowerPoint Assignment for TEM 431
Observation Lab PowerPoint Assignment for TEM 431
ecamare2
 
Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...
Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...
Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...
SOFTTECHHUB
 
Creative Web Design Company in Singapore
Creative Web Design Company in SingaporeCreative Web Design Company in Singapore
Creative Web Design Company in Singapore
techboxsqauremedia
 
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s DholeraTata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Avirahi City Dholera
 
The 10 Most Influential Leaders Guiding Corporate Evolution, 2024.pdf
The 10 Most Influential Leaders Guiding Corporate Evolution, 2024.pdfThe 10 Most Influential Leaders Guiding Corporate Evolution, 2024.pdf
The 10 Most Influential Leaders Guiding Corporate Evolution, 2024.pdf
thesiliconleaders
 
amptalk_RecruitingDeck_english_2024.06.05
amptalk_RecruitingDeck_english_2024.06.05amptalk_RecruitingDeck_english_2024.06.05
amptalk_RecruitingDeck_english_2024.06.05
marketing317746
 
Organizational Change Leadership Agile Tour Geneve 2024
Organizational Change Leadership Agile Tour Geneve 2024Organizational Change Leadership Agile Tour Geneve 2024
Organizational Change Leadership Agile Tour Geneve 2024
Kirill Klimov
 
BeMetals Investor Presentation_June 1, 2024.pdf
BeMetals Investor Presentation_June 1, 2024.pdfBeMetals Investor Presentation_June 1, 2024.pdf
BeMetals Investor Presentation_June 1, 2024.pdf
DerekIwanaka1
 
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel ChartSatta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
➒➌➎➏➑➐➋➑➐➐Dpboss Matka Guessing Satta Matka Kalyan Chart Indian Matka
 

Recently uploaded (20)

Anny Serafina Love - Letter of Recommendation by Kellen Harkins, MS.
Anny Serafina Love - Letter of Recommendation by Kellen Harkins, MS.Anny Serafina Love - Letter of Recommendation by Kellen Harkins, MS.
Anny Serafina Love - Letter of Recommendation by Kellen Harkins, MS.
 
Recruiting in the Digital Age: A Social Media Masterclass
Recruiting in the Digital Age: A Social Media MasterclassRecruiting in the Digital Age: A Social Media Masterclass
Recruiting in the Digital Age: A Social Media Masterclass
 
3 Simple Steps To Buy Verified Payoneer Account In 2024
3 Simple Steps To Buy Verified Payoneer Account In 20243 Simple Steps To Buy Verified Payoneer Account In 2024
3 Simple Steps To Buy Verified Payoneer Account In 2024
 
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challengesEvent Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
 
2022 Vintage Roman Numerals Men Rings
2022 Vintage Roman  Numerals  Men  Rings2022 Vintage Roman  Numerals  Men  Rings
2022 Vintage Roman Numerals Men Rings
 
LA HUG - Video Testimonials with Chynna Morgan - June 2024
LA HUG - Video Testimonials with Chynna Morgan - June 2024LA HUG - Video Testimonials with Chynna Morgan - June 2024
LA HUG - Video Testimonials with Chynna Morgan - June 2024
 
The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...The Influence of Marketing Strategy and Market Competition on Business Perfor...
The Influence of Marketing Strategy and Market Competition on Business Perfor...
 
Chapter 7 Final business management sciences .ppt
Chapter 7 Final business management sciences .pptChapter 7 Final business management sciences .ppt
Chapter 7 Final business management sciences .ppt
 
Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024Company Valuation webinar series - Tuesday, 4 June 2024
Company Valuation webinar series - Tuesday, 4 June 2024
 
The Evolution and Impact of OTT Platforms: A Deep Dive into the Future of Ent...
The Evolution and Impact of OTT Platforms: A Deep Dive into the Future of Ent...The Evolution and Impact of OTT Platforms: A Deep Dive into the Future of Ent...
The Evolution and Impact of OTT Platforms: A Deep Dive into the Future of Ent...
 
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
 
Observation Lab PowerPoint Assignment for TEM 431
Observation Lab PowerPoint Assignment for TEM 431Observation Lab PowerPoint Assignment for TEM 431
Observation Lab PowerPoint Assignment for TEM 431
 
Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...
Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...
Hamster Kombat' Telegram Game Surpasses 100 Million Players—Token Release Sch...
 
Creative Web Design Company in Singapore
Creative Web Design Company in SingaporeCreative Web Design Company in Singapore
Creative Web Design Company in Singapore
 
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s DholeraTata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
Tata Group Dials Taiwan for Its Chipmaking Ambition in Gujarat’s Dholera
 
The 10 Most Influential Leaders Guiding Corporate Evolution, 2024.pdf
The 10 Most Influential Leaders Guiding Corporate Evolution, 2024.pdfThe 10 Most Influential Leaders Guiding Corporate Evolution, 2024.pdf
The 10 Most Influential Leaders Guiding Corporate Evolution, 2024.pdf
 
amptalk_RecruitingDeck_english_2024.06.05
amptalk_RecruitingDeck_english_2024.06.05amptalk_RecruitingDeck_english_2024.06.05
amptalk_RecruitingDeck_english_2024.06.05
 
Organizational Change Leadership Agile Tour Geneve 2024
Organizational Change Leadership Agile Tour Geneve 2024Organizational Change Leadership Agile Tour Geneve 2024
Organizational Change Leadership Agile Tour Geneve 2024
 
BeMetals Investor Presentation_June 1, 2024.pdf
BeMetals Investor Presentation_June 1, 2024.pdfBeMetals Investor Presentation_June 1, 2024.pdf
BeMetals Investor Presentation_June 1, 2024.pdf
 
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel ChartSatta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
 

Leasing valuation

  • 1. Q . Following are the details available from the books of Mitto manufacturing company. The company is in the business of leasing out machines to corporate houses which manufacture computer chips 1 .Cost of machinery to be leased out Rs 150000 2 .Estimated useful life 5 years 3 .Estimated salvage value Rs 10000 4 .Estimated lease rental Rs 45000 PA 5 .The company follows WDV method of depreciation at 25% Assuming tax rate of 35%, You are required to (a) Evaluate the leasing option to the company (b) Calculate the break even lease rental and minimum lease rental to be charge by the company if the expected NPV to be earned is Rs10000
  • 2. The company’s overall Cost of capital is 18% The PVF @ 18% are Year 1 2 3 4 5 PVF 0.847 0.718 0.609 0.516 0.437
  • 3. Solution: (a) Annual depreciation charge: Year Book value Depreciation Balance at the end 1 150000 37500 112500 2 112500 28125 84375 3 84375 21094 63281 4 63281 15820 47460 5 47460 11865 35595
  • 4. (b) Capital loss on Salvage value: 35595 - 10000 = 25595 (c) Tax shield (savings) on capital loss: 25595 *.35 = 8958
  • 5. (d) Evaluation table Particulars 0 1 2 3 4 5 Cost of machine (1) (150000) ------ ------- ------ ------ ------ Lease rent (2) ----- 45000 45000 45000 45000 45000 Depreciation (3) ----- (37500) (28125) (21094) (15820) (11865) EBT (4) ----- 7500 16875 23906 29180 33135 Tax @ 35%(5) ----- (2625) (5906) (8367) (10213) (11597) EAT (6) ----- 4875 10969 15539 18967 21538 Estimated Salvage ----- ----- ----- ----- ----- 10000 value (7) Tax savings (8) ----- ----- ----- ----- ----- 8958 Net cash flow (1+3+6+7+8) (9) (15000) 45375 39094 36663 34787 52361 PVF (10) 1.00 0.847 0.718 0.609 0.516 0.437 PV of Net cash flow (9)*(10) (15000) 35892 28069 22309 17950 24111 Net present value (21669)
  • 6. Calculation of B/E lease rental: ( NPV of leasing benefits + target NPV expected to be earned ) PV of annuity at COC] 1 – tax rate
  • 7. NPV of leasing benefits : = 150000 – [(10000*0.437)+(37500*.35*0.847)+(28125*.35*0.71 8)+(21094*.35*0.609)+(15820*.35*0.516)+(11865*.3 5*0.437)+(8958*0.437) = 150000 – [4370+11117+7068+4496+2857+1815+3915] = 150000 – 35638 =114362
  • 8. Break even rental: 114362 3.127 = 1 – 0.35 36572 = 0.65 = 56265
  • 9. Calculation of desired lease rental to be charged : Required NPV of leasing benefits + target NPV to be earned PV of annuity to over all COC = 1 – tax rate 114362 + 10000 3.127 = 0.65 = 61185