|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Capital Value |
£10000.00 |
|
Length of Lease : |
2 Years |
3 Years |
4 Years |
5 Years |
|
Cost of Equipment (exVAT): |
£10000.00 |
£10000.00 |
£10000.00 |
£10000.00 |
|
Quarterly payment will be : |
£1624.09 |
£1140.40 |
£900.36 |
£757.25 |
|
Monthly payments will be : |
£537.90 |
£377.70 |
£298.20 |
£250.80 |
|
Notes : 1.
All repayments are excluding VAT. 7. All figures quoted are for indicative purposes, assume payment of 3 rentals upon installation, an initial administration charge, credit and documentation approval, and Standard Capital Allowances. |
||||
Example of Cash Vs. 3 Year Rental
|
Cash Value |
£10000.00 |
|
Rental Cost |
£13597.20 |
|
Year 1 (£) |
Year 2 (£) |
Year 3 (£) |
||
|
CASH |
||||
|
Tax Allowances |
£4000.00 |
£1500.00 |
£1125.00 |
|
|
Financial Impact |
£840.00 |
£315.00 |
£236.25 |
£1391.25 |
|
RENTAL |
||||
|
Tax Allowances |
£4532.40 |
£4532.40 |
£4532.40 |
£13597.20 (100% allowances) |
|
Financial Impact |
£951.80 |
£951.80 |
£951.80 |
£2855.41 |
POINTS
TO NOTE :
* The financial impact is the £ saving against the tax bill
given that the client is making profits.
* Assume that the Return on Capital Employed (ROCE) is 8.5% (this
is included in the cash option as the alternative to using the funds
in the core assets of the business - it represents the opportunity
cost of money).
* All figures are plus VAT @ 17.5%.
* Assume the company is making taxable profits (ask about loss makers)
and tax is charged at 21%
* Assume the company does not sell the asset at the end of the term.
* Standard capital allowances assumed (non-SME companies).
|
Cash |
Rental |
|
|
Cost |
£10000.00 |
£13597.20 |
|
Opportunity cost of money |
£2772.89 |
nil |
|
£ Tax relief |
- £1391.25 |
- £2855.41 |
|
£11381.64 |
£10741.79 |
|
NET SAVING £ 639.85 |
All figures quoted are for indicative purposes, assume payment of 3 rentals upon installation, an initial administration charge, credit and documentation approval, and Standard Capital Allowances.
THIS EXAMPLE HAS BEEN UPDATED TO TAKE INTO ACCOUNT THE BUDGET CHANGES IN MARCH 2000
DUE TO THE ASSUMPTIONS MADE, THE CALCULATIONS STATED ABOVE ARE PROVIDED FOR INDICATIVE PURPOSES ONLY.
Please click here to register for our online rental quotation generator
or contact us for further information