ABCDEFGHIJKLMNOPQRSTUV
1
Financial MetricValuesColumn 1SAVINGS on Taxes VS Doing NOTHING!
2
**Equipment Purchase Amount**$2,000,000.00Minimum $400KEquipment Investment $260,000(10% Down + 3% Platform Fee)
3
Federal Tax Rate37%Net Tax Savings$480,000
4
Year 1 Federal Tax Savings$740,000.00**Total Cash Flow (6 Years)**$52,824.96
5
Gross Rental Income (Monthly)$22,100.00Net Tax Savings Invested at 8% over 6 years$230,400
6
Monthly Loan Payment (7.5%) *Includes 1.25% bank origination fee$21,366.32**Net Gain from Buyback**$236,323.88
7
Net Monthly Cash Flow$733.68Ending Cash Position + Tax Savings$999,548.84
8
**Total Cash Flow (6 Years)**$52,824.96
9
6 Year Buyback Value (56%)$1,120,000.00ROI After 6 Years384.44%
10
Loan Payoff (6 Years, 49%)$883,676.12Without EQ Leasing,Taxes Paid over 6 years$4,440,000
11
**Net Gain from Buyback**$236,323.88Disclaimer : For illustration purposes only. Results will vary depending on individual terms.
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100