You are considering the purchase of a new zippy fabricating machine for your firm, Cherry Enterprises, Inc. CEI makes novelty items for wholesale to retail outlets located in tourist traps. The purchase of the zippy will allow CEI to market a new product, a walking stick with built-in bear repellant. In order to analyze the decisions to manufacture and sell the walking sticks and to lease the zippy, you have collected the following data, some of which may be relevant (all dollars in 2020 prices):

Cost of zippy = $8,500,000

Useful life of zippy = 10 years

Salvage value of zippy = $0

Expected walking stick sales volume (in lots of 1000) = 2500/year

Wholesale price per 1000 lot of walking sticks = $999

Annual zippy maintenance contract costs (no inflation) = $100,000 (only cash fixed cost)

Average variable cost per lot of walking sticks = $500

Additional working capital (supplies inventory) required at beginning of year 1 = $150,000

Current equity = $50,000,000

Current debt = $58,000,000

Tax rate for CEI = 35%

Inflation rate = .03

Inflation starts in year 2.

Zippy can be financed in several ways. The following data pertain to financing options:

Required return on equity (real) = .06

Bank loan interest rate available, given current capital structure = .085

Lease contract with payments made in 10 equal annual installments, beginning at start of lease period. Lease contract includes maintenance costs. Payment = $1,150,000

Assume that the change in the tax code in 2017 has expired (as it is claimed to do). Therefore, spread depreciation expense out over the life of the asset on a straight-line basis.

Evaluate the zippy below as a leasing financial option for CEI. So is it good to leasing? Please mark how you do calculations. Thanks.