www.pendragonvehiclemanagement.co.uk 1 Cash Allowances and Contract Hire C4569 – 02.2018 www.pendragonvehiclemanagement.co.uk
www.pendragonvehiclemanagement.co.uk
1
Cash Allowancesand Contract Hire
C4569 – 02.2018
www.pendragonvehiclemanagement.co.uk
www.pendragonvehiclemanagement.co.uk
2
Executive Summary.We were recently approached by a top-200 mixed fleet who currently source their vehicles through contract hire, and were asked to put together an impartial analysis as to whether they should continue with their current funding arrangement, or offer a cash allowance scheme.
Businesses who offer employee benefits want as attractive a scheme as possible whilst controlling outgoings, yet recent media briefings portray rising costs in company car schemes. With BIK rates increasing over the next five years and a reworked VED system introduced in 2017 that taxes vehicles more harshly, it is understandable why some firms are reviewing cash allowances as an alternative method of attracting and retaining staff.
However, the result of our analysis found that this particular company would incur a 31.06% increase in spend to offer a comparable cash allowance scheme. In this piece we explore the analysis behind our findings, and recommendations for an attractive company car scheme that remains cost efficient.
2
www.pendragonvehiclemanagement.co.uk
3
This document will discuss the relative strengths, risks and considerations associated with contract hire and leasing, cash allowances and outright purchase. In order to provide comparable analysis many assumptions have been taken:
1. The vehicles on the firm’s current orderbank have been used as the basis for the comparisons. This better reflects the current choices and preferences of the driver population today than the wider fleet as some of those vehicle choices were made four years ago, when costs, taxation and the types of vehicles available were very different than today.
2. For the purposes of the cost analysis, we have assumed that the driver would choose the same vehicle that they have ordered as a company car and then finance it through a Personal Contract Purchase (PCP).
3. When comparing against a PCP, we have assumed that the driver would opt for the same term and mileage that they have selected for their company car.
4. Similarly, we have assumed that they would attract the same discounts that the firm attracts as a major fleet. This is unlikely to be the case in reality.
5. We have made assumptions on the driver’s Income Tax and National Insurance bandings based on the P11D (with P11D values of less than £26K assumed to be a 20% tax payer and over that value to be a 40% tax payer).
6. We have assumed that, in the case of PCP, an employee might expect to pay an average of £600 per year for insurance on their vehicle. In reality, this figure might be higher but it is a reasonable figure on which to base an average calculation.
7. We have assumed that the employee will reclaim fuel for business mileage, based on their fuel type and engine size, at set pence per mile rates.
Assumptions.
www.pendragonvehiclemanagement.co.uk
4
8. When calculating whole life costs, we assume that 68% of the firm’s mileage is business mileage and we have used this figure when calculating what an employee might be able to claim as tax relief on their fuel, should they source their own car using a cash allowance.
9. Where we show an extra cost, it is on the assumption that the company would provide sufficient cash allowance for the employee to be able to source their vehicle via PCP a financial position that is cost neutral to them. This calculation takes account of taxation, fuel & insurance costs.
10. Where we have calculated a balloon payment for PCP, this is based on what we believe a finance house would offer and a maintenance budget which is the same as the Pendragon monthly maintenance budget. In reality, it is unlikely that a retail customer would be able to secure such a package.
11. We have assumed that, should a driver be offered either the company car scheme or the cash allowance that (due to taxation changes in 2017) they would permanently abdicate from one benefit or the other.
Assumptions.
www.pendragonvehiclemanagement.co.uk
5
Pros & Cons. Contract Hire
The Firm Driver The Firm Driver
The firm have an attractive schemeand offers good choice
Only vehicles that meet policy are shown, avoiding frustration if selecting unsuitable
vehicles on a personal basis
Contracts typically have to run for 4 years. May present reallocation
issues
Whilst the scheme is attractive, sourcing vehicles personally offers
even wider choice
Easy budgeting – fixed cost per vehicle each month
Managed service with dedicated supplier for ordering, service & maintenance
A driver joining the firm with outstanding finance on their own car may have settle that finance if they
are to be given a company car rather than an allowance
Leveraged volumes for discounts with manufacturers
Major unit failures, which might otherwise cost the driver significant amounts of
money, are handled through the company car process with Pendragon
Financial & operational data can be provided by and held by Pendragon
No credit checks
Pendragon take all risk on residualsPerceived to be attractive by drivers due
even greater choice
50% of VAT can be reclaimed on monthly rentals
On low CO2 cars (sub 130g/km), all monthly rentals can be offset against
corporation tax. For vehicles over 130g/km, 85% of monthly rentals can be offset
Can reduce ‘duty of care’ risk through policy on vehicle specification and safety
Useful for cash flow (even more so with the adoption of the Citibank model)
Currently off balance sheet – positive impact on gearing ratio
Significant portion of the administration is effectively outsourced to Pendragon as
part of the contract hire arrangement
www.pendragonvehiclemanagement.co.uk
6
Pros & Cons. Cash Allowance (PCP)
The Firm Driver The Firm Driver
Less admin surrounding sourcing vehicles
Unlimited choice on vehicle specification
Analysis shows it is typically much more expensive for the employer to provide sufficient gross cash
allowance to source the same vehicles as the drivers have on order today
Risk of needing to fund major repair to the vehicle and ensure they are able to fulfil their duties without interruption
Dependent on personal circumstance, can be attractive in terms of retaining
and attracting talent
Can be financially advantageous for the driver (low mileage driver / high Co2 cars willing to put down significant deposit from personal
funds / driver already owning their car outright.)
Significant risk associated with managing a ‘grey fleet’
Inflexible – unable to switch back into car scheme once the driver has abdicated company car entitlement
due to recent taxation rulings
More flexible - change car in line with their own needs/desires (change in
lifestyle for example)
Significant increase in administration of the grey fleet, or the cost of outsourcing the work to a fleet
management company (a service that Pendragon would provide)
Driver in effect takes the risk on residual values should they decide to sell or take a PCP with a fixed balloon
payment
Some drivers consider cash allowance “extra salary” and therefore view the
benefit as attractive
Compares poorly with contract hire or capital expenditure in terms of cash
flow
Limited support for drivers in maintenance or financial disputes
Perceived to be attractive by drivers due even greater choice
Diminished control on quality and type of vehicles representing the firm
on business
Credit checks required for private financing
Likely adverse effect on wider contract hire terms through reduced
economies of scale
www.pendragonvehiclemanagement.co.uk
7
Pros & Cons. Outright Purchase
The Firm Driver The Firm Driver
Own funds may be cheaper than Contract Hirer’s
No additional benefit to driver over traditional contract hire - purely
funding difference
Significant capital tied up with no measureable ROI. Impact on company
gearing
No additional benefit to driver over traditional contract hire - purely
funding difference
More flexible when compared to termination & extensions of contract
hired vehiclesNo VAT reclaim
“Reward” of any disposal profitsSlow write down process versus favourable leasing allowances
“Risk” of any disposal losses
Significant increase in administration of the owned fleet, or the cost of outsourcing the work to a fleet
management company
www.pendragonvehiclemanagement.co.uk
8
Cost Analysis. Comparison
Analysing the firm’s current Orderbank, it is calculated that the total cost to the firm to fund those vehicles is £816,265.87 over the life of the contracts on Contract Hire (see page 9- Cost Analysis Contract Hire).
Where we have calculated the cost of the same vehicles on cash allowance, (see Page 12, Cost Analysis PCP) we have also calculated the monthly taxation impact (Monthly BIK) for the employee, which we use in the calculation on the previous page, when determining how much allowance the firm would need to pay in order that the driver could source the same vehicle, via PCP, with the net cost to them being exactly the same.
In summary, if we assume that 68% of miles are business miles then we can calculate the amount of tax relief on fuel that the employee could claim.
Added to the Benefit In Kind saving by not having a company car, that figure is then deducted from the total cost of the PCP to give us a true net figure for the amount of cash allowance the firm would need to pay that employee over four years.
Finally, based on the Income Tax and National Insurance banding, we can gross that amount to show the actual bottom line position for the firm.
The end result is that the company would pay an extra £253,547.44 to provide these vehicles via cash allowance; a 31.06% increase.
www.pendragonvehiclemanagement.co.uk
9
VehicleFuel Type
P11dTax
BandP11d
%CO2
Monthly BIK
Term MileageIndicative
rentalClass 1a
NIC
Total Rentals Payable
Insurance Per
Contract
Total Payable
Skoda Superb Hatchback 1.6 TdiCr Se Greenline 5dr 2018
diesel £23,470.00 20% 22% 101 £86.06 48 120000 £ 400.04 £ 2,850.20 £ 19,202.02 £ 2,200.00 £24,252.21
Toyota C-HR Hatchback 1.8 Hybrid Icon 5dr Cvt [Nav] 2017
petrol £24,290.00 20% 17% 86 £68.82 48 56000 £ 320.19 £ 2,279.37 £ 15,369.17 £ 2,200.00 £17,648.54
Skoda Superb Diesel Hatchback 1.6 Tdi Cr Se Greenline 5dr 2018
diesel £23,470.00 20% 22% 101 £86.06 48 128000 £ 409.85 £ 2,850.20 £ 19,672.70 £ 2,200.00 £22,522.90
Bmw 3 Series Saloon 330e Sport 4dr Step Auto 2017
petrol £35,865.00 40% 9% 45 £107.60 48 80000 £ 454.25 £ 1,781.77 £ 21,804.14 £ 2,200.00 £23,585.92
Mercedes-Benz C Class Saloon C350e Sport 4dr Auto 2018
petrol £39,425.00 40% 9% 48 £118.28 45 150000 £ 654.98 £ 1,836.22 £ 29,474.19 £ 2,062.50 £31,310.41
Bmw 3 Series Saloon 330e Sport 4dr Step Auto 2017
petrol £35,865.00 40% 9% 45 £107.60 48 100000 £ 459.13 £ 1,781.77 £ 22,038.10 £ 2,200.00 £23,819.87
Mercedes-Benz C Class Estate C350e Sport 5dr Auto 2018
petrol £40,625.00 40% 9% 49 £121.88 48 84000 £ 544.14 £ 2,018.25 £ 26,118.58 £ 2,200.00 £28,136.83
Volkswagen Golf Diesel Estate 2.0 Tdi 184 Gtd 5dr 2017.75
diesel £29,115.00 40% 26% 124 £252.33 48 68000 £ 373.37 £ 4,178.58 £ 17,921.62 £ 2,200.00 £22,100.20
Volkswagen Passat Estate 1.4 Tsi Gte 5dr Dsg 2017.5
petrol £38,560.00 40% 9% 39 £115.68 48 80000 £ 456.37 £ 1,915.66 £ 21,905.90 £ 2,200.00 £23,821.56
Seat Leon Diesel Sport Tourer 2.0 Tdi 150 Fr Technology 5dr 2017
diesel £23,960.00 20% 24% 112 £95.84 48 120000 £ 377.95 £ 3,174.22 £ 18,141.60 £ 2,200.00 £21,315.82
Volkswagen Passat Estate 1.4 Tsi Gte 5dr Dsg 2017.5
petrol £38,560.00 40% 9% 39 £115.68 48 84000 £ 451.73 £ 1,915.66 £ 21,682.80 £ 2,200.00 £23,598.46
Mercedes-Benz C Class Estate C350e Sport 5dr Auto 2018
petrol £40,625.00 40% 9% 49 £121.88 48 72000 £ 519.38 £ 2,018.25 £ 24,930.29 £ 2,200.00 £26,948.54
Cost Analysis. Contract Hire
9
www.pendragonvehiclemanagement.co.uk
10
VehicleFuel Type
P11dTax
BandP11d
%CO2
Monthly BIK
Term MileageIndicative
rentalClass 1a
NIC
Total Rentals Payable
Insurance Per
Contract
Total Payable
Volkswagen Passat Diesel Saloon 1.6 Tdi Se Business 4dr 2017.5
diesel £24,355.00 20% 23% 105 £93.36 48 100000 £ 355.53 £ 3,092.11 £ 17,065.44 £ 2,200.00 £20,157.55
Bmw 3 Series Saloon 330e Luxury 4dr Step Auto 2017
petrol £35,865.00 40% 9% 49 £107.60 48 48000 £ 435.60 £ 1,781.77 £ 20,908.56 £ 2,200.00 £22,690.33
Ford Kuga Diesel Estate 1.5 Tdci Titanium 5dr 2wd 2017.5
diesel £26,180.00 40% 25% 115 £218.17 48 58000 £ 359.03 £ 3,612.84 £ 17,233.20 £ 2,200.00 £20,846.04
Bmw 3 Series Saloon 330e M Sport 4dr Step Auto 2017
petrol £37,765.00 40% 9% 49 £113.30 48 132000 £ 573.29 £ 1,876.17 £ 27,518.02 £ 2,200.00 £29,394.18
Volkswagen Golf Hatchback 1.4 Tsi Gte 5dr Dsg 2017.75
petrol £30,580.00 40% 9% 38 £91.74 48 80000 £ 376.00 £ 1,519.21 £ 18,047.76 £ 2,200.00 £19,566.97
Volkswagen Golf Hatchback 1.4 Tsi Gte 5dr Dsg 2017.75
petrol £30,580.00 40% 9% 38 £91.74 48 68000 £ 363.02 £ 1,519.21 £ 17,424.77 £ 2,200.00 £18,943.98
Ford Mondeo Diesel Hatchback 1.5 Tdci Econetic Zetec 5dr [Nav]
2017.5diesel £23,720.00 20% 20% 94 £79.07 48 68000 £ 347.54 £ 2,618.69 £ 16,682.11 £ 2,200.00 £19,300.80
Skoda Octavia Diesel Hatchback 1.6 Tdi Se Technology 5dr 2018
diesel £20,395.00 20% 23% 106 £78.18 48 140000 £ 405.27 £ 2,589.35 £ 19,452.77 £ 2,200.00 £22,042.12
Volkswagen Tiguan Diesel Estate 2.0 Tdi Bmt 115 S 5dr 2017.5
diesel £24,725.00 20% 26% 123 £107.14 48 68000 £ 341.42 £ 3,548.53 £ 16,388.21 £ 2,200.00 £19,936.74
Volkswagen Golf Diesel Hatchback 2.0 Tdi 184 Gtd 5dr 2018
diesel £28,065.00 40% 27% 125 £252.59 48 56000 £ 306.75 £ 4,182.81 £ 14,724.10 £ 2,200.00 £18,906.90
Volkswagen Golf Diesel Hatchback 1.6 Tdi Gt 5dr 2018
diesel £23,270.00 20% 23% 109 £89.20 48 100000 £ 359.57 £ 2,954.36 £ 17,259.26 £ 2,200.00 £20,213.62
Bmw 3 Series Saloon 330e Sport 4dr Step Auto 2017
petrol £35,865.00 40% 9% 45 £107.60 48 130000 £ 504.19 £ 1,781.77 £ 24,201.26 £ 2,200.00 £25,983.04
Mercedes-Benz C Class Saloon C350e Sport 4dr Auto 2018
petrol £39,425.00 40% 9% 48 £118.28 48 80000 £ 531.37 £ 1,958.63 £ 25,505.71 £ 2,200.00 £27,464.35
Cost Analysis. Contract Hire
10
www.pendragonvehiclemanagement.co.uk
11
VehicleFuel Type
P11dTax
BandP11d
%CO2
Monthly BIK
Term MileageIndicative
rentalClass 1a
NIC
Total Rentals Payable
Insurance Per
Contract
Total Payable
Volvo V40 Diesel Hatchback D2 [120] Momentum Nav Plus 5dr
2018diesel £23,250.00 20% 20% 94 £77.50 48 100000 £ 349.66 £ 2,566.80 £ 16,783.68 £ 2,200.00 £19,350.48
Skoda Superb Diesel Estate 1.6 Tdi Cr Se Greenline 5dr 2018
diesel £24,750.00 20% 22% 102 £90.75 48 120000 £ 407.81 £ 3,005.64 £ 19,574.78 £ 2,200.00 £22,580.42
Bmw 3 Series Saloon 330e Sport 4dr Step Auto 2017
diesel £35,865.00 40% 9% 45 £107.60 36 147000 £ 663.29 £ 1,336.33 £ 23,878.30 £ 1,650.00 £25,214.63
Seat Leon Diesel Hatchback 1.6 Tdi Se Dynamic Technology 5dr 2018
petrol £18,940.00 20% 23% 106 £72.60 48 88000 £ 292.38 £ 2,404.62 £ 14,034.34 £ 2,200.00 £16,438.96
Seat Leon Diesel Hatchback 1.6 Tdi Se Technology 5dr 2018
diesel £19,870.00 20% 23% 105 £76.17 48 80000 £ 282.54 £ 2,522.70 £ 13,561.92 £ 2,200.00 £16,084.62
Bmw 3 Series Saloon 330e Sport 4dr Step Auto 2017
diesel £35,865.00 40% 9% 45 £107.60 48 72000 £ 434.42 £ 1,781.77 £ 20,852.16 £ 2,200.00 £22,633.93
Seat Leon Diesel Hatchback 1.6 Tdi Se Dynamic Technology 5dr 2018
diesel £18,940.00 20% 23% 106 £72.60 48 76000 £ 291.57 £ 2,404.62 £ 13,995.41 £ 2,200.00 £16,400.03
Volvo V40 Diesel Hatchback D4 [190] Inscription 5dr 2018
diesel £27,850.00 40% 21% 99 £194.95 48 40000 £ 337.55 £ 3,228.37 £ 16,202.54 £ 2,200.00 £19,430.92
Skoda Superb Diesel Estate 1.6 Tdi Cr Se Greenline 5dr 2018
diesel £24,750.00 20% 22% 102 £90.75 43 149000 £ 493.02 £ 2,692.55 £ 21,199.65 £ 1,970.83 £23,892.20
Volkswagen Golf Diesel Hatchback 1.6 Tdi Se [Nav] 5dr 2018
diesel £21,870.00 20% 23% 106 £83.84 48 76000 £ 325.48 £ 2,776.62 £ 15,623.23 £ 2,200.00 £18,399.85
Ford Focus Diesel Hatchback 1.5 Tdci 105 Style Econetic 5dr 2017.5
diesel £19,540.00 20% 20% 88 £65.13 48 100000 £ 324.77 £ 2,157.22 £ 15,588.82 £ 2,200.00 £17,746.03
Cost Analysis. Contract Hire
11
www.pendragonvehiclemanagement.co.uk
12
Vehicle Capital CostBalloon
Payment inc VAT
Insurance p/m
RentalIncome Tax rate
+NI
Total PCP Cost
Gross Allowance
Needed
Total Tax Relief on
Fuel
Total Allowance
Needed
Extra Cost to Firm
Skoda Superb Diesel Hatchback 1.6 Tdi Cr Se Greenline 5dr 2018
£19,364.00 £4,920.00 £50.00 £438.13 32% £23,430.28 £30,325.58 £4,211.20 £26,114.38 £1,862.17
Toyota C-HR Hatchback 1.8 Hybrid Icon 5dr Cvt [Nav] 2017
£21,636.23 £10,320.00 £50.00 £356.88 32% £19,530.32 £25,417.61 £2,437.12 £22,980.49 £5,331.95
Skoda Superb Diesel Hatchback 1.6 Tdi Cr Se Greenline 5dr 2018
£19,364.00 £4,680.00 £50.00 £454.20 32% £24,201.64 £31,459.93 £4,385.28 £27,074.65 £4,551.75
Bmw 3 Series Saloon 330e Sport 4dr Step Auto 2017
£26,170.80 £9,240.00 £50.00 £507.13 42% £26,742.04 £40,942.40 £5,811.20 £35,131.20 £11,545.28
Bmw 3 Series Saloon 330e Sport 4dr Step Auto 2017
£26,170.80 £9,240.00 £50.00 £507.13 42% £26,742.04 £40,942.40 £5,811.20 £35,131.20 £11,545.28
Mercedes-Benz C Class Saloon C350e Sport 4dr Auto 2018
£29,900.95 £7,920.00 £50.00 £734.44 42% £35,299.97 £55,539.65 £7,896.00 £47,643.65 £16,333.24
Bmw 3 Series Saloon 330e Sport 4dr Step Auto 2017
£25,641.90 £8,040.00 £50.00 £512.22 42% £26,986.45 £41,363.80 £6,464.00 £34,899.80 £11,079.93
Mercedes-Benz C Class Estate C350e Sport 5dr Auto 2018
£30,896.95 £10,920.00 £50.00 £610.56 42% £31,707.05 £48,817.33 £5,941.76 £42,875.57 £14,738.74
Volkswagen Golf Diesel Estate 2.0 Tdi 184 Gtd 5dr 2017.75
£22,787.70 £8,520.00 £50.00 £416.38 42% £22,386.28 £26,485.19 £5,789.44 £20,695.75 -£1,404.45
Volkswagen Passat Estate 1.4Tsi Gte 5dr Dsg 2017.5
£26,967.79 £9,840.00 £50.00 £511.27 42% £26,940.82 £40,897.05 £6,246.40 £34,650.65 £10,829.08
Seat Leon Diesel Sport Tourer 2.0 Tdi 150 Fr Technology 5dr 2017
£17,509.20 £4,440.00 £50.00 £412.46 32% £22,198.09 £28,043.93 £3,884.80 £24,159.13 £2,843.31
Volkswagen Passat Estate 1.4 Tsi Gte 5dr Dsg 2017.5
£26,515.60 £9,600.00 £50.00 £506.30 42% £26,702.44 £40,486.05 £6,398.72 £34,087.33 £10,488.87
Mercedes-Benz C Class Estate C350e Sport 5dr Auto 2018
£30,896.95 £11,640.00 £50.00 £560.64 42% £29,310.89 £44,686.02 £5,550.08 £39,135.94 £12,187.40
Cost Analysis. PCP – Funded by Cash Allowance
12
www.pendragonvehiclemanagement.co.uk
13
Vehicle Capital CostBalloon
Payment inc VAT
Insurance p/m
RentalIncome Tax rate
+NI
Total PCP Cost
Gross Allowance
Needed
Total Tax Relief on
Fuel
Total Allowance
Needed
Extra Cost to Firm
Volkswagen Passat Diesel Saloon 1.6Tdi Se Business 4dr 2017.5
£18,412.69 £5,640.00 £50.00 £389.20 32% £21,081.53 £26,520.93 £3,776.00 £22,744.93 £2,587.38
Bmw 3 Series Saloon 330e Luxury4dr Step Auto 2017
£28,589.80 £11,640.00 £50.00 £490.19 42% £25,929.27 £39,541.08 £4,177.92 £35,363.16 £12,672.83
Ford Kuga Diesel Estate 1.5Tdci Titanium 5dr 2wd 2017.5
£21,487.00 £7,920.00 £50.00 £397.99 42% £21,503.37 £26,602.78 £5,679.36 £20,923.42 £77.38
Bmw 3 Series Saloon 330e M Sport4dr Step Auto 2017
£28,220.80 £7,560.00 £50.00 £642.67 42% £33,248.14 £51,886.22 £7,508.48 £44,377.74 £14,983.56
Volkswagen Golf Hatchback 1.4Tsi Gte 5dr Dsg 2017.75
£22,717.00 £8,880.00 £50.00 £420.45 42% £22,581.78 £34,530.58 £6,246.40 £28,284.18 £8,717.21
Volkswagen Golf Hatchback 1.4Tsi Gte 5dr Dsg 2017.75
£22,717.00 £9,720.00 £50.00 £407.94 42% £21,981.25 £33,495.19 £5,789.44 £27,705.75 £8,761.76
Ford Mondeo Diesel Hatchback 1.5Tdci Econetic Zetec 5dr [Nav] 2017.5
£18,835.56 £5,640.00 £50.00 £382.65 32% £20,767.35 £26,745.01 £3,079.68 £23,665.33 £4,364.53
Skoda Octavia Diesel Hatchback 1.6Tdi Se Technology 5dr 2018
£17,524.01 £3,600.00 £50.00 £445.85 32% £23,800.58 £31,248.17 £4,646.40 £26,601.77 £4,559.65
Volkswagen Tiguan Diesel Estate 2.0Tdi Bmt 115 S 5dr 2017.5
£20,607.70 £7,920.00 £50.00 £380.28 32% £20,653.53 £25,230.04 £2,894.72 £22,335.32 £2,398.58
Volkswagen Golf Diesel Hatchback2.0 Tdi 184 Gtd 5dr 2018
£20,478.85 £8,640.00 £50.00 £362.12 42% £19,781.56 £21,982.05 £5,178.88 £16,803.17 -£2,103.73
Volkswagen Golf Diesel Hatchback1.6 Tdi Gt 5dr 2018
£18,516.60 £5,400.00 £50.00 £395.62 32% £21,389.80 £27,173.91 £3,776.00 £23,397.91 £3,184.29
Bmw 3 Series Saloon 330e Sport4dr Step Auto 2017
£25,641.90 £6,960.00 £50.00 £562.11 42% £29,381.31 £45,492.88 £7,443.20 £38,049.68 £12,066.64
Mercedes-Benz C Class SaloonC350e Sport 4dr Auto 2018
£30,349.50 £9,840.00 £50.00 £592.88 42% £30,858.19 £47,526.57 £5,811.20 £41,715.37 £14,251.03
Cost Analysis. PCP – Funded by Cash Allowance
13
www.pendragonvehiclemanagement.co.uk
14
Vehicle Capital CostBalloon
Payment inc VAT
Insurance p/m
RentalIncome Tax rate
+NI
Total PCP Cost
Gross Allowance
Needed
Total Tax Relief on
Fuel
Total Allowance
Needed
Extra Cost to Firm
Volvo V40 Diesel Hatchback D2 [120] Momentum Nav Plus 5dr 2018
£16,933.75 £4,560.00 £50.00 £385.08 32% £20,883.63 £26,991.22 £3,504.00 £23,487.22 £4,136.74
Skoda Superb Diesel Estate 1.6 TdiCr Se Greenline 5dr 2018
£20,152.00 £5,280.00 £50.00 £449.32 32% £23,967.44 £30,890.23 £4,211.20 £26,679.03 £4,098.61
Bmw 3 Series Saloon 330e Sport4dr Step Auto 2017
£25,641.90 £7,440.00 £50.00 £746.34 42% £28,668.22 £45,554.55 £7,198.08 £38,356.47 £13,141.84
Seat Leon Diesel Hatchback 1.6 TdiSe Dynamic Technology 5dr 2018
£14,723.10 £4,560.00 £50.00 £319.57 32% £17,739.48 £22,602.51 £3,514.88 £19,087.63 £2,648.67
Seat Leon Diesel Hatchback 1.6 TdiSe Technology 5dr 2018
£14,540.40 £4,680.00 £50.00 £309.25 32% £17,243.84 £21,702.51 £3,340.80 £18,361.71 £2,277.10
Bmw 3 Series Saloon 330e Sport4dr Step Auto 2017
£26,170.80 £9,480.00 £50.00 £485.06 42% £25,682.68 £39,115.92 £5,550.08 £33,565.84 £10,931.90
Seat Leon Diesel Hatchback 1.6 TdiSe Dynamic Technology 5dr 2018
£14,723.10 £4,440.00 £50.00 £316.12 32% £17,573.64 £22,358.62 £3,253.76 £19,104.86 £2,704.83
Volvo V40 Diesel Hatchback D4[190] Inscription 5dr 2018
£20,211.24 £7,800.00 £50.00 £375.90 42% £20,443.07 £25,889.07 £3,699.20 £22,189.87 £2,758.95
Skoda Superb Diesel Estate 1.6 TdiCr Se Greenline 5dr 2018
£20,152.00 £4,680.00 £50.00 £546.76 32% £25,660.47 £33,833.74 £4,675.57 £29,158.17 £5,265.97
Volkswagen Golf Diesel Hatchback 1.6 Tdi Se [Nav] 5dr 2018
£17,869.20 £6,000.00 £50.00 £359.15 32% £19,639.31 £24,857.26 £3,253.76 £21,603.50 £3,203.65
Ford Focus Diesel Hatchback 1.5 Tdci105 Style ECOnetic 5dr 2017.5
£14,847.24 £3,360.00 £50.00 £354.80 32% £19,430.29 £25,447.56 £3,776.00 £21,671.56 £3,925.53
Cost Analysis. PCP – Funded by Cash Allowance
14
www.pendragonvehiclemanagement.co.uk
15
In our analysis for this particular car scheme, there would be a 31.06% increase in spend to offer a comparable cash allowance scheme to employees.
Crucial to this is that the firm’s company car scheme is attractive to begin with, offering good vehicle choice and a range of good models. Cash allowances are typically popular with employees where the company car scheme that is offered is less attractive. On an individual basis, it can be cost beneficial to the employee. If, for example, they are a very low mileage driver then they might find a very low cost PCP on the retail market. Similarly, if they are a very high business mileage driver then they would claim tax relief on the mileage driven in their own vehicle beyond the numbers we have calculated.
The challenge for the company is that, unless individual cash allowance negotiations are to be conducted with all company drivers on an annual basis to take account of changing circumstances, a policy change towards cash allowances would realistically be based on offering a set allowance for each band on the company car scheme or grade of employment.
In doing so, the firm must decide whether to offer a higher allowance in order to provide a benefit to everyone in that grade, which will significantly increase the bottom line cost to the business far beyond the increase that is calculated in this document, in order to make it attractive to as many drivers as possible.
Unless the cash allowance scheme is extraordinarily generous, other firms can achieve most of the benefits of cash allowance in terms of driver choice through a more open company car scheme and, on balance, you can actually do it in a more cost effective fashion.
Summary.
www.pendragonvehiclemanagement.co.uk
16
Registered office: Loxley House, 2 Oakwood Court, Little Oak Drive, Annesley, Nottingham, NG15 0DR. Registered in England & Wales No: 141388. Pendragon Vehicle Management Limited is a credit broker/intermediary that can introduce you to a limited number of lenders to provide funding for your vehicle. They may incentivise us for introducing you to them. Pendragon Contracts trading as Pendragon Vehicle Management is an appointed representative of Pendragon Finance and Insurance Services Limited which is authorised and regulated by the Financial Conduct Authority.
www.pendragonvehiclemanagement.co.uk
Pendragon Vehicle Management, Pendragon House, Sir Frank Whittle Road, Derby, DE21 4AZ - Tel. 01332 267 389
Summary. As a top 200 fleet, our company enjoys particularly strong discounts, but loses some of that buying power by having so many manufacturers. A smaller fleet could achieve comparable results by limiting to two or three brands e.g. 2 volume brands such as Ford and Volkswagen and 1 Premium brand such as BMW. This gives nice choice and enables some leveraging of volume.
Equally important is that company cars are often provided with ancillary services such as maintenance and accident management, programmes that are designed to reduce fleet administration but also keep your vehicles moving, and your drivers safe. By providing a cash allowance and allowing drivers to choose their own cars – which may be used for business use - a firm is potentially opening themselves up to grey fleet risks. Fleets will therefore need to be careful that they remain compliant.
Copyright © 2018 Pendragon Vehicle Management. All rights reserved. Whilst every effort has been made by Pendragon to ensure that information given is not misleading, this material is provided only as an overview of the subject and is not a substitute for professional advice. No responsibility can be accepted by Pendragon for any loss nor liability occasioned by any person acting or refraining from action as a result of this factsheet.
For more information please contact the Pendragon Vehicle Management team on
01332 267 389 or
email [email protected].