{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

Chapter_21 - Chapter 21 Problems 1-17 Input boxes in tan...

Info icon This preview shows pages 1–8. Sign up to view the full content.

View Full Document Right Arrow Icon
Chapter 21 Problems 1-17 Input boxes in tan Output boxes in yellow Given data in blue Calculations in red Answers in green NOTE: Some functions used in these spreadsheets may require that the "Analysis ToolPak" or "Solver Add-in" be installed in Excel. To install these, click on "Tools|Add-Ins" and select "Analysis ToolPak and "Solver Add-In."
Image of page 1

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
k"
Image of page 2
Chapter 21 Question 1-5 Input Area: Cost $3,000,000 Life of machine 4 Lease price $895,000 Borrowing rate 8% Tax rate 35% Output Area: 1) Depreciation tax shield $262,500 Aftertax cost of debt 5.20% Aftertax lease payment $581,750 Total cash flow $844,250 NAL $20,187.17 You should lease. 2) NAL $(20,187.17) 3) Breakeven lease payment $903,799.22 4) If the tax rate is zero, there is no depreciation tax shield foregone; the aftertax lease payment is the same as the pretax payment, and the aftertax cost of debt is the same as the pretax cost. NAL $35,646.48 5) From #3, the lessor breaks even with a payment of $903,799.22 Lessee breakeven $905,762.41
Image of page 3

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Image of page 4
Chapter 21 Question 6 Input Area: Cost $3,000,000 Life of machine 4 Lease price $895,000 Borrowing rate 8% Tax rate 35% MACRS schedule 0.3330 0.4440 0.1480 0.0740 Output Area: Aftertax lease payment $581,750 Aftertax borrowing rate 5.20% Year 1 Leasing CF 1 $931,400 2 $1,047,950 3 $737,150 4 $659,450 NAL $(3,842.20) The machine should not be leased.
Image of page 5

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Chapter 21 Question 7 Input Area: Cost $350,000 Life of machine 5 Lease price $94,200 Borrowing rate 9% Tax rate 35% Output Area: Depreciation tax shield $24,500 Aftertax cost of debt 5.85% Aftertax lease payment $61,230 Total cash flow $85,730 NAL $(12,604.35) They should buy.
Image of page 6
Chapter 21
Image of page 7

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Image of page 8
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern