SOLUTIONS CHAPTER 19 - CHAPTER 19 TERM LOANS AND LEASES...

Info iconThis preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
CHAPTER 19 TERM LOANS AND LEASES 19-1 (a) The present value of the after-tax cash outflows for the buying alternative is computed as follows: (1) Annual Loan Payment (A) $200,000 = CF x PVAIF 5,16% (3.274) or by financial calculator: $61,081.88 (2) Term Loan Amortization Schedule AnnualInterest Year Payment at 16% Repayment Balance 0 $200,000 1 $61,087$32,000 $29,087 170,913 2 61,087 27,346 33,741 137,172 3 61,087 21,948 39,139 98,033 4 61,087 15,685 45,402 52,631 5 61,087 8,421 52,666 - (3) After-Tax Cash Outflows Annual Tax Remaining Year Payment Interest Depr. Shield Balance 1 $61,087$32,000 $40,000 $36,000 $25,087 2 61,087 27,346 40,000 33,673 27,414 3 61,087 21,948 40,000 30,974 30,113 4 61,087 15,685 40,000 27,842 33,245 5 61,087 8,421 40,000 24,210 36,877 (4) Present Value of After-Tax Cash Outflows After-Tax Discount Present Year Cash Outflows Factor at 10% Value 1 $25,087 0.909 $22,804 2 27,414 0.82622,644 3 30,113 0.75122,615 4 33,245 0.68322,706 5 36,877 0.62122,901 Aggregate Present Value = $113,670
Background image of page 1

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

View Full DocumentRight Arrow Icon
(b) $200,000 = CF + CF x PVAIF 4,14% (2.914) $200,000 = CF (1 + 2.914) CF = 00000/3.914 CF = $200,000 ÷ 3.914 = $51,099 or by financial calculator: $51,102.38 The present value of the after-tax cash outflows for the leasing alternative is computed as follows: Lease Tax After-Tax Present Value Year Payment Shield Cash Outflow at 10% 0 $51,099 $ 0 $51,099 $51,099 1-4 51,099 25,549.5 25,549.5 80,992 5 25,549.5 -25,549.5 -15,866 Present Value = $116,225 19-2 (a) Option A Annualized lease cost (A) = $20,000/PVAIF 3,10% = $20,000/2.487 = $8,042 or by financial calculator: $8042.30 Annualized maintenance and operating cost 4,000 Total annualized cost $12,042 Option B Annualized lease cost (A) = $60,000/PVAIF 8,9% = $60,000/5.535 = $10,840 or by financial calculator: $10,840.46 Annualized maintenance and operating cost 3,000 Total annualized cost $13,840 On annualized cost basis, Option A is less costly than Option B. Option A Option B (b) Lease Cost + Operating Cost = Total Annualized Cost $8,042 + x = $13,840 x = $5,798 As long as the annual maintenance and operating cost for Option A is less than $5,798, Option A will remain a lower cost lease than Option B.
Background image of page 2
Option B Option A (c) Lease Cost + Operating Cost = Total Annualized Cost $60,000/PVAIF 8,i% + $3,000 = $12,042 PVAIF 8,i% = $60,000/($12,042-$3,000) = 6.636 The discount factor 6.636 is found to be approximately 4.4 percent. As long as the implicit interest rate for Option B is less than 4.4 percent, Option B will be the lowest cost lease than Option A. or by financial calculator: 4.35%.
Background image of page 3

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

View Full DocumentRight Arrow Icon
Image of page 4
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 02/20/2012 for the course FIN 7023 taught by Professor Wald during the Spring '12 term at The University of Texas at San Antonio- San Antonio.

Page1 / 10

SOLUTIONS CHAPTER 19 - CHAPTER 19 TERM LOANS AND LEASES...

This preview shows document pages 1 - 4. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online