And the taxes on each monthly payment will be:
The monthly lease payment is the sum of the depreciation charge, the finance charge, and taxes,
which will be:
Challenge
12. With a four-year loan, the annual loan payment will be
The aftertax loan payment is found by:
Aftertax payment = Pretax payment – Interest tax shield
So, we need to find the interest tax shield. To find this, we need a loan amortization table since the
interest payment each year is the beginning balance times the loan interest rate of 8 percent. The
interest tax shield is the interest payment times the tax rate. The amortization table for this loan is:
Year
Beginning
Balance Total Payment
Interest
Payment
Principal
Payment Ending Balance
1 $4,800,000.00 $1,449,219.86 $384,000.00 $1,065,219.86 $3,734,780.14
So, the total cash flows each year are:
Year Beginning Balance
Aftertax
Loan Payment OCF
Total
Cash Flow
1 $1,449,219.86 – $4,800,000(.08)(.21) $1,368,579.86 –$1,381,700 = –$13,120.14
So, the NAL with the loan payments is: