Chapter 19
Lease and Intermediate-Term Financing
After-tax
__________________________________________________________
0 $200,000 $16,800 – – –
1 – 16,800 $20,000 $8,000 $600
2 – 16,800 20,000 8,000 600
3 – 16,800 20,000 8,000 600
______________________________________________________
(7)=(2)-(3)-(5)+(6) (8) (9)=(7)x(8) (10) (11) (12)=(10)x(11) (13)=(9)-(12)
NAL Cash Flows Except PVIF@6% Present After–Tax PVIF Present Value NAL
Salvage Value Salvage @ 12% Salvage
________________________________________________________________________________
$183,200 1.000 $183,200 – – – $183,200
-24,200 0.943 -22,821 – – – –
22,821 -24,200 0.890 -21,538 – – –
-21,538 –24,200 0.840 -20,328 – – –
Net Advantage to Leasing = $10,624 (tables)
$10,603 (calculator)
b. The net advantage to leasing would be reduced if an accelerated form of
c. The leasing alternative is preferred because the NAL is positive.
19-3