Professional Documents
Culture Documents
A
1
2
3
4
5
6
7
8
9
600,000
12%
140,000
100,000
40%
NPV(leasing)
NPV(buying)
Page 1
UN-3B
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
600,000
12%
140,000
100,000
40%
Year
-84,000
-84,000
-84,000
-84,000
-84,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
-124,000
-124,000
-124,000
-124,000
-124,000
-40,000
<-- =IF(B21<(1-B6)*B3,"Lease","Buy")
26
Year
Loan
Principal at
payment, end
beg. year
year
27
28
1
532,070
29
2
446,379
30
3
354,518
31
4
256,044
32
5
150,479
33
6
37,313
34
35 =NPV((1-$B$6)*$B$3,G28:$G$33)
36
=D28+B28-B29
37
38
149,539
145,426
141,017
136,290
131,223
41,791
=$B$3*B28
Interest
Repayment
of principal
63,848
53,565
42,542
30,725
18,057
4,478
=B28-B29
85,691
91,861
98,475
105,565
113,166
37,313
After-tax
loan
repayment
124,000
124,000
124,000
124,000
124,000
40,000
Lease minus
buy cash
flows, years
1-6
124,000
124,000
124,000
124,000
124,000
40,000
=(1-$B$6)*D28+E28
UN-3B
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
600,000
12%
135,686 <-- Computed either with Goal Seek or Solver
100,000
40%
Year
81,412
81,412
81,412
81,412
81,412
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
121,412
121,412
121,412
121,412
121,412
40,000
-518,588
24
Year
25
26
1
27
2
28
3
29
4
30
5
31
6
32
33 =NPV((1-$B$6)*$B$3,G28:$G$33)
34
35
36
Loan
Principal at
payment, end
beg. year
year
(521,513)
(437,651)
(347,750)
(251,377)
(148,064)
(37,313)
(146,444)
(142,419)
(138,104)
(133,478)
(128,519)
(41,791)
=$B$3*B28
=D28+B28-B29
Interest
Repayment
of principal
(62,582)
(52,518)
(41,730)
(30,165)
(17,768)
(4,478)
=B28-B29
(83,863)
(89,901)
(96,373)
(103,312)
(110,751)
(37,313)
After-tax
loan
repayment
(121,412)
(121,412)
(121,412)
(121,412)
(121,412)
(40,000)
Lease minus
buy cash
flows, years
1-6
(121,412)
(121,412)
(121,412)
(121,412)
(121,412)
(40,000)
=(1-$B$6)*D28+E28
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
12,000,000
6.00%
2,300,000
Year
Lessee after-tax lease costs
After-tax lease rental
0
-2,300,000
-2,300,000
-2,300,000
-12,000,000
0
0
0
0
9,700,000
-2,300,000
-2,300,000
-12,000,000
12,000,000
2,300,000
3
4,000,000
6.00%
40%
0
-12,000,000
1,380,000
-10,620,000
1,380,000
1,600,000
2,980,000
1,380,000
1,600,000
2,980,000
CORP.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
-2,300,000
-2,300,000
-2,300,000
0
0
0
0
0
0
-2,300,000
-2,300,000
-2,300,000
ORPORATION
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
1,380,000
1,600,000
2,980,000
1,380,000
0
1,380,000
1,380,000
0
1,380,000
UN-3B
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
600,000
12%
140,000
100,000
40%
100,000 <-- Anticipated to be realized in year 7; fully taxed
0
-84,000
-84,000
-84,000
-84,000
-84,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
60,000
60,000
-124,000
-124,000
-124,000
-124,000
-124,000
-40,000
-60,000
516,000
Decision??
Buy
<-- =IF(B23<(1-B6)*B3,"Lease","Buy")
UN-3B
600,000
12%
140,000
100,000
40%
100,000 <-- Anticipated to be realized in year 7; fully taxed
0.70
0
516,000
-84,000
-84,000
-84,000
-84,000
-84,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
40,000
-124,000
-124,000
-124,000
-124,000
-124,000
-40,000
<-- =IF(B24<(1-B6)*B3,"Lease","Buy")
-42,000