Learning Objectives: After Reading This Chapter, You Should Be Able To
Learning Objectives: After Reading This Chapter, You Should Be Able To
1. Describe the basic characteristics of 3. List and define the basic types of 5. Describe the potential sources of
a term loan. lease arrangements. economic benefit derived from
leasing versus purchasing.
2. Calculate the principal and interest 4. Calculate the net advantage of
components of an installment loan. leasing versus purchasing an asset.
CHAPTER 24
Virtually everyone has rented something at one time or lion, or 31 percent, was acquired by American businesses
another. With renting, just like owning, you get to use the through leasing. In 2002, expenditures on leases were estimated
asset. What distinguishes renting or leasing from owning is to be $204 billion and for 2003 the total was projected to be
that when you rent, you don’t actually obtain ownership of $208 billion. Furthermore, virtually every company uses lease
the thing being rented and must return it to the owner at the financing. The ELA estimates that over 80 percent of U.S. compa-
end of the agreement. nies lease all or some of their equipment.
Firms lease all types of capital equipment as an alternative Why lease—why not purchase? Some companies lease
to purchasing it. For example, they lease computers, trucks, because they think they can avoid investing in equipment
and railroad cars. The U.S. Navy has even leased minesweepers. that faces the risk of rapid obsolescence, whereas others
The Equipment Leasing Association—ELA—(www.elaonline. think that they are conserving their cash. As we learn in this
com/industryData/overview.cfm) reports that more com- chapter, these and many other reasons for leasing are sub-
panies, particularly small companies, acquire new productive ject to quantitative analysis, which reduces the decision
equipment through leases than through loans. Of the $697 bil- down to an analysis of the net present value of leasing ver-
lion spent by businesses on productive assets in 2001, $216 bil- sus owning.
CHAPTER PREVIEW
Chapter 24 contains a discussion of two sources of leases as operating or financial leases and focus on the
intermediate term financing: term loans and leases. latter, because operating leases are short-term in
Intermediate term financing consists of all those nature. We evaluate the merits of leasing versus pur-
sources of financing with maturities longer than one chasing by first evaluating the viability of purchas-
year and shorter than 10 years. This maturity range ing via the project’s net present value and then ana-
is bracketed by short-term sources of financing such lyzing the incremental benefits of leasing by
as bank notes, trade credit, and commercial paper calculating the net advantage of leasing.
(discussed in Chapter 18) and long-term sources of This chapter will emphasize these principles:
financing such as bonds and stock (discussed in Principle 1: The Risk-Return Trade-Off—We
Chapters 7, 8, and 14). won’t take on additional risk unless we expect to
Our discussion of term loans, an important be compensated with additional return; Principle
source of financing for machinery and equipment, 2: The Time Value of Money—A dollar received
will focus on the various sources of term financing today is worth more than a dollar received in the
and their basic characteristics as well as the future; Principle 3: Cash—Not Profits—Is King;
calculation of installment payments (including the Principle 4: Incremental Cash Flows—It’s only
decomposition of those payments into their princi- what changes that counts; and Principle 8: Taxes
pal and interest components). We then categorize Bias Business Decisions.
24-2
24-3 PA R T 6 S P E C I A L T O P I C S I N F I N A N C E
Objective
1 TERM LOANS
Term loans Term loans generally share three common characteristics: They (1) have maturities of 1
Loans that have maturities of to 10 years; (2) are repaid in periodic installments (such as quarterly, semiannual, or
1 to 10 years and are repaid in annual payments) over the life of the loan; and (3) are usually secured by a chattel mort-
periodic installments over the
life of the loan; usually secured gage on equipment or a mortgage on real property. The principal suppliers of term credit
by a chattel mortgage on are commercial banks, insurance companies, and (to a lesser extent) pension funds.
equipment or a mortgage on We will consider briefly some of the more common characteristics of term loan
real property. agreements.
M AT U R I T I E S
Commercial banks generally restrict their term lending to one- to five-year maturities.
Insurance companies and pension funds with their longer-term liabilities generally make
loans with 5- to 15-year maturities. Thus, the term lending activities of commercial banks
actually complement rather than compete with those of insurance companies and pension
funds. In fact, commercial banks very often cooperate with both insurance companies and
pension funds in providing term financing for very large loans.
C O L L AT E R A L
Term loans are generally backed by some form of collateral. Shorter-maturity loans are
frequently secured with a chattel mortgage (a mortgage on machinery and equipment) or
with securities such as stocks and bonds. Longer-maturity loans are frequently secured by
mortgages on real estate.
There is also a form of term credit that requires no collateral that can be used by only
the largest blue-chip companies. These unsecured medium-term notes (MTNs) were cre-
ated as a result of the introduction of shelf registration by the Securities and Exchange
Commission in 1982. Shelf registration permits companies to file a single registration
statement for a series of similar issues. Once registered, the MTNs can be sold as funds
are required, giving the issuer a ready source of term financing. The key thing to recog-
nize here is that unsecured term financing, like similar forms of unsecured short-term
financing (e.g., commercial paper), is available to only the most creditworthy borrowers.
RESTRICTIVE COVENANTS
In addition to requiring collateral, the lender in a term loan agreement often places
restrictions on the borrower that, when violated, make the loan immediately due and
payable. These restrictive covenants are designed to prohibit the borrower from engag-
ing in any activities that would increase the likelihood of loss on the loan. There are some
common restrictions:
1. Working-capital requirement. This restriction takes the form of a minimum cur-
rent ratio, such as 2 to 1 or 31⁄2 to 1, or a minimum dollar amount of net working cap-
ital. The actual requirement would reflect the norm for the borrower’s industry, as
well as the lender’s desires.
2. Additional borrowing. This type of restriction requires the lender’s approval before
any additional debt can be issued. Furthermore, a restriction on additional borrowing
is often extended to long-term lease agreements, which are discussed later in this
chapter.
3. Periodic financial statements. A standard covenant in most term loan agreements
includes a requirement that the borrower supply the lender with financial statements
CHAPTER 24 TERM LOANS AND LEASES 24-4
We have presented only a partial listing of restrictions commonly found in term loan
agreements. The number and form of such provisions are limited only by the scope of the
law and the imagination of the parties involved. It should be noted, however, that restric-
tive covenants are subject to negotiation. The specific agreement that results reflects the
relative bargaining strengths of the borrower and lender. Marginal borrowers are more
likely to find their loan agreements burdened with restrictive covenants than more cred-
itworthy borrowers.
Term loan agreements can be very technical and are generally tailored to the situa-
tion. Therefore, it is difficult to generalize about their content. However, many banks
rely on standardized worksheets or checksheets to aid in the preparation of the document.
When we determine the loan payments for an installment loan, we are solving for a series of
annuity payments (installment or loan payments) whose present value equals the face value of
the loan when discounted using the borrowing rate on the loan. Thus, we are valuing a series of
future cash flows. The valuation process utilizes a number of our Principles: Principle 1: The
Risk-Return Trade-Off—We won’t take on additional risk unless we expect to be compen-
sated with additional return comes into play in determining the rate of interest for the loan.
Principle 2: The Time Value of Money—A dollar received today is worth more than a dollar
received in the future provides the basis for finding the present value of future payments.
Finally, Principle 3: Cash—Not Profits—Is King tells us that what matters to both the lender
and borrower is the cash received and cash paid.
loans is adjusted periodically (generally every six months), and there is a wide range of
maturities. Eurodollar lending has become a major source of commercial lending with
the total volume of lending being measured in trillions of dollars.
The attraction of the Eurodollar market relates to the fact that this market is subject
to very limited official regulation. It has been suggested, in fact, that some investors use
the market to avoid home country taxes. For example, Eurobonds (which are long-term
bonds sold outside the country in whose currency the bond is denominated) are sold in
bearer rather than registered form. This means that there is no record of who owns the
bonds and receives the interest payments.
CONCEPT CHECK
1. How is a term loan distinguished from other forms of financing?
2. What are the common types of restrictions placed on borrowers when using
term loans?
Objective
2 LOAN PAYMENT CALCULATION
R E P AY M E N T S C H E D U L E S
Term loans are generally repaid with periodic installments, which include both an inter-
est and a principal component. Thus, the loan is repaid over its life with equal annual,
semiannual, or quarterly payments.
To illustrate how the repayment procedure works, let us assume that a firm borrows
$15,000, which is to be repaid in five annual installments. The loan will carry an 8 percent
rate of interest, and payments will be made at the end of each of the next five years. The
following diagram shows the cash flows to the lender:
Year
0 1 2 3 4 5
$(15,000) A1 A2 A3 A4 A5
The $15,000 cash flow at period zero is placed in parentheses to indicate an outflow of
cash by the lender, whereas the annual installments, A1 through A5, represent cash
inflows (of course, the opposite is true for the borrower). The lender must determine the
annual installments that will give an 8 percent return on the outstanding balance over the
life of the loan. This problem is very similar to the internal rate of return problem
encountered in Chapter 9, where we discussed capital-budgeting decisions and had to
determine the rate of interest that would make the present value of a stream of future cash
flows equal to some present sum. Here we want to determine the future cash flows whose
present value, when discounted at 8 percent, is equal to the $15,000 loan amount. Thus,
we must solve for those values of A1 through A5 whose present value when discounted at
8 percent is $15,000. In equation form,
∑ (1 + .t08)t
A
$15,000 = (24-1)
t =1
CHAPTER 24 TERM LOANS AND LEASES 24-6
END OF I N S TA L L M E N T P R I N C I PA L REMAINING
YEAR PAY M E N T a INTERESTb R E PAY M E N T c BALANCEd
t A It Pt RBt
0 — — — $15,000.00
1 $3,756.57 $1,200.00 $2,556.57 12,443.43
2 3,756.57 995.47 2,761.10 9,682.33
3 3,756.57 774.59 2,981.98 6,700.35
4 3,756.57 536.03 3,220.54 3,479.81
5 3,756.57 278.38 3,478.19 1.62e
∑
1
( 1 + .08) t
t =1
bAnnual interest expense is equal to 8 percent of the outstanding loan balance. Thus, for year 1, the interest expense, It , is found as
follows:
It = .08 ($15,000) = $1,200
cPrincipal repayment for year t, Pt , is the difference in the loan payment, A, and interest for the year. Thus, for year 1, we compute
Pt = A − I1 = $3,756.57 − $1,200 = $2,556.57
dThe remaining balance of the end of year 1, RB1 is the difference in the remaining balance for the previous year, RB0 , and the
principal payment in year 1, P1. Thus, at the end of year 1,
RB1 = RB0 − P1 = $15,000 − $2,556.57 = $12,443.43
eThe $1.62 difference in RB and P is due to rounding error.
4 5
Where we assume equal annual installments, A, for all five years, we can solve for A as follows:
5
∑ (1 + .08)t
1
$15,000 = A
t =1
or
$15,000 $15,000
A = 5
= (24-2)
PVIF8%, 5 yrs
∑ (1 + .08)t
1
t =1
The term that is divided into that $15,000 loan amount is the present value factor for a
five-year annuity carrying an 8 percent rate of interest. Thus,
$15,000
A = = $3,756.57
3.993
Therefore, if the borrower makes payments of $3,756.57 each year, then the lender will
receive an 8 percent return on the outstanding loan balance. To verify this assertion,
check Table 24-1, which contains the principal and interest components of the annual
loan payments. We see that the $3,756.57 installments truly provide the lender with an
8 percent return on the outstanding balance of a $15,000 loan.
CONCEPT CHECK
1. What factors does a lender use to calculate the installment payments for a loan?
2. How is loan payment calculation similar to the internal rate of return
calculation for a capital-budgeting project?
24-7 PA R T 6 S P E C I A L T O P I C S I N F I N A N C E
Objective
3 LEASES
Leasing provides an alternative to buying an asset to acquire its services. Although some
leases involve maturities of more than 10 years, most do not. Thus, lease financing is clas-
sified as a source of intermediate-term credit. Today, virtually any type of asset can be
acquired through a lease agreement. The recent growth in lease financing has been phe-
nomenal, with more than $200 billion in assets (based on original cost) now under lease
in the United States.
Lease A lease is simply a contract between a lessee, who acquires the services of a leased
A contract between a lessee, asset by making a series of payments to the lessor, who is the owner of the asset. The
who acquires the services of a contract provides the lessee with the right to use the asset for the term of the lease agree-
leased asset by making a series
of rental payments to the ment; at the end of the term of the lease, the lessee must return the asset to the lessor.
lessor, who is the owner of the However, leases frequently contain an option for the lessee to purchase the asset at the
asset. termination of the lease agreement. Lessees can be just about anyone (an individual, a
Lessee and lessor business, or a government agency). Lessors are generally the manufacturer of the leased
The user of the leased asset, asset or an independent leasing company.
who agrees to make periodic The primary difference between leasing and buying an asset relates to the rights that
lease or rental payments to the transfer to the lessee versus the owner. The lessee obtains the right to use the asset up
lessor, who owns the asset.
until the term of the agreement. The owner, in contrast, receives both the right to use the
asset and the title to the asset so that, when he or she decides to sell, the owner can dis-
pose of the asset and realize the proceeds from its sale.
LEVERAGED LEASING
In the leasing arrangements discussed thus far, only two participants have been identified:
the lessor and lessee. In leveraged leasing, a third participant is added: the lender, who
helps finance the acquisition of the asset to be leased. From the viewpoint of the lessee,
there is no difference in a leveraged lease, direct lease, or sale and leaseback arrangement.
However, with a leveraged lease, the method of financing used by the lessor in acquiring
the asset receives specific consideration. The lessor generally supplies equity funds up to
20 to 30 percent of the purchase price and borrows the remainder from a third-party
lender, which may be a commercial bank or an insurance company. In some arrange-
ments, the lessor firm sells bonds, which are guaranteed by the lessee. This guarantee
serves to reduce the risk and thus the cost of the debt. The majority of financial leases are
leveraged leases.
1. The lease transfers ownership of the property to the lessee by the end of the lease
term.
2. The lease contains a bargain repurchase option.
3. The lease term is equal to 75 percent or more of the estimated economic life of the
leased property.
4. The present value of the minimum lease payments equals or exceeds 90 percent of
the excess of the fair value of the property over any related investment tax credit
retained by the lessor.
The last two requirements are the most stringent elements in the board’s statement.
The first two have been applicable to most leases for many years because of the Internal
Revenue Service’s “true” lease requirements. However, the last two apply to most finan-
cial leases written in the United States. As a result, the board now requires capitalization
of all leases meeting one or more of these criteria.
Table 24-2 is a sample balance sheet for the Alpha Manufacturing Company. Alpha
has entered into capital leases whose payments have a present value of $4 million.
24-9 PA R T 6 S P E C I A L T O P I C S I N F I N A N C E
ASSETS 2003
Current liabilities $ 8
Long-term debt 9
Capital lease obligations 4
Stockholders’ equity 17
___
Total $38
___
___
Note that the asset “leased property” is matched by a liability, “capital lease obliga-
tions.” The specific entries recorded for the lease obligations equal the present value of
minimum lease payments the firm must pay over the term of the lease. The discount rate
used is the lower of either the lessee’s incremental borrowing rate or the lessor’s implicit
interest rate (where that rate can be determined).
Operating leases are not disclosed in the body of the balance sheet. Instead, these
lease obligations must be reported in a footnote to the balance sheet.
1. Should the asset be purchased using the firm’s optimal financing mix?
2. Should the asset be financed using a financial lease?
The answer to the first question can be obtained through an analysis of the project’s
NPV, following the method laid out in Chapter 9. There are times when it might be
advantageous to lease an asset, even when the NPV for its purchase is negative. The cost
savings of a lease may more than offset the negative NPV of purchase. For example, the
Alpha Manufacturing Co. is considering the acquisition of a new computer-based inven-
tory and payroll system. The computed net present value of the new system based on
normal purchase financing is −$40, indicating that acquisition of the system through pur-
chasing or ownership is not warranted. However, an analysis of the cost savings resulting
from leasing the system (referred to here as the net advantage of leasing, or NAL) indicates
that the lease alternative will produce a present value cost savings of $60 over normal pur-
chase financing. Therefore, the net present value of the system if leased is $20 (the net
CHAPTER 24 TERM LOANS AND LEASES 24-10
present value if leased equals the NPV of a purchase plus the net advantage of leasing, or
− $40 + $60). Thus, the system’s services should be acquired via the lease agreement.
A primary motivating factor behind leasing is the opportunity to transfer the tax consequences of
ownership (i.e., interest and depreciation expense) from a firm that is either not currently paying
taxes because of prior year losses or is paying them at a very low rate to another firm (the lessor),
who is paying taxes at a much higher rate. This is a direct application of Principle 8: Taxes Bias
Business Decisions.
CONCEPT CHECK
1. Define a lease and identify the participants. What are the principal
differences between asset ownership and asset leasing?
2. How does an operating lease differ from a financial lease?
3. Describe the three major types of lease agreements.
4. What requirements has FASB established for reporting leases on a firm’s
financial statements?
2 That is, NAL = NPV(L) − NPV(P), where NPV(L) is the net present value of the asset if leased. Thus, the sum of
NPV(P) and NAL is the net present value of the asset if leased.
24-11 PA R T 6 S P E C I A L T O P I C S I N F I N A N C E
Compute NPV(P)
Yes No
Is NPV(P) ≥ 0?
Yes No Yes No
se
Lea
Is NAL + (t) ≥ 0?
Yes No Reject
Lease the asset Purchase the asset
se
Lea
Reject
Lease the asset
Note that the after-tax cost of new debt is used to discount the NAL cash flows other
than the salvage value, Vn. This is justified because the affected cash flows are very nearly
riskless and certainly no more risky than the interest and principal accruing to the firm’s
creditors (which underlie the rate of interest charged to the firm for its debt).3 Because Vn
is not a risk-free cash flow but depends on the market price for the leased asset in year n,
a rate higher than r is appropriate. Because the salvage value of the leased asset was dis-
counted using the cost of capital when determining NPV(P), we use this rate here when
calculating NAL.
3 The argument for using the firm’s borrowing rate to discount these tax shelters goes as follows: The tax shields are
relatively free of risk in that their source (depreciation, interest, rental payments) can be estimated with a high degree
of certainty. There are, however, two sources of uncertainty regarding these tax shelters: (1) the possibility of a
change in the firm’s tax rate or the tax benefits of leasing, and (2) the possibility that the firm might become bankrupt
at some future date. If we attach a very low probability to the likelihood of a reduction in the tax rate, then the prime
risk associated with these tax shelters is the possibility of bankruptcy wherein they would be lost forever (certainly, all
tax shelters after the date of bankruptcy would be lost). We now note that the firm’s creditors also faced the risk of
the firm’s bankruptcy when they lent the firm funds at the rate r. If this rate r reflects the market’s assessment of the
firm’s bankruptcy potential as well as the time value of money, then it offers an appropriate rate for discounting the
interest shelters generated by the firm. Note also that the Ot cash flows are generally estimated with a high degree of
certainty (in the case in which they represent insurance premiums they may be contractually set) such that r is appro-
priate as a discount rate here also. Of course, r is adjusted for taxes to discount the after-tax cash flows.
CHAPTER 24 TERM LOANS AND LEASES 24-12
TA B L E 2 4 - 3 Lease-Purchase Model
∑ (1 + K )
ACFt
NPV (P ) = t
− IO (24-3)
t=1
where ACFt = the annual after-tax cash flow in period t resulting from the asset’s purchase (note that ACFn
also includes any after-tax salvage value expected from the project).
K = the firm’s cost of capital applicable to the project being analyzed and the particular mix of
financing used to acquire the project.
IO = the initial cash outlay required to purchase the asset in period zero (now).
n = the productive life of the project.
Equation Two—Net advantage of leasing (NAL):
n
Ot (1 − T ) − R t (1 − T ) − T × I t − T × D t
∑
Vn
NAL = − + IO (24-4)
(1 + r b )t (1 + K s )n
t=1
where Ot = any operating cash flows incurred in period t that are incurred only when the asset is purchased.
Most often this consists of maintenance expenses and insurance that would be paid by the
lessor.
Rt = the annual rental for period t.
T = the marginal tax rate on corporate income.
It = the tax-deductible interest expense forfeited in period t if the lease option is adopted. This
represents the interest expense on a loan equal to the full purchase price of the asset being
acquired.a
Dt = depreciation expense in period t for the asset.
Vn = the after-tax salvage value of the asset expected in year n.
Ks = the discount rate used to find the present value of Vn. This rate should reflect the risk inherent
in the estimated Vn. For simplicity the after-tax cost of capital (K) is often used as a proxy for
this rate. Also, note that this rate is the same one used to discount the salvage value in NPV(P).
IO = the purchase price of the asset, which is not paid by the firm in the event the asset is leased.
rb = the after-tax rate of interest on borrowed funds (i.e., rb = r(1 − T) where r is the before-tax
borrowing rate for the firm). This rate is used to discount the relatively certain after-tax cash
flow savings that accrue through the leasing of the asset.
aThis analysis makes the implicit assumption that a dollar of lease financing is equivalent to a dollar of loan. This form of
equivalence is only one of several that might be used.
CASE PROBLEM IN L E A S E - P U R C H A S E A N A LY S I S
The Waynesboro Plastic Molding Company (WPM) is now deciding whether to purchase
an automatic casting machine. The machine will cost $15,000 and for tax purposes will be
depreciated toward a zero salvage value over a five-year period. However, at the end of five
years, the machine actually has an expected salvage value of $2,100. Because the machine is
depreciated toward a zero book value at the end of five years, the salvage value is fully tax-
able at the firm’s marginal tax rate of 50 percent. Hence the after-tax salvage value of the
machine is only $1,050.4 The firm uses the simple straight-line depreciation method to
depreciate the $15,000 asset toward a zero salvage value. Furthermore, the project is
expected to generate annual cash revenues of $5,000 per year over the next five years (net of
cash operating expenses but before depreciation and taxes). For projects of this type, WPM
has a target debt ratio of 40 percent that is impounded in its after-tax cost-of-capital esti-
mate of 12 percent. Finally, WPM can borrow funds at a before-tax rate of 8 percent.
4 The problem example is a modification of the example from R. W. Johnson and W. G. Lewellen, “Analysis of the
YEAR
1 2
BOOK CASH BOOK CASH
PROFITS FLOW PROFITS FLOW
S T E P 2 : C O M P U T I N G N A L — S H O U L D T H E A S S E T B E L E A S E D ? The com-
putation of NAL is shown in Table 24-6. The resulting NAL is a negative −$1,121, which
indicates that leasing is not preferred to the normal debt-equity method of financing. In
fact, WPM will be −$1,121 worse off, in present value terms, if it chooses to lease rather
than purchase the asset.
Calculating NAL involves solving equation 24-4 presented earlier in Table 24-3. To
do this, we first estimate all those cash flows that are to be discounted at the firm’s after-
tax cost of debt, rb. These include Ot(1 − T), Rt(1 − T), It × T, and T × Dt .
The operating expenses associated with the asset that will be paid by the lessor if we
lease—that is, the Ot—generally consist of certain maintenance expenses and insurance.
WPM estimates them to be $1,000 per year over the life of the project. The annual rental
or lease payments, Rt , are given and equal $4,200.
The interest tax shelter lost because the asset is leased and not purchased must now
be estimated. This tax shelter is lost because the firm does not borrow any money if it
enters into the lease agreement. Table 24-1 contains the principal and interest compo-
nents for a five-year $15,000 loan. Note that the interest column supplies the needed
information for the interest tax shelter that is lost if the asset is leased, It .5
5 Technically the firm does not lose the interest tax shelter on a $15,000 loan if it leases. In fact, the firm would lose
the tax shelter on only that portion of the $15,000 purchase price that it would have financed by borrowing, for
example, 40 percent of the $15,000 investment, or $6,000. However, if the firm leases the $15,000 asset, it has effec-
tively used 100 percent levered (nonowner) financing. This means that the leasing of this project uses not only its
40 percent allotment of levered (debt) financing, but an additional 60 percent as well. Thus, by leasing the $15,000
asset the lessee forfeits the interest tax shelter on a 40 percent or $6,000 loan plus an additional 60 percent of the
$15,000 purchase price, or an additional $9,000 loan. In total, leasing has caused the firm to forgo the interest tax
savings on a loan equal to 100 percent of the leased asset’s purchase price. Once again, we note that this analysis
presumes $1 of lease financing is equivalent to $1 of loan financing.
CHAPTER 24 TERM LOANS AND LEASES 24-14
YEAR
3 4 5
BOOK CASH BOOK CASH BOOK CASH
PROFITS FLOW PROFITS FLOW PROFITS FLOW
Earlier when we computed NPV(P), we found this to equal $15.35. Because NPV(P)
is positive, the purchase would increase shareholder wealth. Now, substituting the results
of our calculations into equation 24-4 produces the NAL of −$1,121. Because NAL is
negative, the asset should not be leased.
Note that the lease payments used in this example were made at the end of each
year. In practice, lease payments are generally made at the beginning of each year (that
is, they constitute an annuity due rather than an ordinary annuity, as used here). The
NAL for the example used here is even more negative if we assume beginning of year
lease payments; that is, with beginning-of-year payments NAL = −$1,495. You can eas-
ily verify this result as follows: Note first that changing from a regular annuity to an
annuity due affects only the first and last annuity payments. In this example, this
means that the first lease payment of $2,100 (after tax) is paid immediately such that
its present value is $2,100. However, the final lease payment is now made at the begin-
ning of year 5 (or at the end of year 4). The present value of the fifth-year after-tax
lease payment is therefore $2,100 × .822 = $1,726. To summarize, by changing from a
regular annuity set of lease payments to an annuity due, we must include a −$2,100
immediate cash flow at time t = 0, and we exchange this for the fifth-year present-
value after-tax lease payment of $1,726. Therefore, the NAL with annuity due lease
payments is NAL (annuity due) = (1,121) + 1,726 − 2,100 = (1,495). Hence, if the lease
payments are an annuity due, the asset should be purchased [because NPV(P) =
$15.35] and not leased (because NAL = −$1,495).
Let’s recap the lease-purchase analysis: First the project’s net present value was
computed. This analysis produced a positive NPV(P) equal to $15.35, which indi-
cated that the asset should be acquired. On computing the net advantage to leasing,
we found that the financial lease was not the preferred method of financing the
TA B L E 2 4 - 5 Calculating NPV(P)
TA B L E 2 4 - 6 Computing NAL
Overview: To solve for NAL, we use equation 24-4, which was discussed in Table 24-3. This equation contains three terms and is repeated below
for convenience.
n
Ot (1 − T ) − R t (1 − T ) − I t × T − D t × T
∑
Vn
NAL = + IO
(1 + r b )t (1 + K s )n
t=1
A F T E R - TA X
O P E R AT I N G TA X
EXPENSES A F T E R - TA X TA X S H E LT E R S H E LT E R O N
PA I D B Y R E N TA L ON LOAN DEPRECIA- DISCOUNT PRESENT
YEAR LESSORa EXPENSEb INTERESTc TIONd FAC TO R e VA L U E
t Ot(1 − T) − Rt(1 − T) − ItT − DtT = SUM × DF = PV
aAfter-tax lessor-paid operating expenses are found by Ot(1 − T ) − $1,000 (1 − .5) = $500.
bAfter-tax rent expense for year 1 is computed as follows: Rt(1 − T ) = $4,200 (1 − .5) = $2,100.
cInterest expense figures were calculated in Table 24-1 for a $15,000 loan. For year 1 the interest tax shelter is 0.5 × $1,200 − $600.
dThe tax shelter from depreciation is found as follows: DtT = $3,000 × 0.5 = $1,500.
eBased on the after-tax borrowing rate, i.e., .08 (1 − .5) = .04
fK was estimated to be the same as the firm’s after-tax cost of capital, 12 percent.
s
acquisition of the asset’s services. Thus, the asset’s services should be purchased
using the firm’s normal financing mix.
Our analysis of the lease-purchase choice found in Tables 24-4, 24-5, and 24-6 illus-
trates the application of a number of basic principles of finance. In Table 24-4, we are
careful to identify the cash-flow consequences of asset ownership even though this
requires that we evaluate profits for purposes of determining tax liabilities. This illus-
trates the use of Principle 3: Cash—Not Profits—Is King. We then discount the cash
flows associated with both purchasing and leasing which reflects Principle 2: The Time
Value of Money—A dollar received today is worth more than a dollar received in
the future. In Table 24-5, we see two principles at work. First, we are careful to properly
adjust all expenses for their tax consequences, which reflects Principle 8: Taxes Bias
Business Decisions. Finally, we discount the after-tax expenses associated with leasing
versus purchasing, using the firm’s borrowing rate, and discount the salvage value using
the firm’s weighted average cost of capital. Using a higher rate to discount the riskier sal-
vage value reflects Principle 1: The Risk-Return Trade-Off—We won’t take on
additional risk unless we expect to be compensated with additional return.
CHAPTER 24 TERM LOANS AND LEASES 24-16
CONCEPT CHECK
1. Describe the process used when evaluating the lease-versus-purchase
decision.
2. Why are the NAL cash flows discounted using the firm’s after-tax cost of
borrowing rather than the firm’s cost of capital?
Objective
THE ECONOMICS OF LEASING VERSUS PURCHASING 4
Let’s now review briefly the economic attributes of leasing and purchasing. Figure 24-2
summarizes the participants and transactions involved in leasing (the right side of the fig-
ure) and purchasing (the left side). In purchasing, the asset is financed via the sale of secu-
rities and the purchaser acquires title to the asset (including both the use and salvage
value of the asset). In leasing, the lessee acquires the use value of the asset but uses the
lessor as an intermediary to finance and purchase the asset. The key feature of leasing as
opposed to purchasing is the interjection of a financial intermediary (the lessor) into the
scheme used to acquire the asset’s services. Thus, the basic question that arises in lease-
purchase analysis is one of “Why does adding another financial intermediary (the lessor)
save the lessee money?” Some of the traditional answers to this question are discussed
subsequently. As you read through each, simply remember that the lessee is hiring the
lessor to perform the functions associated with ownership that he or she would perform if
the asset were purchased. Thus, for the lease to be “cheaper” than owning, the lessor
must be able to perform these functions of ownership at a lower cost than the lessee could
perform them and be willing to pass a portion of these savings along to the lessee in the
form of lower rental rates.
Purchasing Leasing
Securities (e.g., Securities (e.g.,
stocks, bonds, stocks, bonds,
or notes) Capital markets or notes)
(e.g., a commercial bank
or life insurance company)
Equipment
dealer
Title Title
1. Use value 1. Use value
2. Salvage value 2. Salvage value
24-17 PA R T 6 S P E C I A L T O P I C S I N F I N A N C E
LACK OF RESTRICTIONS
Another suggested advantage of leasing relates to the lack of restrictions associated with a
lease. Unlike term loan agreements or bond indentures, lease contracts generally do not
contain protective covenant restrictions. Furthermore, in calculating financial ratios
under existing covenants, it is sometimes possible to exclude lease payments from the
6 The contributions of Paul P. Anderson in the preparation of this discussion are gratefully acknowledged.
CHAPTER 24 TERM LOANS AND LEASES 24-18
firm’s debt commitments. Once again, the extent to which lack of restrictions benefits a
lessee will depend on the price it must pay. If a lessor views its security position to be
superior to that of a lender, it may not require a higher return on the lease to compensate
for the lack of restrictions on the lessee. Conversely, if the prospective lessee is viewed as
a marginal credit risk, a higher rate may be charged.
C O N S E R VAT I O N OF W O R K I N G C A P I TA L
One of the oldest and most widely used arguments in favor of leasing is the assertion that
a lease conserves the firm’s working capital. The conservation argument runs as follows:
Because a lease does not require an immediate outflow of cash to cover the full purchase
price of the asset, funds are retained in the business.
It is clear that a lease does require a lower initial outlay than does a cash purchase.
However, the cash outlay associated with the purchase option can be reduced or elimi-
nated by borrowing the down payment from another source. This argument leads us
directly into the next purported advantage of lease financing.
TA X S AV I N G S
It is also argued that leasing offers an economic advantage in that the tax shield generated
by the lease payments usually exceeds the tax shield from depreciation that would be
24-19 PA R T 6 S P E C I A L T O P I C S I N F I N A N C E
available if the asset were purchased. The extent to which leasing provides a tax-shield
benefit is a function of many factors. The NAL equation (24-4), discussed earlier, is the
basis for weighing these differences in tax shields.
EASE OF O B TA I N I N G C R E D I T
Another purported advantage of leasing is that firms with poor credit ratings are able to
obtain assets through leases when they are unable to finance the acquisitions with debt
capital. The counterargument is that the firm will certainly face a high lease interest rate
to compensate the lessor for bearing this higher risk of default.
Interestingly, the factor most often mentioned was the implied cost of financing.
That is, 52 percent of the lessees considered the cost of lease financing to be an important
factor in determining their decision to use lease financing. This factor was followed by
concern over the risk of obsolescence, followed by tax considerations. In light of the the-
oretical significance given to tax considerations in the theoretical literature on lease
financing, it is interesting to note that only 33 percent of the respondents felt that tax
considerations were a factor in their decision to lease.
Ferrara, Thies, and Dirsmith also provide evidence concerning the motives under-
lying a firm’s decision to use lease financing and its financial characteristics.8
Specifically, they observed that smaller and financially weaker firms tended to justify
the use of lease financing based on qualitative benefits. These included flexibility, the
conservation of working capital, financing restrictions, off balance sheet financing, and
transference of the risk of obsolescence. Conversely, larger and financially stronger
firms tended to base their leasing decisions on more quantitative considerations. That
is, this latter group tended to use more formal comparisons of the cost of leasing versus
other forms of intermediate-term financing.
7 W. L. Ferrara, J. B. Thies, and M. W. Dirsmith, “The Lease-Purchase Decision,” National Association of Accountants,
1980, Cited in “Leasing—A Review of the Empirical Studies,” Managerial Finance 15, 1 and 2 (1989): 13–20.
8 Anderson and Bird also investigated the reasons why lessees lease. They used a survey in which the respondents
were asked to indicate both the extent to which they agreed or disagreed with the advantages attributed to leasing and
the extent to which a particular advantage was important to their lease decisions. One of the purported advantages to
leasing was the following: “All things considered, leasing is less expensive than debt as a means of acquiring equip-
ment.” The respondents accorded the lowest agreement rating to this statement (that is, they disagreed that this was
true), yet they ranked this same statement third in overall importance in terms of their decision to lease. The authors
interpret this finding as evidence that lessees believe that it is important that the cost of leasing be less than the cost
of debt financing, but they do not expect to find this to be so in practice.
CHAPTER 24 TERM LOANS AND LEASES 24-20
CONCEPT CHECK
1. How is the net advantage of leasing related to the net present value of
purchasing an asset?
2. What are some of the potential benefits to the use of lease financing?
3. What are the most important reasons firms give for using lease financing?
Firms can and do lease just about everything. So, how do they decide when to lease? The
answer is that for big-ticket items, a formal analysis is used, along the lines of the net
advantage of leasing model discussed in this chapter. However, for smaller expenditures,
often no formal model is used.
When you discuss the decision to lease with a financial analyst, he or she will often
cite the types of points we made in our discussion of the potential benefits from leasing.
That is, leasing is simply easier than purchasing because of internal controls within the
firm regarding asset purchases. In addition, it is commonplace to hear analysts suggesting
that, by leasing, the firm can avoid the risk of obsolescence. As we learned earlier, how-
ever, the firm simply transfers the risk of obsolescence to the lessor (presumably for a fee).
Analysts also point out that, by leasing, the firm has to invest less of its own money as
there is no associated down payment (or at least a minimal one). Once again, we know
that this ignores the fact that the firm receives only the use value and not the salvage value
of the asset through the lease and often uses more financial leverage (nonowner financ-
ing) than it would if it purchased the asset. The point is that many of the potential advan-
tages of leasing fail to make the leasing alternative truly comparable to purchasing the
asset. So, when analyzing a lease financing alternative, be careful to compare “apples to
apples” and not be fooled by the claims of an overly zealous lessor.
SUMMARY
Intermediate financing is any source of financing with a final maturity greater than one year but Objective
less than 10. The two major sources of intermediate financing are term loans and financial leases. 1
Term loans are available from commercial banks, life insurance companies, and pension
funds. Although the specifics of each agreement vary, they share a common set of general char-
acteristics. These include:
1. A final maturity of 1 to 10 years
2. A requirement of some form of collateral
3. A body of restrictive covenants designed to protect the security interests of the lender
4. A loan amortization schedule whereby periodic loan payments, comprised of both principal
and interest components, are made over the life of the loan.
Term loans generally require the borrower to repay them by making level monthly, quar-
terly, or annual payments or installments. These payments include two components: (1) the
interest owed on the loan balance outstanding at the time of the last loan payment, and (2) the
difference in the installment payment and the interest component. This difference goes toward
reducing the principal amount of the loan.
Installment payments are calculated using present value analysis. They constitute the peri-
odic (monthly, quarterly, annual, and so on) payment whose present value, when discounted back
to the present using the loan rate of interest, equals the face amount of the loan.
24-21 PA R T 6 S P E C I A L T O P I C S I N F I N A N C E
KEY TERMS
Eurodollar loans, 24-4 Lessee and lesser, 24-7 Sale and leaseback
Financial lease, 24-7 Net and net-net leases, 24-7 arrangement, 24-8
Go To: Lease, 24-7 Operating lease, 24-7 Term loans, 24-3
www.prenhall.com/keown
for downloads and current
events associated with this
chapter
STUDY QUESTIONS
24-1. What characteristics distinguish intermediate-term debt from other forms of debt instru-
ments?
24-2. List and discuss the major types of restrictions generally found in the covenants of term
loan agreements.
24-3. Define each of the following:
a. Direct lease
b. Sale and leaseback arrangement
c. Net-net lease
d. Operating lease
24-4. How are financial leases handled in the financial statements of the lessee firm?
24-5. List and discuss each of the potential benefits from lease financing.
Objective
2 SELF-TEST PROBLEMS
ST-1. (Analyzing a term loan) Calculate the annual installment payment and the principal and inter-
est components of a five-year loan carrying a 10 percent rate of interest. The loan amount is
$50,000.
ST-2. (Analyzing an installment loan) The S. P. Sargent Sales Company is contemplating the
purchase of a new machine. The total cost of the machine is $120,000 and the firm plans to make
a $20,000 cash down payment. The firm’s bank has offered to finance the remaining $100,000 at
a rate of 14 percent. The bank has offered two possible loan repayment plans. Plan A involves
CHAPTER 24 TERM LOANS AND LEASES 24-22
equal annual installments payable at the end of each of the next five years. Plan B requires five Objective
equal annual payments plus a balloon payment of $20,000 at the end of year 5. 3
a. Calculate the annual payment on the loan in plan A.
b. Calculate the principal and interest components of the plan A installment loan.
c. Calculate the annual installments for plan B where the loan carries a 14 percent rate.
ST-3. (Lease versus purchase analysis) Jensen Trucking, Inc., is considering the possibility of leas-
ing a $100,000 truck-servicing facility. This newly developed piece of equipment facilitates the
cleaning and servicing of diesel tractors used on long-haul runs. The firm has evaluated the pos- Objective
sible purchase of the equipment and found it to have an $8,000 net present value. However, an 4
equipment leasing company has approached Jensen with an offer to lease the equipment for an
annual rental charge of $24,000 payable at the beginning of each of the next five years. In addi-
tion, should Jensen lease the equipment, it would receive insurance and maintenance valued at
$4,000 per year (assume that this amount would be payable at the beginning of each year if pur-
Objective
chased separately from the lease agreement). Also, for simplicity you may assume that tax savings
are realized immediately. Additional information pertaining to the lease and purchase alterna-
5
tives is found in the following table:
24-1A. (Calculation of balloon payment for a term loan) The First State Bank has offered to lend
$325,000 to Jamie Tulia to help him purchase a group home for handicapped persons. The bank
loan officer (Chris Turner) has structured the loan to include four installments of $50,000 each,
followed in year 5 by a balloon payment. The loan is to carry a 10 percent rate of interest with
annual compounding. What is the fifth-year balloon payment?
24-2A. (Calculating lease payments) Apple Leasing, Inc., calculates its lease payments such that
they provide the firm with a 12 percent pre-tax return. The firm has been asked to quote rental
payments on a $100,000 piece of equipment which is to include 10 payments spread over the
next nine years (the first payment is made immediately upon signing of the agreement with the
remaining payments coming at the end of each of the next nine years). What amount should
Apple quote on the lease?
24-3A. (Installment payments) Compute the annual payments for an installment loan carrying an
18 percent rate of interest, a five-year maturity, and a face amount of $100,000.
24-4A. (Principal and interest components of an installment loan) Compute the annual principal and
interest components of the loan in problem 24-3A.
24-5A. (Cost of an intermediate-term loan) The J. B. Marcum Company needs $250,000 to
finance a new minicomputer. The computer sales firm has offered to finance the purchase with a
$50,000 down payment followed by five annual installments of $59,663 each. Alternatively, the
firm’s bank has offered to lend the firm $250,000 to be repaid in five annual installments based on
an annual rate of interest of 16 percent. Finally, the firm has arranged to finance the needed
$250,000 through a loan from an insurance company requiring a lump-sum payment of
$385,080 in five years.
24-23 PA R T 6 S P E C I A L T O P I C S I N F I N A N C E
a. What is the effective annual rate of interest on the loan from the computer sales firm?
b. What will the annual payments on the bank loan be?
c. What is the annual rate of interest for the insurance company term loan?
d. Based on cost considerations only, which source of financing should Marcum select?
24-6A. (Cost of intermediate-term credit) Charter Electronics is planning to purchase a $400,000
burglar alarm system for its southwestern Illinois plant. Charter’s bank has offered to lend the
firm the full $400,000. The note would be paid in one payment at the end of four years and
would require payment of interest at a rate of 14 percent compounded annually. The manufac-
turer of the alarm system has offered to finance the $400,000 purchase with an installment loan.
The loan would require four annual installments of $140,106 each. Which method of financing
should Charter select?
24-7A. (Lease-versus-purchase analysis) S. S. Johnson Enterprises (SSJE) is evaluating the acquisi-
tion of a heavy-duty forklift with 20,000- to 24,000-pound lift capacity. SSJE can purchase the
forklift through the use of its normal financing mix (30 percent debt and 70 percent common
equity) or lease it. Pertinent details follow:
a. Evaluate whether the forklift acquisition is justified through normal purchase financing.
b. Should SSJE lease the asset?
24-8A. (Installment loan payment) Calculate the annual installment payments for the following
loans:
a. A $100,000 loan carrying a 15 percent annual rate of interest and requiring 10 annual
payments.
b. A $100,000 loan carrying a 15 percent annual rate of interest with quarterly payments
over the next five years. (Hint: Refer to Chapter 5 for discussion of semiannual com-
pounding and discounting.)
c. A $100,000 loan requiring annual installments for each of the next five years at a 15 per-
cent rate of interest. However, the annual installments are based on a 30-year loan
period. In year 5, the balance of the loan is due in a single (balloon) payment. (Hint:
Calculate the installment payments using n = 30 years. Next use the procedure given in
Table 24-1 to determine the remaining balance of the loan at the end of the fifth year.)
INTEGRATIVE PROBLEM
Early in the spring of 2003, the Jonesboro Steel Corporation (JSC) decided to purchase a small
computer. The computer is designed to handle the inventory, payroll, shipping, and general cler-
ical functions for small manufacturers like JSC. The firm estimates that the computer will cost
$60,000 to purchase and will last four years, at which time it can be salvaged for $10,000. The
firm’s marginal tax rate is 50 percent, and its cost of capital for projects of this type is estimated
to be 12 percent. Over the next four years, the management of JSC thinks the computer will
reduce operating expenses by $27,000 a year before depreciation and taxes. JSC uses straight-line
depreciation.
CHAPTER 24 TERM LOANS AND LEASES 24-24
JSC is also considering the possibility of leasing the computer. The computer sales firm has
offered JSC a four-year lease contract with annual payments of $18,000. In addition, if JSC leases
the computer, the lessor will absorb insurance and maintenance expenses valued at $2,000 per
year. Thus JSC will save $2,000 per year if it leases the asset (on a before-tax basis).
1. Evaluate the net present value of the computer purchase. Should the computer be acquired
via purchase? (Hint: Refer to Tables 24-3 and 24-4.)
2. If JSC uses a 40 percent target debt to total assets ratio, evaluate the net present value advan-
tage of leasing. JSC can borrow at a rate of 8 percent with annual installments paid over the
next four years. (Hint: Recall that the interest tax shelter lost through leasing is based on a
loan equal to the full purchase price of the asset, or $60,000.)
3. Should JSC lease the asset?
24-1B. (Calculation of balloon payment for a term loan) In March, the Cross National Bank agreed
to finance the purchase of a new building for Harris Tweed’s men’s wear shop. The loan is for
$300,000 and will carry a 12 percent annual rate of interest with annual compounding. The loan
will require that Harris make four annual installments of $60,000 at the end of years 1 through 4.
In year 5, Harris must make a large balloon payment which will fully retire the outstanding loan
balance. What is the fifth-year balloon payment?
24-2B. (Calculating lease payments) Raucher Leasing, Inc., calculates its lease payments with a
15 percent pre-tax return. The firm has been asked to quote rental payments on a $250,000 piece
of equipment which is to include 10 payments spread over nine years (the first payment is made
immediately upon signing of the agreement with the remaining payments coming at the end of
each of the next nine years). What amount should Raucher quote on the lease?
24-3B. (Installment payments) Compute the annual payments for an installment loan carrying a
16 percent rate of interest, a seven-year maturity, and a face amount of $100,000.
24-4B. (Principal and interest components of an installment loan) Compute the annual principal and
interest components of the loan in problem 24-3B.
24-5B. (Cost of an intermediate loan) Azteca Freight Forwarding Company of Laredo, Texas,
needs $300,000 to complete the construction of several prefabricated metal warehouses. The
firm that produces the warehouses has offered to finance the purchase with a $50,000 down
payment followed by five annual installments of $69,000 each. Alternatively, Azteca’s bank
has offered to lend the firm $300,000 to be repaid in five annual installments based on an
annual rate of interest of 16 percent. Finally, the firm could finance the needed $300,000
through a loan from an insurance company requiring a lump-sum payment of $425,000 in
five years.
a. What is the effective annual rate of interest on the loan from the warehouse producer?
b. What will the annual payments on the bank loan be?
c. What is the annual rate of interest for the insurance company term loan?
d. Based on cost considerations only, which source of financing should Azteca select?
24-6B. (Intermediate-term credit) Powder Meadows, a western ski resort, is planning to purchase
a $500,000 ski lift. Powder Meadows’ bank has offered to lend it the full $500,000. The note
would be paid in one payment at the end of four years and would require payment of interest at
a rate of 14 percent compounded annually. The manufacturer of the ski lift has offered to finance
the $500,000 purchase with an installment loan. The loan would require four annual installments
of $175,000 each. Which method of financing should Powder Meadows select?
24-7B. (Lease-versus-purchase analysis) KKR Live, Inc., a carnival operating firm based in
Laramie, Wyoming, is considering the acquisition of a new German-made carousel, with a pas-
senger capacity of 30. KKR can purchase the carousel through the use of its normal financing
mix (30 percent debt and 70 percent common equity) or lease it. Pertinent details follow:
24-25 PA R T 6 S P E C I A L T O P I C S I N F I N A N C E
a. Evaluate whether the carousel acquisition is justified through normal purchase financing.
b. Should KKR lease the asset?
24-8B. (Installment loan payment) Calculate the annual installment payments for the following
loans:
a. A $125,000 loan carrying a 13 percent annual rate of interest and requiring 12 annual
payments.
b. A $125,000 loan carrying a 13 percent annual rate of interest with quarterly payments
over the next six years. (Hint: Refer to Chapter 5 for a discussion of semiannual com-
pounding and discounting.)
c. A $125,000 loan requiring annual installments for each of the next five years at a 13 per-
cent rate of interest. However, the annual installments are based on a 30-year loan
period. In year 5, the balance of the loan is due in a single (balloon) payment. (Hint:
Calculate the installment payments using n = 30 years. Next use the procedure given in
Table 24-1 to determine the remaining balance of the loan at the end of the fifth year.)
24-9B. (Lease-versus-purchase analysis) Lubin Landscaping, Inc., has decided to purchase a truck-
mounted lawn fertilizer tank and spray unit. The truck would replace its hand-held fertilizer
tanks, providing substantial reductions in labor expense. The firm estimates that the truck will
cost $65,000 to purchase and will last four years, at which time it can be salvaged for $8,000. The
firm’s tax rate is 50 percent, and its cost of capital for projects of this type is estimated to be
14 percent. Over the next four years, the management of Lubin estimates that the truck will
reduce operating expenses by $29,000 a year before depreciation and taxes. Lubin uses straight-
line depreciation.
Lubin is also considering the possibility of leasing the truck. The truck sales firm has offered
Lubin a four-year lease contract with annual payments of $20,000. In addition, if Lubin leases
the truck, the lessor will absorb insurance and maintenance expenses valued at $2,250 per year.
Thus, Lubin will save $2,250 per year if it leases the asset (on a before-tax basis).
a. Evaluate the net present value of the truck purchase. Should the truck be acquired via
purchase? (Hint: Refer to Tables 24-3 and 24-4.)
b. If Lubin uses a 40 percent target debt to total assets ratio, evaluate the net present value
advantage of leasing. Lubin can borrow at a rate of 8 percent with annual installments
paid over the next four years. (Hint: Recall that the interest tax shelter lost through leas-
ing is based on a loan equal to the full purchase price of the asset or $65,000.)
c. Should Lubin lease the asset?
CHAPTER 24 TERM LOANS AND LEASES 24-26
SELF-TEST SOLUTIONS
ST-1.
TIME PAY M E N T P R I N C I PA L INTEREST REMAINING BALANCE
0 $50,000.00
1 $13,189.83 $ 8,189.83 $5,000.00 41,810.17
2 13,189.83 9,008.81 4,181.02 32,801.36
3 13,189.83 9,909.69 3,280.14 22,891.67
4 13,189.83 10,900.66 2,289.17 11,991.01
5 13,189.83 11,990.73 1,199.10 0.28a
aRounding error.
∑ (1.14)
1
ST-2. a. Payment = $100,000 ÷ t
t =1
= $29,128.35
b.
TIME PAY M E N T P R I N C I PA L INTEREST REMAINING BALANCE
0 — — — $100,000.00
1 $29,128.35 $15,128.35 $14,000.00 84,871.65
2 29,128.35 17,246.32 11,882.03 67,625.33
3 29,128.35 19,660.80 9,467.55 47,964.53
4 29,128.35 22,413.32 6,715.03 25,551.21
5 29,128.35 25,551.18 3,577.17 .03a
aRounding error.
c. Because the plan B loan includes a $20,000 balloon payment, the five annual install-
ments have a present value of only:
$89,613 = $100,000 − $20,000/(1.14)5
Therefore, the annual installments can be calculated as follows:
5
∑ (1.14)
1
Payment = $89,613 ÷
t
t =1
= $26,102.79
ST-3. a. NAL = $1,772.69. (Calculations are found in the following table.)
b. The NAL is positive, indicating that the lease would offer cost savings over a purchase
and therefore should be used.
24-27 PA R T 6 S P E C I A L T O P I C S I N F I N A N C E
A F T E R - TA X
O P E R AT I N G TA X S H E LT E R DISCOUNT
EXPENSES A F T E R - TA X ON TA X S H E LT E R F A C T O R AT
PA I D B Y R E N TA L DEPRECI- ON LOAN BORROWING PRESENT
YEAR LESSORa EXPENSESb AT I O N c INTERESTd R AT E e VA L U E
t Ot(1−T) − Rt(1−T) − DtT − ItT = SUM × DF = PV
0 $2,400 $14,400.00 −$12,000.00 1.000 −$ 12,000.00
1 2,400 14,400.00 $8,000.00 4,800.00 − 24,800.00 0.9328 −$ 23,134.33
2 2,400 14,400.00 8,000.00 4,044.43 − 24,044.43 0.8702 −$ 20,923.05
3 2,400 14,400.00 8,000.00 3,198.20 − 23,198.20 0.8117 −$ 18,830.85
4 2,400 14,400.00 8,000.00 2,250.42 − 22,250.41 0.7572 −$ 16,848.41
5 8,000.00 1,188.90 − 9,188.90 0.7064 −$ 6,490.67
Total −$ 98,227.31
Plus: initial outlay 100,000.00
NAL =$ 1,772.69
a$4,000 (1 − .4) = $2,400. For simplicity we assume that the tax shields on expenses paid at the beginning of the year are realized immediately.
b$14,400 = $24,000 (1 − .4).
cThe machine has a zero salvage value. Thus, its annual depreciation expense is $100,000/5 = $20,000.
dBased on a $100,000 loan with four end-of-year installments and a 12 percent rate of interest. The loan payments equal $27,740.97.
er = 12% (1 − .40) = 7.20%
b