## Answers to Chapter Review and Self Test Problems

26.1 If you buy the machine, the depreciation will be \$25,000 per year. This generates a tax shield of \$25,000 X .34 = \$8,500 per year, which is lost if the machine is leased. The aftertax lease payment would be \$27,000 X (1 - .34) = \$17,820. Looking back at Table 26.2, you can lay out the cash flows from leasing as follows:

Ross et al.: Fundamentals of Corporate Finance, Sixth Edition, Alternate Edition

VIII. Topics in Corporate Finance

26. Leasing

PART EIGHT Topics in Corporate Finance

 Lease versus Buy Year 0 Year 1 Year 2 Year 3 Aftertax lease payment Lost depreciation tax shield Cost of machine +\$75,000 -\$17,820 - 8,500 -\$17,820 - 8,500 -\$17,820 - 8,500 Total cash flow +\$75,000 -\$26,320 -\$26,320 -\$26,320

The appropriate discount rate is the aftertax borrowing rate of .10 X (1 - .34) = 6.6 percent. The NPV of leasing instead of borrowing and buying is:

NPV = \$75,000 - 26,320 X (1 - 1/1.0663)/.066 = \$5,420.09

so leasing is cheaper.

26.2 Assuming that the lessor is in the same tax situation as the lessee, the NPV to the lessor is -\$5,420.09. In other words, the lessor loses precisely what the lessee makes.

For both parties to break even, the NPV of the lease must be zero. With a 6.6 percent rate for three years, a cash flow of -\$28,370.26 per year has a present value of - \$75,000. The lost depreciation tax shield is still - \$8,500, so the aftertax lease payment must be \$19,870.26. The lease payment that produces a zero NPV is therefore \$19,870.26/.66 = \$30,106.45 per year.

0 0