Leverage Lease

Published: 2019-09-26 06:30:00
461 words
2 pages
4 min to read
letter-mark
B
letter
University/College: 
Type of paper: 
This essay has been submitted by a student. This is not an example of the work written by our professional essay writers.

Cost of Asset $1,000,000 Lease Term 15 Residual value $200,000 Equity $200,000 Debt $800,000 15yr term

Interest 7.5% Tax rate 30% Your equipment lease payment will be $8,052.19.

Payment Summary

Event Amount Term Period

Lease $1,000,000.00 1 Lease Payment $8,052.19 180 Monthly

Lease Residual $200,000.00 1 Payment Schedule

Event Lease Payment Interest Principal Balance

Lease 1 $1,000,000.00 $0.00 $0.00 $1,000,000.00

Lease Payment 1 $8,052.19 $5,416.67 $2,635.52 $997,364.48

Lease Payment 2 $8,052.19 $5,402.39 $2,649.80 $994,714.68

Lease Payment 3 $8,052.19 $5,388.04 $2,664.15 $992,050.53

Lease Payment 4 $8,052.19 $5,373.61 $2,678.58 $989,371.95

Lease Payment 5 $8,052.19 $5,359.10 $2,693.09 $986,678.86

Lease Payment 6 $8,052.19 $5,344.51 $2,707.68 $983,971.18

Lease Payment 7 $8,052.19 $5,329.84 $2,722.35 $981,248.83

Lease Payment 8 $8,052.19 $5,315.10 $2,737.09 $978,511.74

Lease Payment 9 $8,052.19 $5,300.27 $2,751.92 $975,759.82

Lease Payment 10 $8,052.19 $5,285.37 $2,766.82 $972,993.00

Lease Payment 11 $8,052.19 $5,270.38 $2,781.81 $970,211.19

Lease Payment 12 $8,052.19 $5,255.31 $2,796.88 $967,414.31

Lease Payment 13 $8,052.19 $5,240.16 $2,812.03 $964,602.28

Lease Payment 14 $8,052.19 $5,224.93 $2,827.26 $961,775.02

Lease Payment 15 $8,052.19 $5,209.61 $2,842.58 $958,932.44

Lease Payment 16 $8,052.19 $5,194.22 $2,857.97 $956,074.47

Lease Payment 17 $8,052.19 $5,178.74 $2,873.45 $953,201.02

Lease Payment 18 $8,052.19 $5,163.17 $2,889.02 $950,312.00

Lease Payment 19 $8,052.19 $5,147.52 $2,904.67 $947,407.33

Lease Payment 20 $8,052.19 $5,131.79 $2,920.40 $944,486.93

Lease Payment 21 $8,052.19 $5,115.97 $2,936.22 $941,550.71

Lease Payment 22 $8,052.19 $5,100.07 $2,952.12 $938,598.59

Lease Payment 23 $8,052.19 $5,084.08 $2,968.11 $935,630.48

Lease Payment 24 $8,052.19 $5,068.00 $2,984.19 $932,646.29

Lease Payment 25 $8,052.19 $5,051.83 $3,000.36 $929,645.93

Lease Payment 26 $8,052.19 $5,035.58 $3,016.61 $926,629.32

Lease Payment 27 $8,052.19 $5,019.24 $3,032.95 $923,596.37

Lease Payment 28 $8,052.19 $5,002.81 $3,049.38 $920,546.99

Lease Payment 29 $8,052.19 $4,986.30 $3,065.89 $917,481.10

Lease Payment 30 $8,052.19 $4,969.69 $3,082.50 $914,398.60

Lease Payment 31 $8,052.19 $4,952.99 $3,099.20 $911,299.40

Lease Payment 32 $8,052.19 $4,936.21 $3,115.98 $908,183.42

Lease Payment 33 $8,052.19 $4,919.33 $3,132.86 $905,050.56

Lease Payment 34 $8,052.19 $4,902.36 $3,149.83 $901,900.73

Lease Payment 35 $8,052.19 $4,885.30 $3,166.89 $898,733.84

Lease Payment 36 $8,052.19 $4,868.14 $3,184.05 $895,549.79

Lease Payment 37 $8,052.19 $4,850.89 $3,201.30 $892,348.49

Lease Payment 38 $8,052.19 $4,833.55 $3,218.64 $889,129.85

Lease Payment 39 $8,052.19 $4,816.12 $3,236.07 $885,893.78

Lease Payment 40 $8,052.19 $4,798.59 $3,253.60 $882,640.18

Lease Payment 41 $8,052.19 $4,780.97 $3,271.22 $879,368.96

Lease Payment 42 $8,052.19 $4,763.25 $3,288.94 $876,080.02

Lease Payment 43 $8,052.19 $4,745.43 $3,306.76 $872,773.26

Lease Payment 44 $8,052.19 $4,727.52 $3,324.67 $869,448.59

Lease Payment 45 $8,052.19 $4,709.51 $3,342.68 $866,105.91

Lease Payment 46 $8,052.19 $4,691.41 $3,360.78 $862,745.13

Lease Payment 47 $8,052.19 $4,673.20 $3,378.99 $859,366.14

Lease Payment 48 $8,052.19 $4,654.90 $3,397.29 $855,968.85

Lease Payment 49 $8,052.19 $4,636.50 $3,415.69 $852,553.16

Lease Payment 50 $8,052.19 $4,618.00 $3,434.19 $849,118.97

Lease Payment 51 $8,052.19 $4,599.39 $3,452.80 $845,666.17

Lease Payment 52 $8,052.19 $4,580.69 $3,471.50 $842,194.67

Lease Payment 53 $8,052.19 $4,561.89 $3,490.30 $838,704.37

Lease Payment 54 $8,052.19 $4,542.98 $3,509.21 $835,195.16

Lease Payment 55 $8,052.19 $4,523.97 $3,528.22 $831,666.94

Lease Payment 56 $8,052.19 $4,504.86 $3,547.33 $828,119.61

Lease Payment 57 $8,052.19 $4,485.65 $3,566.54 $824,553.07

Lease Payment 58 $8,052.19 $4,466.33 $3,585.86 $820,967.21

Lease Payment 59 $8,052.19 $4,446.91 $3,605.28 $817,361.93

Lease Payment 60 $8,052.19 $4,427.38 $3,624.81 $813,737.12

Lease Payment 61 $8,052.19 $4,407.74 $3,644.45 $810,092.67

Lease Payment 62 $8,052.19 $4,388.00 $3,664.19 $806,428.48

Lease Payment 63 $8,052.19 $4,368.15 $3,684.04 $802,744.44

Lease Payment 64 $8,052.19 $4,348.20 $3,703.99 $799,040.45

Lease Payment 65 $8,052.19 $4,328.14 $3,724.05 $795,316.40

Lease Payment 66 $8,052.19 $4,307.96 $3,744.23 $791,572.17

Lease Payment 67 $8,052.19 $4,287.68 $3,764.51 $787,807.66

Lease Payment 68 $8,052.19 $4,267.29 $3,784.90 $784,022.76

Lease Payment 69 $8,052.19 $4,246.79 $3,805.40 $780,217.36

Lease Payment 70 $8,052.19 $4,226.18 $3,826.01 $776,391.35

Lease Payment 71 $8,052.19 $4,205.45 $3,846.74 $772,544.61

Lease Payment 72 $8,052.19 $4,184.62 $3,867.57 $768,677.04

Lease Payment 73 $8,052.19 $4,163.67 $3,888.52 $764,788.52

Lease Payment 74 $8,052.19 $4,142.60 $3,909.59 $760,878.93

Lease Payment 75 $8,052.19 $4,121.43 $3,930.76 $756,948.17

Lease Payment 76 $8,052.19 $4,100.14 $3,952.05 $752,996.12

Lease Payment 77 $8,052.19 $4,078.73 $3,973.46 $749,022.66

Lease Payment 78 $8,052.19 $4,057.21 $3,994.98 $745,027.68

Lease Payment 79 $8,052.19 $4,035.57 $4,016.62 $741,011.06

Lease Payment 80 $8,052.19 $4,013.81 $4,038.38 $736,972.68

Lease Payment 81 $8,052.19 $3,991.94 $4,060.25 $732,912.43

Lease Payment 82 $8,052.19 $3,969.94 $4,082.25 $728,830.18

Lease Payment 83 $8,052.19 $3,947.83 $4,104.36 $724,725.82

Lease Payment 84 $8,052.19 $3,925.60 $4,126.59 $720,599.23

Lease Payment 85 $8,052.19 $3,903.25 $4,148.94 $716,450.29

Lease Payment 86 $8,052.19 $3,880.77 $4,171.42 $712,278.87

Lease Payment 87 $8,052.19 $3,858.18 $4,194.01 $708,084.86

Lease Payment 88 $8,052.19 $3,835.46 $4,216.73 $703,868.13

Lease Payment 89 $8,052.19 $3,812.62 $4,239.57 $699,628.56

Lease Payment 90 $8,052.19 $3,789.65 $4,262.54 $695,366.02

Lease Payment 91 $8,052.19 $3,766.57 $4,285.62 $691,080.40

Lease Payment 92 $8,052.19 $3,743.35 $4,308.84 $686,771.56

Lease Payment 93 $8,052.19 $3,720.01 $4,332.18 $682,439.38

Lease Payment 94 $8,052.19 $3,696.55 $4,355.64 $678,083.74

Lease Payment 95 $8,052.19 $3,672.95 $4,379.24 $673,704.50

Lease Payment 96 $8,052.19 $3,649.23 $4,402.96 $669,301.54

Lease Payment 97 $8,052.19 $3,625.38 $4,426.81 $664,874.73

Lease Payment 98 $8,052.19 $3,601.40 $4,450.79 $660,423.94

Lease Payment 99 $8,052.19 $3,577.30 $4,474.89 $655,949.05

Lease Payment 100 $8,052.19 $3,553.06 $4,499.13 $651,449.92

Lease Payment 101 $8,052.19 $3,528.69 $4,523.50 $646,926.42

Lease Payment 102 $8,052.19 $3,504.18 $4,548.01 $642,378.41

Lease Payment 103 $8,052.19 $3,479.55 $4,572.64 $637,805.77

Lease Payment 104 $8,052.19 $3,454.78 $4,597.41 $633,208.36

Lease Payment 105 $8,052.19 $3,429.88 $4,622.31 $628,586.05

Lease Payment 106 $8,052.19 $3,404.84 $4,647.35 $623,938.70

Lease Payment 107 $8,052.19 $3,379.67 $4,672.52 $619,266.18

Lease Payment 108 $8,052.19 $3,354.36 $4,697.83 $614,568.35

Lease Payment 109 $8,052.19 $3,328.91 $4,723.28 $609,845.07

Lease Payment 110 $8,052.19 $3,303.33 $4,748.86 $605,096.21

Lease Payment 111 $8,052.19 $3,277.60 $4,774.59 $600,321.62

Lease Payment 112 $8,052.19 $3,251.74 $4,800.45 $595,521.17

Lease Payment 113 $8,052.19 $3,225.74 $4,826.45 $590,694.72

Lease Payment 114 $8,052.19 $3,199.60 $4,852.59 $585,842.13

Lease Payment 115 $8,052.19 $3,173.31 $4,878.88 $580,963.25

Lease Payment 116 $8,052.19 $3,146.88 $4,905.31 $576,057.94

Lease Payment 117 $8,052.19 $3,120.31 $4,931.88 $571,126.06

Lease Payment 118 $8,052.19 $3,093.60 $4,958.59 $566,167.47

Lease Payment 119 $8,052.19 $3,066.74 $4,985.45 $561,182.02

Lease Payment 120 $8,052.19 $3,039.74 $5,012.45 $556,169.57

Lease Payment 121 $8,052.19 $3,012.59 $5,039.60 $551,129.97

Lease Payment 122 $8,052.19 $2,985.29 $5,066.90 $546,063.07

Lease Payment 123 $8,052.19 $2,957.84 $5,094.35 $540,968.72

Lease Payment 124 $8,052.19 $2,930.25 $5,121.94 $535,846.78

Lease Payment 125 $8,052.19 $2,902.50 $5,149.69 $530,697.09

Lease Payment 126 $8,052.19 $2,874.61 $5,177.58 $525,519.51

Lease Payment 127 $8,052.19 $2,846.56 $5,205.63 $520,313.88

Lease Payment 128 $8,052.19 $2,818.37 $5,233.82 $515,080.06

Lease Payment 129 $8,052.19 $2,790.02 $5,262.17 $509,817.89

Lease Payment 130 $8,052.19 $2,761.51 $5,290.68 $504,527.21

Lease Payment 131 $8,052.19 $2,732.86 $5,319.33 $499,207.88

Lease Payment 132 $8,052.19 $2,704.04 $5,348.15 $493,859.73

Lease Payment 133 $8,052.19 $2,675.07 $5,377.12 $488,482.61

Lease Payment 134 $8,052.19 $2,645.95 $5,406.24 $483,076.37

Lease Payment 135 $8,052.19 $2,616.66 $5,435.53 $477,640.84

Lease Payment 136 $8,052.19 $2,587.22 $5,464.97 $472,175.87

Lease Payment 137 $8,052.19 $2,557.62 $5,494.57 $466,681.30

Lease Payment 138 $8,052.19 $2,527.86 $5,524.33 $461,156.97

Lease Payment 139 $8,052.19 $2,497.93 $5,554.26 $455,602.71

Lease Payment 140 $8,052.19 $2,467.85 $5,584.34 $450,018.37

Lease Payment 141 $8,052.19 $2,437.60 $5,614.59 $444,403.78

Lease Payment 142 $8,052.19 $2,407.19 $5,645.00 $438,758.78

Lease Payment 143 $8,052.19 $2,376.61 $5,675.58 $433,083.20

Lease Payment 144 $8,052.19 $2,345.87 $5,706.32 $427,376.88

Lease Payment 145 $8,052.19 $2,314.96 $5,737.23 $421,639.65

Lease Payment 146 $8,052.19 $2,283.88 $5,768.31 $415,871.34

Lease Payment 147 $8,052.19 $2,252.64 $5,799.55 $410,071.79

Lease Payment 148 $8,052.19 $2,221.22 $5,830.97 $404,240.82

Lease Payment 149 $8,052.19 $2,189.64 $5,862.55 $398,378.27

Lease Payment 150 $8,052.19 $2,157.88 $5,894.31 $392,483.96

Lease Payment 151 $8,052.19 $2,125.95 $5,926.24 $386,557.72

Lease Payment 152 $8,052.19 $2,093.85 $5,958.34 $380,599.38

Lease Payment 153 $8,052.19 $2,061.58 $5,990.61 $374,608.77

Lease Payment 154 $8,052.19 $2,029.13 $6,023.06 $368,585.71

Lease Payment 155 $8,052.19 $1,996.51 $6,055.68 $362,530.03

Lease Payment 156 $8,052.19 $1,963.70 $6,088.49 $356,441.54

Lease Payment 157 $8,052.19 $1,930.73 $6,121.46 $350,320.08

Lease Payment 158 $8,052.19 $1,897.57 $6,154.62 $344,165.46

Lease Payment 159 $8,052.19 $1,864.23 $6,187.96 $337,977.50

Lease Payment 160 $8,052.19 $1,830.71 $6,221.48 $331,756.02

Lease Payment 161 $8,052.19 $1,797.01 $6,255.18 $325,500.84

Lease Payment 162 $8,052.19 $1,763.13 $6,289.06 $319,211.78

Lease Payment 163 $8,052.19 $1,729.06 $6,323.13 $312,888.65

Lease Payment 164 $8,052.19 $1,694.81 $6,357.38 $306,531.27

Lease Payment 165 $8,052.19 $1,660.38 $6,391.81 $300,139.46

Lease Payment 166 $8,052.19 $1,625.76 $6,426.43 $293,713.03

Lease Payment 167 $8,052.19 $1,590.95 $6,461.24 $287,251.79

Lease Payment 168 $8,052.19 $1,555.95 $6,496.24 $280,755.55

Lease Payment 169 $8,052.19 $1,520.76 $6,531.43 $274,224.12

Lease Payment 170 $8,052.19 $1,485.38 $6,566.81 $267,657.31

Lease Payment 171 $8,052.19 $1,449.81 $6,602.38 $261,054.93

Lease Payment 172 $8,052.19 $1,414.05 $6,638.14 $254,416.79

Lease Payment 173 $8,052.19 $1,378.09 $6,674.10 $247,742.69

Lease Payment 174 $8,052.19 $1,341.94 $6,710.25 $241,032.44

Lease Payment 175 $8,052.19 $1,305.59 $6,746.60 $234,285.84

Lease Payment 176 $8,052.19 $1,269.05 $6,783.14 $227,502.70

Lease Payment 177 $8,052.19 $1,232.31 $6,819.88 $220,682.82

Lease Payment 178 $8,052.19 $1,195.37 $6,856.82 $213,826.00

Lease Payment 179 $8,052.19 $1,158.22 $6,893.97 $206,932.03

Lease Payment 180 $8,052.19 $1,120.88 $6,931.31 $200,000.72

Lease Residual 1 $200,000.00 $0.00 $200,000.00 $0.72

Grand Total $1,000,000.00 $1,649,394.20 $649,394.92 $999,999.28 $0.72

Question 2

Would the deal make sense for DEF Leasing, assuming that its shareholders insiston a required return on equity of 15% p.a.?

In my opinion, companies with an ROE below 10% should always pay all its earnings back to shareholders as dividends. As weve seen above, a companys sustainable growth rate is equal to its ROE or lower. If the company can o...

sheldon

Request Removal

If you are the original author of this essay and no longer wish to have it published on the SpeedyPaper website, please click below to request its removal: