200 |
|
|
|
| 5th year. | |
|
|
|
|
| ||
1700 |
|
|
|
|
|
|
200 |
|
|
|
| 6th year. | |
|
|
|
|
| ||
1700 |
|
|
|
|
|
|
200 |
|
|
|
| 7th year. | |
|
|
|
|
| ||
1700 |
|
|
|
|
|
|
200 |
|
|
|
| 8th year. | |
|
|
|
|
| ||
1700 |
|
|
|
|
|
|
300 |
|
|
| 0 | 9th year. | |
|
|
|
|
| ||
300 |
|
|
| 0 | 10th year. | |
|
|
|
|
| ||
750 |
|
|
|
| 750.00 | Buy back. |
|
|
|
|
|
| |
1 |
| 3 |
|
| 390.00 | After tax buy back expense. |
|
|
|
|
| ||
|
|
| 43 |
| 239.43 | Present value. |
|
|
|
|
|
| |
| 2 |
|
|
| Net lease advantage. | |
|
|
|
|
|
|
Break-Even Analysis
52