In: Accounting
| Please provide the Lease Oblgation Table for a Finance Lease from the Lessee's point of view which has the following contract terms: | ||||||||||||||
| Refer to the various tables at the end of Chapter 6 of your textbook for all the necessary factors needed to estimate the lease Present Value | ||||||||||||||
| The leasee is renting an unspecified piece of constrution equipment. | ||||||||||||||
| CONTRACT TERMS | ||||||||||||||
| 1 | Lease term | 4 years | ||||||||||||
| 2 | Implied Lease Rate | 5% | ||||||||||||
| 3 | Annual lease payment | 20,000 | ||||||||||||
| 4 | Residual Value | 0 | Note: The asset's residual value is considered 0 at the end of year 2 for many reasons. | |||||||||||
| Year | Annual Lease payments | PVF @5% | PV | |
| 1 | 20000 | 0.952380952 {1/(1.05^1)} | 19047.61905 | |
| 2 | 20000 | 0.907029478 {1/(1.05^2)} | 18140.58957 | |
| 3 | 20000 | 0.863837599 {1/(1.05^3)} | 17276.75197 | |
| 4 | 20000 | 0.822702475 {1/(1.05^4)} | 16454.0495 | |
| 70919.01008 | ||||
| Year | Opening Balance | Interest @ 5% | Payments | Closing Balance |
| 1 | 70,919.01 | 3,545.95 | (20,000.00) | 54,464.96 |
| 2 | 54,464.96 | 2,723.25 | (20,000.00) | 37,188.21 |
| 3 | 37,188.21 | 1,859.41 | (20,000.00) | 19,047.62 |
| 4 | 19,047.62 | 952.38 | (20,000.00) | - |
Hope it helps you in your studies. Kindly give a thumbs up if you like it. ?