In: Accounting
StatMed Corporation leases medical equipment under a five year lease. The terms of the lease call for five equal payments of $25,000, with the first payment due at the inception. The interest rate implicit in the lease is 13%. The first year's interest expense will be:
A. $9,667
B. $0
C. $21,098
D. $11,431
Correct Answer (A) $9667
Explanation and calculations
Schedule of payments and interest
|
Year |
Installments |
Principal due |
Interest Payment |
Principal Payment |
Total Due |
|
0 |
$ 25,000 |
$ 99,362 |
$ 0 |
$ 25,000 |
$ 74,362 |
|
1 |
$ 25,000 |
$ 74,362 |
$ 9,667 |
$ 15,333 |
$ 59,029 |
|
2 |
$ 25,000 |
$ 59,029 |
$ 7,674 |
$ 17,326 |
$ 41,703 |
|
3 |
$ 25,000 |
$ 41,703 |
$ 5,421 |
$ 19,579 |
$ 22,124 |
|
4 |
$ 25,000 |
$ 22,124 |
$ 2,876 |
$ 22,124 |
$ 0 |
First Installment is paid at the beginning of the year hence no interest is paid.
See the below given schedule to understand the calculation of Principal amount.
|
Year |
Installments |
Discounting factor |
Present value |
|
0 |
$ 25,000.00 |
1.00000 |
$ 25,000 |
|
1 |
$ 25,000.00 |
0.88496 |
$ 22,124 |
|
2 |
$ 25,000.00 |
0.78315 |
$ 19,579 |
|
3 |
$ 25,000.00 |
0.69305 |
$ 17,326 |
|
4 |
$ 25,000.00 |
0.61332 |
$ 15,333 |
|
$ 99,362 |
Discounting factor is taken at 13%.