Posted: 15 Jun 2012 at 22:24 | IP Logged
|
|
|
The fair value of the equipment is $323,400, which means Glade could sell the equipment today for $323,400 and invest it in another investment earning 8% per year rather than leasing the equipment. The problem states it is a direct financing lease so we do not have to consider "normal profit" as in sales type leases. The present value for 5 years is 4.312, so we divide that into the 323,400 to determine the annual payment. The annual payment is 75,000; multiply that by 5 years, and the total proceeds equal 375,000. That means, $51,600 is the amount of interest revenue Glade earns over the life of the lease.
|
Payment |
Interest = (Balance x 8%) |
Principal = (Payment - Interest) |
Balance = (Balance - Principal) |
|
|
|
|
|
323,500 |
|
YR 1 |
75,000 |
- |
75,000 |
248,500 |
|
YR 2 |
75,000 |
19,880 |
55,120 |
193,380 |
|
YR 3 |
75,000 |
15,470 |
59,530 |
133,850 |
|
YR 4 |
75,000 |
10,708 |
64,292 |
69,558 |
|
YR 5 |
75,000 |
5,565 |
69,435 |
123 |
|
|
|
51,623 |
|
|
|
|