Answer:
The correct answer is: A)
Year |
Lease Payments |
Interest Expense |
BV of Lease |
0 |
|
|
$150,909 |
1 |
$32,000 |
$16,600 |
135,509 |
2 |
32,000 |
14,906 |
118,415 |
3 |
32,000 |
13,025 |
99,440 |
4 |
32,000 |
10,938 |
78,378 |
5 |
32,000 |
|
55,000 |
Interest Expense = (Book Value of Capitalized Lease at beginning of period) x (Effective Interest Rate)
Step 1: Beginning Book Value of Capitalized Lease = present value of lease + present value of the buy-back value.
TI BAII:
Present value of buy-back value
FV = -55,000
I = 11%
N = 5
CPT PV = 32,640
Present value of lease
PMT = -32000
I = 11%
N = 5
CPT PV = 118,269
Book value = 32,640 + 118,269 = $150,909
Step 2: Interest Expense = Previous BV of lease x interest rate
We'll show just the first figure for this step:
= 150909 x 11% = $16,600
Step 3: Book value = Previous BV of lease - lease payment + interest expense
Again, we'll run an example of the first figure for this step:
Book Value (year 1) = 150909 - 32000 + 16600 = $135,509
Therefore, the interest expense during the second year of the lease would be $14,906 (135509 x 11%).