| 1) Calculation of total finance charges | |||||
| $ | |||||
| Minium lease payments (4 x $146,000) | 584,000 | ||||
| Less: Fair value of the leased asset | 462,800 | ||||
| Total finance charges | 121,200 | ||||
| 2) Calculation under the "Rule of 78 method": | |||||
| No. of | Finance | ||||
| Year ended | Rental not | charge | Rental | Capital | |
| 31-Dec | yet due | Factor | per annum | Repayment | repayment |
| $ | $ | $ | |||
| 1995 | 4 | 4/10 | 48,480 | 146,000 | 97,520 |
| 1996 | 3 | 3/10 | 36,360 | 146,000 | 109,640 |
| 1997 | 2 | 2/10 | 24,240 | 146,000 | 121,760 |
| 1998 | 1 | 1/10 | 12,120 | 146,000 | 133,880 |
| 10 | 121,200 | 584,000 | 462,800 | ||
| 3) Calculation under the actuarial method: implicit interest rate @ 10% p.a. | |||||
| Year ended | Amount | Rental | Finance | Capital | |
| 31-Dec | advanced | Payment | Charge | repayment | |
| $ | $ | $ | $ | ||
| (at 01/01/95) | 462,800 | - | - | - | |
| 1995 | 363,080 | 146,000 | 46,280 | 99,720 | |
| 1996 | 253,388 | 146,000 | 36,308 | 109,692 | |
| 1997 | 132,727 | 146,000 | 25,339 | 120,661 | |
| 1998 | - | 146,000 | 13,273 | 132,727 | |
| 584,000 | 121,200 | 462,800 | |||