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 |
|
|
|
|
|
|
|
|
|
|
|