62288fromtable5inappendixa

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: n years and a payment of $149,388 at the end of Year 10. The essential difference between the two financing arrangements is that a portion of every lease payment is applied against the outstanding principal balance while the annual payments under the bank loan do not reduce the principal balance. c. Option 1 Building (+A) 149,388 Notes Payable (+L) 149,388 Purchased a building. Option 2 Assets Acquired Under Capital Leases (+A) Obligations Under Capital Leases (+L) 149,388 Acquired a building under a capital lease. 149,388 Option 3 Under the operating lease, the building would not be capitalized. Instead, on every lease payment date, Watts Motors would debit Lease Expense or Rent Expense for $26,439 and credit Cash for the same amount. E11–24 Concluded d. Payment $26,439.32 26,439.32 Interest Expensea $149,388.00 $17,926.56 $8,512.76 16,905.03 9,534.29 Principal Reductionb Principal 140,875.24 131,340.95 a Interest Expense = Principal Effective Interest Rateof 12% b Principal Reduction = Payment – Interest Expense e. Present Value = $26,439.32 Present Value of an Ordinary Annuity Factor for i = 12% and n = 8 = $26,439.32 4.96764 (from Table 5 in Appendix A) = $131,341.02 The present value of the future lease payments equals the amount reported on the balance sheet calculated in part (d). E11–25 Present Value = = Present Value of Face Value + Present Value of Interest Payment (Face Value Present Value Factor) + (Periodic Interest Payment Present Value of an Ordinary Annuity Factor) Note 1 Since the proceeds (i.e., present value) equal the face value, we know that the effective rate equals the stated rate. Consequently, the effective rate for Note 1 is 8%. As proof: Present value (i = 8%, n = 6) PV of face value ($10,000 .63017 from Table 4 in Appendix A) PV of interest payments [($10,000 8%) 4.62288 from Table 5 in Appendix A] Total present value (i.e., proceeds) Note 2 $35,056 = PV Factor PV Factor = = $ $ 6,301.70 3,698.30 10,000.00 ($100,000 Present Value Factor)...
View Full Document

Ask a homework question - tutors are online