Formula applied
The exact method behind this answer
CalculationTime keeps the method visible so the number can be checked instead of blindly trusted.
Monthly rate = annual discount rate ÷ 12. Liability payment count = lease term months − payments made at commencement. Lease liability = payment × (1 − (1 + monthly rate)^−n) ÷ monthly rate, or payment × n if the rate is 0. ROU asset basis = liability + commencement payments + initial direct costs − incentives.- Apply the formulaMonthly rate = annual discount rate ÷ 12. Liability payment count = lease term months − payments made at commencement. Lease liability = payment × (1 − (1 + monthly rate)^−n) ÷ monthly rate, or payment × n if the rate is 0. ROU asset basis = liability + commencement payments + initial direct costs − incentives.127,460.47 liability59 unpaid payment(s) discounted at 0.5%/month · ROU asset basis 130,960.47 · first interest 637.30 · first principal reduction 1,862.70