On 1/1/2020, Anna and Elsa Inc. granted 500 stock options. The vesting dates, exercise price, fair values, and estimated forfeiture of the options are as follows: Tranche Vesting Date Number of Options Exercise Price Fair Value Estimated Forfeiture 1 12/31/2021 250 $25 $20 3% 2 12/31/2022 150 $25 $18 5% 3 12/31/2023 100 $25 $16 7% Required: Part 1) Anna and Elsa Inc. allocates the compensation cost for each of the groups (tranches) separately. Determine the total compensation expense for each tranche and the compensation expense that should be recognized in 2020, 2021, 2022, and 2023. Must show your work to receive credit.

Anna and Elsa Inc.

The total compensation expense for each tranche and date of expense recognition:

Tranche / Date    Recognized

                               Expense

0       12/31/2020                 $0

1        12/31/2021           $4,850

2      12/31/2022          $2,565

3      12/31/2023           $1,488

Explanation:

Number of stock options granted = 500

Grant date = 1/1/2020

Tranche Vesting Date   Number   Exercise   Fair Value   Estimated

                                    of Options    Price                          Forfeiture  

1            12/31/2021          250             $25        $20              3%  

2          12/31/2022          150              $25        $18               5%  

3          12/31/2023          100              $25         $16              7%

Compensation expense

Tranche / Date    Number /Calculations = Recognized Expense

0      12/31/2020      0                                           $0

112/31/2021    250 * $20 * (1 – 0.03) =  $4,850

212/31/2022    150 * $18 * (1 – 0.05) =   $2,565

312/31/2023    100 * $16 * (1 – 0.07) =    $1,488

                             500                                 $8,903

was my answer wrong?