Professional Documents
Culture Documents
Answers Chapter 4 Vol 2 Rvsed
Answers Chapter 4 Vol 2 Rvsed
LEASES
PROBLEMS
1 Cash 600,000
Rent Revenue 400,000
Unearned Rent Revenue 200,000
2 M/5 = 400,000
2 M x 30% = 600,000
Lessee’s Books
2007
Jan. 1 Rent Expense 400,000
Prepaid Rent 200,000
Cash 600,000
2008
Jan. 1 Rent Expense 400,000
Cash 400,00
(b)
Income Statement: Hope Charity
Rent Revenue 400,000
Chapter 4 – Leases
37
Chapter 4 – Leases
Love Corporation
2007
Dec. Rent Receivable 36,000
31
Rent Revenue 36,000
2008
Mar. 1 Dec. 1 monthly entry
-
Cash 10,000
Rent Revenue 10,000
38
Chapter 4 – Leases
1 Cash 20,000
Rent Revenue 20,000
Nov. 1 Cash 20,000
Rent Revenue 20,000
Lessee’s Books
2007
Oct. 1 Rent Expense 54,000
Cash 54,000
1 Rent Expense 20,000
Cash 20,000
Nov. 1 Rent Expense 20,000
Cash 20,000
Dec. 1 Rent Expense 20,000
Cash 20,000
39
Chapter 4 – Leases
©
Dec. 31 Accumulated Depreciation 1,032,400
Interest Expense 16,392
Finance Lease Obligation 183,608
Leased Automobile 1,232,400
d.
Dec. 31 Loss on Finance Lease 50,000
Accumulated Depreciation 1,032,400
Interest Expense 16,392
Finance Lease Obligation 183,608
Leased Automobile 1,232,400
Cash 50,000
40
Chapter 4 – Leases
2008
Jan. 1 Finance Lease Obligation 59,203
Interest Payable 27,477
Cash 86,680
(d)
Balance Sheet 2006 2007
Property, Plant and Equipment
Leased Machine 361,447 361,447
Accumulated Depreciation 72,289 144,578
Current Liabilities:
Interest Payable 27,477 21,556
Finance Lease Obligation 59,203 65,124
Noncurrent Liabilities:
Finance Lease Obligation 215,564 150,440
Income Statement
41
Chapter 4 – Leases
(b)
Total Annual Reduction in Lease
Date Payment Interest Principal Obligation
Expense
12/31/07 - - 1,011,840
12/31/07 135,000 - 135,000 876,840
12/31/08 135,000 87,684 47,316 829,524
12/31/09 135,000 82,952 52,048 777,476
(b)
Total Reduction Lease
Date Annual Interest in Principal Obligation
Payment Expense
01/01/07 - - 741,771
42
Chapter 4 – Leases
2008
Jan. 1 Finance Lease Obligation 78,987
Interest Payable 71,013
Cash 150,000
43
Chapter 4 – Leases
1 Cash 100,000
Finance Lease Receivable 100,000
44
Chapter 4 – Leases
2007
Apr. Finance Lease Receivable 1,500,000
1
*
Cost of Sales 893,350
Unearned Interest Revenue 426,380
Sales 1,026,970
Finished Goods Inventory 940,000
175,000 x 8 = 1,400,000
1,400,000 + 100,000 =
1,500,000
940,000–(100,000
x0.4665)=893,350
175,000 x 5.8684 = 1,026,970
100,000 x 0.4665 = 46,650
1,026,970 + 46,650 = 1,073,620
1,500,000 – 1,073,620 = 426,380
Cash 175,000
1
Finance Lease Receivable 175,000
Dec. Unearned Interest Revenue 67,397
3
1
Interest Revenue 67,397
(1,073,620-175,000) x 10% x
9/12
2008
Jan. 1 Interest Revenue 67,397
Unearned Interest Revenue 67,397
45
Chapter 4 – Leases
46
Chapter 4 – Leases
2008
Jan. 1 Finance Lease Obligation 91,725
Interest Payable 46,207
Cash 137,932
2007
Jan. 1 Finance Lease Receivable 729,660
Equipment for Lease
600,000
Unearned Interest Revenue
129,660
Cash 137,932
47
Chapter 4 – Leases
2008
Jan. 1 Cash 137,932
Finance Lease Receivable
137,932
c. Amortization Table
2007
Oct. 1 Finance Lease Receivable (850,365 x 6) + 166,300 5,268,490
Cost of Goods Sold (3,200,000 – 84,248) 3,115,752
Inventory 3,200,000
Sales 3,914,080
Unearned Interest Revenue
1,270,162
48
Chapter 4 – Leases
d. Amortization Table
Periodic Reduction in Balance of
Date Payment Interest Principal Principal
Oct. 1, 2007 3,915,761
Oct. 1, 2007 850,365 850,365 3,065,396
Oct. 1, 2008 850,365 367,848 482,517 2,582,879
Oct. 1, 2009 850,365 309,945 540,420 2,042,459
2007
Oct. 1 Leased Equipment 3,915,761
Finance Lease Obligation 3,915,761
2008
Oct. 1 Interest Payable 91,962
Interest Expense 367,848 – 91,962 275,886
Finance Lease Obligation 482,517
Cash 850,365
49
Chapter 4 – Leases
50
Chapter 4 – Leases
2007
July Cash 540,000
1
Accumulated Depreciation 350,000
Equipment 800,000
Gain on Sale Leaseback 50,000
Unearned Profit on Sale 40,000
Leaseback
2007
July Cash 350,000
1
Accumulated Depreciation 350,000
Deferred Loss on Sale Leaseback 100,000
Equipment 800,000
51
Chapter 4 – Leases
52