In: Accounting
Rexon Company leases equipment to Ten-Care Company beginning January 1, 2016. The lease terms, provisions, and related events are as follows:
1. | The lease term is 8 years. The lease is noncancelable and requires equal rental payments to be made at the end of each year. |
2. | The cost, and also fair value, of the equipment is $400,000. The equipment has an estimated life of 8 years and has a zero estimated value at the end of that time. |
3. | Ten-Care agrees to pay all executory costs. |
4. | The lease contains no renewal or bargain purchase option. |
5. | The interest rate implicit in the lease is 12%. |
6. | The initial direct costs are insignificant and assumed to be zero. |
7. | The collectibility of the rentals is reasonably assured, and there are no important uncertainties surrounding the amount of unreimbursable costs yet to be incurred by the lessor. |
2. | Prepare a table summarizing the lease receipts and interest revenue earned by Rexon. |
3. | Prepare journal entries for Rexon for the years 2016 and 2017. |
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | ||||||
Calculation of equal payment | $400,000/ | 4.967640 | $ 80,521 | |||
(PV 8 Years, 12%) | ||||||
Part 2 | ||||||
Date | Annual Lease Payment | Interest 12% | Net Investment | Lease Receivable | Unearned Lease | Net Investment |
Recovered | ||||||
a | b | a-b=c | Lease Receivable-c | Unearned Lease-b | NI-C | |
January 1 2016 | $ 644,169.06 | $ 244,169 | $ 400,000 | |||
Dec 31 2016 | $ 80,521 | $ 48,000 | $ 32,521 | $ 611,648 | $ 196,169 | $ 367,479 |
Dec 31 2017 | $ 80,521 | $ 44,097 | $ 36,424 | $ 575,224 | $ 152,072 | $ 331,055 |
Dec 31 2018 | $ 80,521 | $ 39,727 | $ 40,795 | $ 534,430 | $ 112,345 | $ 290,261 |
Dec 31 2019 | $ 80,521 | $ 34,831 | $ 45,690 | $ 488,740 | $ 77,514 | $ 244,571 |
Dec 31 2020 | $ 80,521 | $ 29,349 | $ 51,173 | $ 437,567 | $ 48,165 | $ 193,398 |
Dec 31 2021 | $ 80,521 | $ 23,208 | $ 57,313 | $ 380,254 | $ 24,957 | $ 136,085 |
Dec 31 2022 | $ 80,521 | $ 16,330 | $ 64,191 | $ 316,063 | $ 8,627 | $ 71,894 |
Dec 31 2023 | $ 80,521 | $ 8,627 | $ 71,894 | $ 244,169 | $ -0 | $ 0 |
Part 3 | ||||||
Date | Account | Debit | Credit | |||
Year 2016 | ||||||
Jan 1 | Lease Receivable | $ 644,169 | ||||
Equipment | $ 400,000 | |||||
Unearned Interest-Leases | $ 244,169 | |||||
Dec 31 | Cash | $ 80,521 | ||||
Lease Receivable | $ 80,521 | |||||
Dec 31 | Unearned Interest-Leases | $ 48,000 | ||||
Interest Revenue | $ 48,000 | |||||
Year 2017 | ||||||
Dec 31 | Cash | $ 80,521 | ||||
Lease Receivable | $ 80,521 | |||||
Dec 31 | Unearned Interest-Leases | $ 44,097 | ||||
Interest Revenue | $ 44,097 | |||||