In: Accounting
Question
Lease Signed on January 1, 2015
Lease term 7 Years
Fair value of equipment Rs. 80,000
Cost of the leased asset Rs. 70,000
Life 7 Years
Rental payments (Payable at the beginning) Rs. 14477.42
Implicit rate 12%
Residual value 0
Required
(1) Journal entries in the books of lessor for the first year.
(2) Prepare lease amortization schedule. (Show complete computations)
Requirement 1:
Date | Account title and explanation | Debit | Credit |
Jan 1,2015 | Lease receivable* | $74,000 | |
Equipment | $74,000 | ||
[To record lease] | |||
Jan 1,2015 | Cash | $14,477.42 | |
Lease receivable | $14,477.42 | ||
[To record receipt of lease rent] | |||
Dec 31,2015 | Interest receivable | $7,143 | |
Interest revenue | $7,143 | ||
[To record accrued interest revenue] |
*Calculations:
Lease receivable = $14,477.12 x 5.11141 PV annuity factor (12%, 7 yeas) = $74,000
Requirement 2:
Lease amortization Schedule | ||||
Date | Cash interest | Interest revenue | Decrease in carrying value | Carrying value |
01/01/2015 | $74,000.00 | |||
01/01/2015 | $14,477.42 | $14,477.42 | $59,522.58 | |
01/01/2016 | $14,477.42 | $7,143 | $7,334.71 | $52,187.87 |
01/01/2017 | $14,477.42 | $6,263 | $8,214.88 | $43,972.99 |
01/01/2018 | $14,477.42 | $5,277 | $9,200.66 | $34,772.33 |
01/01/2019 | $14,477.42 | $4,173 | $10,304.74 | $24,467.59 |
01/01/2020 | $14,477.42 | $2,936 | $11,541.31 | $12,926.28 |
01/01/2021 | $14,477.42 | $1,551 | $12,926.28 | $0.00 |
Total | $101,341.94 | $27,342 | $74,000.00 |