Question

In: Accounting

On 30 June 2015, Rahway Prison Ltd arranged to lease equipment from Cheapa Finance Co. Limited....

On 30 June 2015, Rahway Prison Ltd arranged to lease equipment from Cheapa Finance Co. Limited. At the inception of the lease, the equipment had a fair value of $1 100 000, an estimated useful economic life of 10 years, and estimated scrap value of $Nil. Rahway Prison Ltd intends to purchase the equipment at the end of the lease term for its guaranteed residual value. The lease term is 7 years and payments of $237 692 are due in advance on 30 June each year. The guaranteed residual value of the equipment at the end of the lease term is $200 000. If the lease is cancelled by Rahway Prison Ltd a cancellation payment of $500 000 applies. The interest rate implicit in the lease is 24% p.a.

Required

         Prepare the lease repayment schedule.

         On the basis that the lease is a finance lease, prepare the journal entries of Rahway Prison in respect of all years.

Solutions

Expert Solution

LEASE PAYMENT SCHEDULE

Rahway Prison Ltd (Lessee)

Schedule of lease payments

                                  MLP            Interest             Liability             Liability

                                                      expense           reduction              balance

                                              $                   $                        $                       $

30 June 2015                                                                                      1 000 000

30 June 2015                237 692                                      237 692            762 308

30 June 2016                237 692            182 954                54 738            707 570

30 June 2017                237 692            169 817                67 875            639 695

30 June 2018                237 692            153 527                84 165            555 530

30 June 2019                237 692            133 327              104 365            451 165

30 June 2020                237 692            108 280              129 412            321 753

30 June 2021                237 692              77 221              160 471            161 282

30 June 2022                200 000            38 718*              161 282                     –

*includes adjustment for the effect of rounding

JOURNAL ENTRIES

30 June 2015

        Leased Equipment                                    Dr         1 000 000

                    Lease Liability                              Cr                                      1 000 000

            (Initial recognition of finance lease)

        Lease Liability                                         Dr            237 692

                    Cash                                              Cr                                         237 692

            (First lease payment in advance)

30 June 2016

        Lease Liability                                         Dr              54 738

        Interest Expense                                       Dr            182 954

                    Cash                                              Cr                                         237 692

            (Second lease payment in advance)

        Depreciation Expense                               Dr            100 000

                    Accumulated Depreciation           Cr                                         100 000

            (Depreciation for year 1, $1 000 000 ÷ 10)

30 June 2017

        Lease Liability                                         Dr              67 875

        Interest Expense                                       Dr            169 817

                    Cash                                              Cr                                         237 692

            (Third lease payment in advance)

        Depreciation Expense                               Dr            100 000

                    Accumulated Depreciation           Cr                                         100 000

            (Depreciation for year 2, $1 000 000 ÷ 10)

30 June 2018

        Lease Liability                                         Dr 84165

        Interest Expense                                       Dr            153527

                    Cash                                              Cr                                         237 692

            (fourth lease payment in advance)

        Depreciation Expense                               Dr            100 000

                    Accumulated Depreciation           Cr                                         100 000

            (Depreciation for year 3, $1 000 000 ÷ 10)

30 June 2019

        Lease Liability                                         Dr 104365

        Interest Expense                                       Dr            133327

                    Cash                                              Cr                                         237 692

            (fifth lease payment in advance)

        Depreciation Expense                               Dr            100 000

                    Accumulated Depreciation           Cr                                         100 000

            (Depreciation for year 4, $1 000 000 ÷ 10)

30 June 2020

        Lease Liability                                         Dr 129412

        Interest Expense                                       Dr 108280

                    Cash                                              Cr                                         237 692

            (Sixth lease payment in advance)

        Depreciation Expense                               Dr            100 000

                    Accumulated Depreciation           Cr                                         100 000

            (Depreciation for year 5, $1 000 000 ÷ 10)

30 June 2021

        Lease Liability                                         Dr 160471

        Interest Expense                                       Dr 77221

                    Cash                                              Cr                                         237 692

            (Seventh lease payment in advance)

        Depreciation Expense                               Dr            100 000

                    Accumulated Depreciation           Cr                                         100 000

            (Depreciation for year 6, $1 000 000 ÷ 10)

30 June 2022

        Lease Liability                                         Dr 161282

        Interest Expense                                       Dr 38718

                    Cash                                              Cr                                         200000

            (final lease payment)

        Depreciation Expense                               Dr            100 000

                    Accumulated Depreciation           Cr                                         100 000

            (Depreciation for year 7, $1 000 000 ÷ 10)

ekkarill92 answered 2 years ago
Next > < Previous

Related Solutions

Lisa Limited Pty Ltd purchases a new equipment on 1 January 2015. The equipment cost was...
Lisa Limited Pty Ltd purchases a new equipment on 1 January 2015. The equipment cost was $200,000 and useful life was 10 years with zero residual value. On January 1, 2019, the company decides that the equipment will last total 20 years rather than 10 years. The company uses straight-line method of depreciation and the fiscal year end is 31 December. Required: Calculate depreciate for 2015, 2016, 2017 and 2018. How will the equipment be reported on the balance sheet...
At 30 June 2015, the financial statements of McMaster Ltd showed a building with a cost...
At 30 June 2015, the financial statements of McMaster Ltd showed a building with a cost (net of GST) of $312,000 and accumulated depreciation of $158,000. The business uses the straight-line method to depreciate the building. When acquired, the building's useful life was estimated at 30 years and its residual value at $62,000. On 1 January 2016, McMaster Ltd made structural improvements to the building costing $98,000 (net of GST). Although the capacity of the building was unchanged, it is...
On June 30, 2021, Georgia-Atlantic, Inc. leased a warehouse equipment from IC Leasing Corporation. The lease...
On June 30, 2021, Georgia-Atlantic, Inc. leased a warehouse equipment from IC Leasing Corporation. The lease agreement calls for Georgia-Atlantic to make semiannual lease payments of $530,203 over a four-year lease term, payable each June 30 and December 31, with the first payment at June 30, 2021. Georgia-Atlantic's incremental borrowing rate is 12%, the same rate IC uses to calculate lease payment amounts. Amortization is recorded on a straight-line basis at the end of each fiscal year. The fair value...
On June 30, 2021, Georgia-Atlantic, Inc. leased a warehouse equipment from IC Leasing Corporation. The lease...
On June 30, 2021, Georgia-Atlantic, Inc. leased a warehouse equipment from IC Leasing Corporation. The lease agreement calls for Georgia-Atlantic to make semiannual lease payments of $677,829 over a four-year lease term, payable each June 30 and December 31, with the first payment at June 30, 2021. Georgia-Atlantic's incremental borrowing rate is 10%, the same rate IC uses to calculate lease payment amounts. Amortization is recorded on a straight-line basis at the end of each fiscal year. The fair value...
Ballan Ltd entered into a non-cancellable lease agreement with Manufacturer Ltd to lease construction equipment from...
Ballan Ltd entered into a non-cancellable lease agreement with Manufacturer Ltd to lease construction equipment from Manufacturer Ltd under the following terms: Lease term 9 years Useful life of leased asset 11 years Expected residual value at end of lease $6,000 Lease payment at inception (beginning) $7,000 Lease payments (at end of each year) $5,000 per annum (9 payments) Implicit interest rate for lease 11% Fair Value of Equipment $37,031 Present Value of minimum lease payments $34,685 Ballan does not...
On June 30, 2018, Georgia-Atlantic, Inc., leased warehouse equipment from Builders, Inc. The lease agreement calls...
On June 30, 2018, Georgia-Atlantic, Inc., leased warehouse equipment from Builders, Inc. The lease agreement calls for Georgia-Atlantic to make semiannual lease payments of $478,767 over a 4-year lease term, payable each June 30 and December 31, with the first payment at June 30, 2018. Georgia-Atlantic's incremental borrowing rate is 9.0%, the same rate Builders used to calculate lease payment amounts. Builders manufactured the equipment at a cost of $2.8 million. (FV of $1, PV of $1, FVA of $1,...
On June 30, 2018, Georgia-Atlantic, Inc., leased warehouse equipment from Builders, Inc. The lease agreement calls...
On June 30, 2018, Georgia-Atlantic, Inc., leased warehouse equipment from Builders, Inc. The lease agreement calls for Georgia-Atlantic to make semiannual lease payments of $403,067 over a 5-year lease term, payable each June 30 and December 31, with the first payment at June 30, 2018. Georgia-Atlantic's incremental borrowing rate is 8.0%, the same rate Builders used to calculate lease payment amounts. Builders manufactured the equipment at a cost of $2.9 million. (FV of $1, PV of $1, FVA of $1,...
On June 30, 2018, Georgia-Atlantic, Inc., leased warehouse equipment from Builders, Inc. The lease agreement calls...
On June 30, 2018, Georgia-Atlantic, Inc., leased warehouse equipment from Builders, Inc. The lease agreement calls for Georgia-Atlantic to make semiannual lease payments of $530,475 over a 4-year lease term, payable each June 30 and December 31, with the first payment at June 30, 2018. Georgia-Atlantic's incremental borrowing rate is 10.0%, the same rate Builders used to calculate lease payment amounts. Builders manufactured the equipment at a cost of $3.1 million. (FV of $1, PV of $1, FVA of $1,...
On June 30, 2018, Georgia-Atlantic, Inc., leased warehouse equipment from Builders, Inc. The lease agreement calls...
On June 30, 2018, Georgia-Atlantic, Inc., leased warehouse equipment from Builders, Inc. The lease agreement calls for Georgia-Atlantic to make semiannual lease payments of $530,475 over a 4-year lease term, payable each June 30 and December 31, with the first payment at June 30, 2018. Georgia-Atlantic's incremental borrowing rate is 10.0%, the same rate Builders used to calculate lease payment amounts. Builders manufactured the equipment at a cost of $3.1 million. (FV of $1, PV of $1, FVA of $1,...
On June 30, 2018, Georgia-Atlantic, Inc., leased warehouse equipment from Builders, Inc. The lease agreement calls...
On June 30, 2018, Georgia-Atlantic, Inc., leased warehouse equipment from Builders, Inc. The lease agreement calls for Georgia-Atlantic to make semiannual lease payments of $509,761 over a 5-year lease term, payable each June 30 and December 31, with the first payment at June 30, 2018. Georgia-Atlantic's incremental borrowing rate is 8.0%, the same rate Builders used to calculate lease payment amounts. Builders manufactured the equipment at a cost of $3.8 million. (FV of $1, PV of $1, FVA of $1,...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT