Scribd
Upload
68 views3 pages

Date Payment 10% Interest Principal Present Value

The document contains several problems related to accounting for leases. It provides lease-related details such as present value, annual payments, interest rates, and asks the reader to calculate items like lease liability, interest expense, and depreciation. It demonstrates how to account for a lease over multiple periods, applying the appropriate accounting entries for items like principal reduction, interest expense, and depreciation expense.

Uploaded by

Dominic Romero
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
68 views3 pages

Date Payment 10% Interest Principal Present Value

The document contains several problems related to accounting for leases. It provides lease-related details such as present value, annual payments, interest rates, and asks the reader to calculate items like lease liability, interest expense, and depreciation. It demonstrates how to account for a lease over multiple periods, applying the appropriate accounting entries for items like principal reduction, interest expense, and depreciation expense.

Uploaded by

Dominic Romero
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
You are on page 1/ 3

Problem 10-19

Given: Answers:
PV = 1,352,000 Lease Liability = P 1,152,000 (B)
Equal Annual Payment = 200,000 Noncurrent LL = P 1,067,200 (C)
Interest = 10% Interest Expense = P 115,200 (B)
Useful life = 20 years

Date Payment 10% Interest Principal Present Value


1/1/2020 P 1,352,000
1/1/2020 P 200,000 - P 200,000 1,152,000
1/1/2021 200,000 P 115,200 84,800 1,067,200

Lease liability – Dec 31, 2020 P 1,152,000


Less: Current Portion – paid on Jan 1, 2021 (84,800)
Noncurrent Liability – Dec 31, 2020 P 1,067,200

Interest Expense - 2020 P 115,200


Depreciation – 2020 (PV/UL) P 67,600

Problem 10-20 Answer: Lease Liability = P 2,431,500 (B)

Given:
PV = 3,165,000
Implicit Interest Rate = 10%
Annual Payment = 500,000

PV P 3,165,000
Less: Annual Payment – Dec 31, 2020 500,000
Balance – Dec 31, 2020 2,665,000
Less: Annual Payment – Dec 31, 2021
Payment 500,000
Interest 266,500 233,500
Lease Liability – Dec 31, 2021 P 2,431,500

Problem 10-22 Answer: Current Lease Liability = P 85,000 (B)

Given:
Lease Liability = 1,350,000
Annual Payment = 200,000
Interest = 10%

Initial Lease Liability – Dec 31, 2020 P 1,350,000


Less: Annual Payment – Dec 31, 2020 200,000
Lease Liability – Dec 31, 2020 1,150,000
Less: Principal Payment (Current)
Annual Payment 200,000
Interest for 2021 (10% of 1,150,000) 115,000 85,000
Noncurrent Lease Liability – Dec 31, 2020 P 1,065,000

Problem 10-23 Answer: Lease Liability w/ Interest = P 4,578,000 (A)

Given:
Lease Liability – Jan 1, 2020 = 4,900,000
Annual Payment = 700,000
Implicit Interest Rate = 9%

Lease Liability – Jan 1, 2020 P 4,900,000


Less: Annual Payment – Jan 1, 2020 700,000
Lease Liability – Dec 30, 2020 4,200,000
Accrued Interest Payable – Dec 31, 2020 (9% of LL on Dec 30) 378,000
Total Lease Liability – Dec 31, 2020 P 4,578,000

Problem 10-27

Given: Answer:
Lease Liability – Dec 31, 2020 = 2,700,000 Reduction of Lease Liability
Annual Payment = 400,000 = 170,000 (D)
Implicit Interest Rate = 10% Interest Expense = 230,000 (B)
Lease Liability – Dec 31, 2021
= 2,130,000 (C)

Lease Liability – Dec 31, 2020 P 2,700,000


Less: Annual payment – Dec 31, 2020 400,000
Lease Liability – Dec 31, 2020 2,300,000

Annual Payment – Dec 31, 2021 400,000


Less: Interest for 2021 (10% of 2,300,000) 230,000
Reduction of lease liability – Dec 31, 2021 170,000

Lease Liability – Dec 31, 2020 2,300,000


Less: Reduction of lease liability – Dec 31, 2021 170,000
Lease Liability – Dec 31, 2021 2,130,000
Problem 10-28 Answer: Cost of Actual Purchase of Leased Equipment
= P 4,578,000 (A)
Given:
Right of Use Asset = 4,000,000
Accumulated Depreciation = 2,450,000
Lease Liability = 1,300,000
Cash Payment for Equipment = 1,600,000

Leased Equipment P 4,000,000


Less: Accumulated Depreciation 2,450,000
Carrying Amount 1,550,000
Cash Payment 1,600,000
Total 3,150,000
Less: Lease Liability 1,300,000
Cost of Actual Purchase of Leased Equipment P 1,850,000

Problem 10-30

Given: (Only the Important Details) Answer:


Annual Fixed Payment in Advance = 1,000,000 Initial Lease Liability
PV of an Annuity of 1 = 4.31 = 4,310,000 (B)
Initial Direct Cost = 350,000 Cost of Right of Use Asset
Lease Incentive Received = 150,000 = 4,810,000 (B)
Lease Bonus = 100,000 Annual Depreciation
Cost of Restoration = 200,000 = 962,000 (C)
Lease Term = 5 years Interest Expense
Implicit Interest Rate = 8% = 264,800 (C)

Initial Lease Liability (1,000,000 * 4.31) 4,310,000


Initial Direct Cost 350,000
Lease Bonus 100,000
Cost of Restoration 200,000
Less: Lease Incentive Received 150,000
Cost of Right of Use Asset 4,810,000
Useful Life / 5 years
Annual Depreciation 962,000

Date Payment 8% Interest Principal Present Value


1/1/2020 P 4,310,000
1/1/2020 P 1,000,000 - P 1,000,000 3,310,000
1/1/2021 1,000,000 264,800 735,200 2,574,800
1/1/2022 1,000,000 205,984 794,016 1,780,784

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy