Chapter%2015%20-%20In-Class%20Exercises%20-%20Solution%20#1

Chapter%2015%20-%20In-Class%20Exercises%20-%20Solution%20#1...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: In‐Class Exercises Solutions: Exercise #1 PV of lease payments (fv=20,000, pmt=22,815, n=7, i=6%, annuity due) Annual amortization of leased equipment (10‐year life) Interest Expense Lease Obligation $ 148,304.90 $ 125,489.90 $ 110,204.29 $ 94,001.55 $ 76,826.64 $ 58,621.24 $ 39,323.51 $ 18,867.92 $ 0.00 Chapter 15 $148,304.90 $14,830.49 Amortizatio Leased n of Equipment Equipment Balance $148,304.90 $14,830.49 $133,474.41 $14,830.49 $118,643.92 $14,830.49 $103,813.43 $14,830.49 $88,982.94 $14,830.49 $74,152.45 $14,830.49 $59,321.96 $14,830.49 $44,491.47 $103,813.43 Date 1/1/2010 1/1/2010 12/31/2010 12/31/2011 12/31/2012 12/31/2013 12/31/2014 12/31/2015 12/31/2016 Amount $ 22,815.00 $ 22,815.00 $ 22,815.00 $ 22,815.00 $ 22,815.00 $ 22,815.00 $ 22,815.00 $ 20,000.00 Principal $ 22,815.00 $ 15,285.61 $ 16,202.74 $ 17,174.91 $ 18,205.40 $ 19,297.73 $ 20,455.59 $ 18,867.92 $ 7,529.39 $ 6,612.26 $ 5,640.09 $ 4,609.60 $ 3,517.27 $ 2,359.41 $ 1,132.08 1/1/2010 Leased Equipment Obligations under Capital Leases Lease expense Obligations under Capital Leases Cash 12/31/2010 Amortization Expense on Leased Equipment Accumulated Amortization on Leased Equipment Prepaid Executory Costs Obligations under Capital Leases Interest Expense Cash 12/31/2011 Prepaid Executory Costs Obligations under Capital Leases Interest Expense Cash 12/31/2016 Equipment Accumulated Amortization on Lease Equipment Leased Equipment 148,304.90 148,304.90 2,000.00 22,815.00 24,815.00 14,830.49 14,830.49 2,000.00 15,285.61 7,529.39 24,815.00 2,000.00 16,202.74 6,612.26 24,815.00 44,491.47 103,813.43 148,304.90 ACCT 4050 Page 2 of 4 Chapter 15 ‐ In‐Class Exercises ...
View Full Document

Ask a homework question - tutors are online