Nothing Special   »   [go: up one dir, main page]

Problem 3 Lessor

Download as pptx, pdf, or txt
Download as pptx, pdf, or txt
You are on page 1of 7

PROBLEM 3

Mayfour A. Marzo
On January 1 20x1, NUPTIAL OF MARRIAGE Financing Co.
leased equipment to WEDDING, Inc. Information on the lease
is shown below.

Cost of equipment 600,000


Useful life of equipment 5 years
Lease term 4 years
Annual rental payable at the end of 220,000
each year
ADDITIONAL INFORMATION:

The annual lease payment includes 18,098 pertaining


to non-lease component. This amount reflects the
stand alone selling price of the service. Direct cost
incurred by NUPTIAL in negotiating the lease
amounted to 40,000. The implicit interest rate after
adjustment of for the forgoing items is 10%.
GROSS INVESTMENT IN THE LEASE
ON JANUARY 1, 20X1
Fixed lease payments P 220,000
Less: non-lease component 18,098
201,902
Multiply by: lease term 4
Gross investment in the lease P 807,608
NET INVESTMENT(1/1/20X1)
Annual lease payments P201,902
Multiply by: PV ordinary annuity @10% 3.16986
Net investment in the lease P640,002
UNEARNED INTEREST INCOME
(1/1/20X1)
Gross investment P807,608
Less: net investment 640,002
Unearned interest income P167,606
AMORTIZATION TABLE
date collections interest amortization present value

1/1/20x1 640,002

12/31/20x1 201,902 64,000 137,902 502,100

12/31/20x2 201,902 50,210 151,692 350,408

12/31/20x3 201,902 35,041 166,861 183,547

12/31/20x4 201,902 18,355 183,547 (0)

You might also like