Carla Vista Leasing Company leases a new machine to Sharrer Corporation. The machine has a cost of $65,000 and fair value of $94,500. Under the 3-year, non-cancelable contract, Sharrer will receive title to the machine at the end of the lease. The machine has a 3-year useful life and no residual value. The lease was signed on January 1, 2020. Carla Vista expects to earn an 8% return on its investment, and this implicit rate is known by Sharrer. The annual rentals are payable on each December 31, beginning December 31, 2020. Prepare an amortization schedule that would be suitable for both the lessor and the lessee and that covers all the years involved. (For calculation purposes, use 5 decimal places as displayed in the factor table provided and round final answers to 0 decimal places e.g. 5,275.) Date Rent Receipt/ Payment Interest Revenue/ Expense Reduction of Principal Receivable/ Liability 1/1/20 $enter a dollar amount rounded to 0 decimal places $enter a dollar amount rounded to 0 decimal places $enter a dollar amount rounded to 0 decimal places $enter a dollar amount rounded to 0 decimal places 12/31/20 enter a dollar amount rounded to 0 decimal places enter a dollar amount rounded to 0 decimal places enter a dollar amount rounded to 0 decimal places enter a dollar amount rounded to 0 decimal places 12/31/21 enter a dollar amount rounded to 0 decimal places enter a dollar amount rounded to 0 decimal places enter a dollar amount rounded to 0 decimal places enter a dollar amount rounded to 0 decimal places 12/31/22 enter a dollar amount rounded to 0 decimal places enter a dollar amount rounded to 0 decimal places enter a dollar amount rounded to 0 decimal places enter a dollar amount rounded to 0 decimal places Prepare the journal entry at commencement of the lease for Carla Vista. (Credit account titles are automatically indented when amount is entered. Do not indent manually.) Date Account Titles and Explanation Debit Credit 1/1/20 enter an account title for the journal entry on January 1 enter a debit amount enter a credit amount enter an account title for the journal entry on January 1 enter a debit amount enter a credit amount enter an account title for the journal entry on January 1 enter a debit amount enter a credit amount enter an account title for the journal entry on January 1 enter a debit amount enter a credit amount Prepare the journal entry at commencement of the lease for Sharrer. (Credit account titles are automatically indented when amount is entered. Do not indent manually.) Date Account Titles and Explanation Debit Credit 1/1/20 enter an account title for the journal entry on January 1 enter a debit amount enter a credit amount enter an account title for the journal entry on January 1 enter a debit amount enter a credit amount Prepare the journal entry at commencement of the lease for Sharrer, assuming (1) Sharrer does not know Carla Vista’s implicit rate (Sharrer’s incremental borrowing rate is 9%), and (2) Sharrer incurs initial directs costs of $12,000. (Credit account titles are automatically indented when amount is entered. Do not indent manually. For calculation purposes, use 5 decimal places as displayed in the factor table provided and round final answers to 0 decimal places e.g. 5,275.) Date Account Titles and Explanation Debit Credit 1/1/20 enter an account title for the journal entry on January 1 enter a debit amount enter a credit amount enter an account title for the journal entry on January 1 enter a debit amount enter a credit amount enter an account title for the journal entry on January 1 enter a debit amount enter a credit amount These are the accounts that can be used: Accounts Payable Accumulated Depreciation-Buildings Accumulated Depreciation-Leased Buildings Accumulated Depreciation-Capital Leases Accumulated Depreciation-Equipment Accumulated Depreciation-Leased Equipment Accumulated Depreciation-Leased Machinery Accumulated Depreciation-Machinery Accumulated Depreciation-Right-of-Use Asset Advertising Expense Amortization Expense Airplanes Buildings Cash Cost of Goods Sold Deferred Gross Profit Deposit Liability Depreciation Expense Equipment Executory Costs Executory Costs Payable Gain on Disposal of Equipment Gain on Disposal of Plant Assets Gain on Lease Gain on Sale of Buildings Insurance Expense Interest Expense Interest Payable Interest Receivable Interest Revenue Inventory Land Leased Asset Leased Buildings Leased Equipment Lease Expense Leased Land Lease Liability Lease Receivable Lease Revenue Legal Expense Loss on Capital Lease Machinery Maintenance and Repairs Expense Notes Payable Prepaid Lease Executory Costs Prepaid Legal Fees Property Tax Expense Property Tax Payable Rent Expense Rent Payable Rent Receivable Rent Revenue Revenue from Sale-Leaseback Right-of-Use Asset Salaries and Wages Expense Sales Revenue Selling Expenses Trucks Unearned Profit on Sale-Leaseback Unearned Lease Revenue Unearned Service Revenue
Carla Vista Leasing Company leases a new machine to Sharrer Corporation. The machine has a cost of $65,000 and fair value of $94,500. Under the 3-year, non-cancelable contract, Sharrer will receive title to the machine at the end of the lease. The machine has a 3-year useful life and no residual value. The lease was signed on January 1, 2020. Carla Vista expects to earn an 8%
Prepare an amortization schedule that would be suitable for both the lessor and the lessee and that covers all the years involved. (For calculation purposes, use 5 decimal places as displayed in the factor table provided and round final answers to 0 decimal places e.g. 5,275.)
Date |
Rent Receipt/ Payment
|
Interest Revenue/ Expense
|
Reduction of Principal
|
Receivable/ Liability
|
||||
---|---|---|---|---|---|---|---|---|
1/1/20
|
$enter a dollar amount rounded to 0 decimal places
|
$enter a dollar amount rounded to 0 decimal places
|
$enter a dollar amount rounded to 0 decimal places
|
$enter a dollar amount rounded to 0 decimal places
|
||||
12/31/20
|
enter a dollar amount rounded to 0 decimal places
|
enter a dollar amount rounded to 0 decimal places
|
enter a dollar amount rounded to 0 decimal places
|
enter a dollar amount rounded to 0 decimal places
|
||||
12/31/21
|
enter a dollar amount rounded to 0 decimal places
|
enter a dollar amount rounded to 0 decimal places
|
enter a dollar amount rounded to 0 decimal places
|
enter a dollar amount rounded to 0 decimal places
|
||||
12/31/22
|
enter a dollar amount rounded to 0 decimal places
|
enter a dollar amount rounded to 0 decimal places
|
enter a dollar amount rounded to 0 decimal places
|
enter a dollar amount rounded to 0 decimal places
|
Prepare the
Date
|
Account Titles and Explanation
|
Debit
|
Credit
|
---|---|---|---|
1/1/20
|
enter an account title for the journal entry on January 1
|
enter a debit amount
|
enter a credit amount
|
enter an account title for the journal entry on January 1
|
enter a debit amount
|
enter a credit amount
|
|
enter an account title for the journal entry on January 1
|
enter a debit amount
|
enter a credit amount
|
|
enter an account title for the journal entry on January 1
|
enter a debit amount
|
enter a credit amount
|
Prepare the journal entry at commencement of the lease for Sharrer. (Credit account titles are automatically indented when amount is entered. Do not indent manually.)
Date
|
Account Titles and Explanation
|
Debit
|
Credit
|
---|---|---|---|
1/1/20
|
enter an account title for the journal entry on January 1
|
enter a debit amount
|
enter a credit amount
|
enter an account title for the journal entry on January 1
|
enter a debit amount
|
enter a credit amount
|
Prepare the journal entry at commencement of the lease for Sharrer, assuming (1) Sharrer does not know Carla Vista’s implicit rate (Sharrer’s incremental borrowing rate is 9%), and (2) Sharrer incurs initial directs costs of $12,000. (Credit account titles are automatically indented when amount is entered. Do not indent manually. For calculation purposes, use 5 decimal places as displayed in the factor table provided and round final answers to 0 decimal places e.g. 5,275.)
Date
|
Account Titles and Explanation
|
Debit
|
Credit
|
---|---|---|---|
1/1/20
|
enter an account title for the journal entry on January 1
|
enter a debit amount
|
enter a credit amount
|
enter an account title for the journal entry on January 1
|
enter a debit amount
|
enter a credit amount
|
|
enter an account title for the journal entry on January 1
|
enter a debit amount
|
enter a credit amount
|
These are the accounts that can be used:
- Accounts Payable
Accumulated Depreciation -Buildings- Accumulated Depreciation-Leased Buildings
- Accumulated Depreciation-Capital Leases
- Accumulated Depreciation-Equipment
- Accumulated Depreciation-Leased Equipment
- Accumulated Depreciation-Leased Machinery
- Accumulated Depreciation-Machinery
- Accumulated Depreciation-Right-of-Use Asset
- Advertising Expense
- Amortization Expense
- Airplanes
- Buildings
- Cash
- Cost of Goods Sold
- Deferred Gross Profit
- Deposit Liability
- Depreciation Expense
- Equipment
- Executory Costs
- Executory Costs Payable
- Gain on Disposal of Equipment
- Gain on Disposal of Plant Assets
- Gain on Lease
- Gain on Sale of Buildings
- Insurance Expense
- Interest Expense
- Interest Payable
- Interest Receivable
- Interest Revenue
- Inventory
- Land
- Leased Asset
- Leased Buildings
- Leased Equipment
- Lease Expense
- Leased Land
- Lease Liability
- Lease Receivable
- Lease Revenue
- Legal Expense
- Loss on Capital Lease
- Machinery
- Maintenance and Repairs Expense
- Notes Payable
- Prepaid Lease Executory Costs
- Prepaid Legal Fees
- Property Tax Expense
- Property Tax Payable
- Rent Expense
- Rent Payable
- Rent Receivable
- Rent Revenue
- Revenue from Sale-Leaseback
- Right-of-Use Asset
- Salaries and Wages Expense
- Sales Revenue
- Selling Expenses
- Trucks
- Unearned Profit on Sale-Leaseback
- Unearned Lease Revenue
- Unearned Service Revenue
Trending now
This is a popular solution!
Step by step
Solved in 5 steps with 5 images