_____________________________________________________

Sage Company manufactures a check-in kiosk with an estimated economic life of 12 years and

leases it to Pronghorn Airlines for a period of 10 years. The normal selling price of the

equipment is $256,597, and its unguaranteed residual value at the end of the lease term is

estimated to be $20,400. Pronghorn will pay annual payments of $36,800 at the beginning of

each year and all maintenance, insurance, and taxes. Sage incurred costs of $181,800 in

manufacturing the equipment and $4,300 in negotiating and closing the lease. Sage has

determined that the collectability of the lease payments is reasonably predictable, that no

additional costs will be incurred, and that the implicit interest rate is 10%. Pronghorn Airlines

having an incremental borrowing rate of 10%.

1.

Compute the amount of the initial obligation under capital leases.

( PV of annuity = 6.75902)

2.

Prepare a 10-year lease amortization schedule.

PRONGHORN AIRLINES (Lessee)

Lease Amortization Schedule

(Annuity due basis and URV)

Beginning

of Year

Annual Lease Payment

Interest on

Lease Liability

Reduction of Lease

Liability

Lease

Liability

Initial PV

1

2

3

4

5

6

7

8

9

10

1.

Prepare all of the lessee's journal entries for the first year. Assume straight-line

depreciation.