Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The following facts pertain to a non-cancelable lease agreement between Faldo Leasing Company and Wildhorse Company, a lessee. Commencement date January 1, Annual lease payment

The following facts pertain to a non-cancelable lease agreement between Faldo Leasing Company and Wildhorse Company, a lessee.

Commencement date January 1,
Annual lease payment due at the beginning of each year, beginning with January 1, $122,829
Residual value of equipment at end of lease term, guaranteed by the lessee $51,000
Expected residual value of equipment at end of lease term $46,000
Lease term 6 years
Economic life of leased equipment 6 years
Fair value of asset at January 1, $631,000
Lessors implicit rate 9 %
Lessees incremental borrowing rate 9 %

The asset will revert to the lessor at the end of the lease term. The lessee uses the straight-line amortization for all leased equipment.

WILDHORSE COMPANY (Lessee) Lease Amortization Schedule

Date

Annual Lease Payment Plus GRV

Interest on Liability

Reduction of Lease Liability

Lease 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

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

1/1/21

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

1/1/22

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

1/1/23

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

1/1/24

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

1/1/25

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

12/31/26

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

$enter a total amount

$enter a total amount

$enter a total amount

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed

Prepare an amortization schedule that would be suitable for the lessee for the lease term. (Round present value factor calculations to 5 decimal places, e.g. 1.25124 and the final answers to 0 decimal places e.g. 5,275.)
1. Future Value of 1 Table. Contains the amounts to which 1 will accumulate if deposited now at a specified rate and left for a specified number of periods (Table 6.1). TABLE 6.1 Future Value of 1 (Future Value of a Single Sum) FVFni = (1 + i)" (n) Periods 2% 242% 3% 4% 5% 6% 1 1.02000 1.02500 1.03000 1.04000 1.05000 1.06000 2 1.04040 1.05063 1.06090 1.08160 1.10250 1.12360 3 1.06121 1.07689 1.09273 1.12486 1.15763 1.19102 4 1.08243 1.10381 1.12551 1.16986 1.21551 1.26248 5 1.10408 1.13141 1.15927 1.21665 1.27628 1.33823 6 7 8 1.12616 1.14869 1.17166 1.19509 1.21899 1.15969 1.18869 1.21840 1.24886 1.28008 1.19405 1.22987 1.26677 1.30477 1.34392 1.26532 1.31593 1.36857 1.42331 1.48024 1.34010 1.40710 1.47746 1.55133 1.62889 1.41852 1.50363 1.59385 1.68948 1.79085 9 10 11 1.89830 2.01220 12 13 1.24337 1.26824 1.29361 1.31948 1.34587 1.31209 1.34489 1.37851 1.41297 1.44830 1.38423 1.42576 1.46853 1.51259 1.55797 1.53945 1.60103 1.66507 1.73168 1.80094 1.71034 1.79586 1.88565 1.97993 2.07893 14 15 2.13293 2.26090 2.39656 16 1.37279 17 1.40024 1.42825 1.48451 1.52162 1.55966 1.60471 1.65285 1.70243 1.87298 1.94790 2.02582 2.18287 2.29202 2.40662 2.54035 2.69277 2.85434 18 18 19 1.42825 1.45681 1.48595 1.55966 1.59865 1.63862 1.70243 1.75351 1.80611 2.02582 2.10685 2.19112 2.40662 2.52695 2.65330 2.85434 3.02560 3.20714 20 21 22 23 1.51567 1.54598 1.57690 1.60844 1.64061 1.67958 1.72157 1.76461 1.80873 1.85394 1.86029 1.91610 1.97359 2.03279 2.09378 2.27877 2.36992 2.46472 2.56330 2.66584 2.78596 2.92526 3.07152 3.22510 3.38635 3.39956 3.60354 3.81975 4.04893 4.29187 24 25 26 27 28 1.67342 1.70689 1.74102 1.77584 1.81136 1.90029 1.94780 1.99650 2.04641 2.09757 2.15659 2.22129 2.28793 2.35657 2.42726 2.77247 2.88337 2.99870 3.11865 3.24340 3.55567 3.73346 3.92013 4.11614 4-32194 4.54938 4.82235 5.11169 5.41839 5.74349 29 30 31 32 33 1.84759 1.88454 1.92223 1.96068 1.99989 2.15001 2.20376 2.25885 2.31532 2.37321 2.50008 2.57508 2.65234 2.73191 2.81386 3.37313 3.50806 3.64838 3.79432 3.94609 4.53804 4.76494 5.00319 5.25335 5.51602 6.08810 6.45339 6.84059 7.25103 7.68609 34 35 36 37 38 2.03989 2.08069 2.12230 2.16474 2.20804 2.43254 2.49335 2.55568 2.61957 2.68506 2.89828 2.98523 3.07478 3.16703 3.26204 4.10393 4.26809 4.43881 4.61637 4.80102 5.79182 6.08141 6.38548 6.70475 7.03999 8.14725 8.63609 9.15425 9.70351 10.28572 39 40 10% 11% 12% Periods 1.10000 1.11000 1.12000 1 1.21000 15% 1.15000 1.32250 1.52088 1.25440 8% 1.08000 1.16640 1.25971 1.36049 1.46933 2 9% 1.09000 1.18810 1.29503 1.41158 1.53862 1.40493 3 1.33100 1.46410 1.61051 1.23210 1.36763 1.51807 1.68506 1.74901 4 1.57352 1.76234 2.01136 5 6 2.31306 2.66002 1.58687 1.71382 1.85093 1.99900 2.15892 1.67710 1.82804 1.99256 2.17189 2.36736 1.77156 1.94872 2.14359 2.35795 1.87041 2.07616 2.30454 2.55803 2.83942 1.97382 2.21068 2.47596 2.77308 3.10585 7 8 3.05902 3-51788 4.04556 9 2.59374 10 11 12 2.33164 2.51817 2.71962 2.93719 3.17217 2.58043 2.81267 3.06581 3-34173 3.64248 2.85312 3.13843 3.45227 3.79750 3.15176 3.49845 3.88328 4-31044 4.78459 3.47855 3.89598 4-36349 4.88711 5.47357 4.65239 5-35025 6.15279 7.07571 8.13706 13 14 4.17725 15 4-59497 16 17 3.42594 3.70002 3.99602 4-31570 4.66096 3.97031 4.32763 4.71712 5.14166 5.60441 5-31089 5.89509 6.54355 7.26334 8.06231 5.05447 5-55992 6.11591 6.72750 6.13039 6.86604 7.68997 8.61276 9.64629 9.35762 10.76126 12.37545 14.23177 16.36654 18 19 20 21 22 5.03383 15.43654 15.87146 6.34118 6.84847 6.10881 6.65860 7.25787 7.91108 8.62308 7.40025 8.14028 8.95430 9.84973 10.83471 8.94917 9.93357 11.02627 12.23916 13.58546 10.80385 12.10031 13.55235 15.17863 17.00000 18.82152 21.64475 24.89146 28.62518 32.91895 23 24 25 26 27 7.39635 7.98806 8.62711 9.31727 10.06266 9.39916 10.24508 11.16714 12.17218 13.26768 11.91818 13.10999 14.42099 15.86309 17.44940 15.07986 16.73865 18.57990 20.62369 22.89230 19.04007 21.32488 23.88387 26.74993 29.95992 37.85680 43.53532 50.06561 57.57545 66.21177 28 29 30 31 32 10.86767 11.73708 12.67605 13.69013 14.78534 14.46177 15.76333 17.18203 18.72841 20.41397 19.19434 21.11378 23.22515 25.54767 28.10244 25.41045 28.20560 31.30821 34-75212 38.57485 33.55511 37.58173 42.09153 47.14252 52.79962 76.14354 87.56507 100.69983 115.80480 133.17552 33 34 35 36 37 15.96817 17.24563 18.62528 20.11530 21.72452 22.25123 24.25384 26.43668 28.81598 31.40942 30.91268 34.00395 37.40434 41.14479 45.25926 42.81808 47.52807 52.75616 58.55934 65.00087 59.13557 66.23184 74.17966 83.08122 93.05097 153.15185 176.12463 202.54332 232.92482 267.86355 38 39 40

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Sound Investing, Chapter 6 - Valuation Of Assets And Liabilities

Authors: Kate Mooney

1st Edition

0071719288, 9780071719285

More Books

Students also viewed these Accounting questions

Question

What is the work environment like? Friendly/collegial?

Answered: 1 week ago

Question

What is the purpose of the EEOC?

Answered: 1 week ago