Required: Prepare the amortization table and the journal entries for this lease.
Please show the work
Answer :
Step 1 :- Amount of lease liability :
= $16,554.85 × 1 + $16,554.85 × PVAF (7%, 3)
= $16,554.85 + $16,554.85 × 2.62432
= $16,554.85 + $43,445.15
= $60,000
Step 2 :- Amortization table :
Particulars | 1 | 2 | 3 | 4 | |
Opening balance | $60,000 | $43,445.15 | $29,931.47 | $15,471.82 | |
(+) interest expense@7% | not applicable | $3,041.16 | $2,095.20 | $1083.03 | |
(-) lease payment (cash flow) | ($16,554.85) | ($16,554.85) | ($16,554.85) | $16,554.85 | |
Closing balance | $43,445.15 | $29,931.47 | $15,471.82 | $0 |
Journal entry :
Date | General journal | Debit | Credit |
01-jan-2020 | Right of use asset | $60,000 | |
Lease liability | $60,000 | ||
01-jan-2020 | Lease liability | $16,554.85 | |
Cash | $16,554.85 |
Get Answers For Free
Most questions answered within 1 hours.