Respuesta :
Answer:
Explanation:
From the given information:
Lease Liability
The PV of the lease payment is as follows:
Lease Payment 113864
No of periods 6
Interest rate per period 8.00%
PV annuity due factor at 8% for 6 years 4.99271
PV of lease payment
= 113864 × PV factor for annuity fee 568490
PV of residual value of $5000 PV factor
at 8% for 6 years = 0.630170 3151
PV of minimum lease payments 571641
The schedule for the lease amortization can be computed as:
Interest Expense (B) Reduction Lease
=D × interest rate in liability (C) liability(D)
= (A) - (B) =(D) - (C)
Date Lease Payment (A)
01-01-2020 571641
01-01-2020 113864.00 113864 457777
01-01-2021 113864.00 36622 77242 380535
01-01-2022 113864.00 30443 83421 297114
01-01-2023 113864.00 23769 90095 207019
01-01-2024 113864.00 16562 97302 109716
01-01-2025 113864.00 8777 105087 4630
31-01-2025 5000.00 370 4630 0
Journal Entries - In lessee Books
01-01-2020 Asset 571641
Lease Liability 571641
(To record liability)
Lease Liability 113864
Cash 113864
(To record lease payments)
31-Dec-2020 Interest Expense 36622
Lease Liability 36622
(To record accrued interest)
Amortization Expense 94440
Right-to-Use Asset 94440
To record Amortization Expense
(581641 - 5000/6)
01-01-2021 Interest Payable 36622
Lease Liability 77242
Cash 113864
To record lease payment
Dec 31, 2021 Interest Expense 30443
Interest Payable 30443
(To record accrued interest)
Amortization Expense 94440
Right-to-Use asset 94440
To record Amortization
Expense (571641 - 5000/6)
Assuming Vance received a lease incentive of $5000;
The initial measurement of lease liability = $571641 - $5000
= $566641
The lease liability will remain the same = $571641
If Vance prepaid rent $5000 to Faldo;
The right to use asset increased by $5000 = $571641 + $5000
= $576641
SInce lease liability remains the same, then we have: $512691