In: Accounting
Date | Lease payment & UGRV $ | Present Value Factor @4% | Present Value $ | |||
0 | 01-01-2020 | 292,000 | 1 | 292,000 | ||
1 | 01-01-2021 | 292,000 | 0.96154 | 280,770 | ||
2 | 01-01-2022 | 292,000 | 0.92456 | 269,972 | ||
3 | 01-01-2023 | 292,000 | 0.88900 | 259,588 | ||
4 | 01-01-2024 | 292,000 | 0.85480 | 249,602 | ||
5 | 01-01-2025 | 292,000 | 0.82193 | 240,004 | ||
6 | 31-12-2025 | 200,000 | 0.79031 | 158,066 | ||
Total | 1,952,000 | 1,750,000 | ||||
1.) | Lease Amortization Table | |||||
Date | Lease payment & UGRV $ | Interest Revenue $ @4% | Reduction in lease receivable $ | Lease receivable $ | ||
01-01-2020 | 1,750,000 | |||||
01-01-2020 | 292,000 | - | 292,000 | 14,,8,000 | ||
01-01-2021 | 292,000 | 58,320 | 233,680 | 1,224,320 | ||
01-01-2022 | 292,000 | 48,973 | 243,027 | 981,293 | ||
01-01-2023 | 292,000 | 39,252 | 252,748 | 728,545 | ||
01-01-2024 | 292,000 | 29,142 | 262,858 | 465,686 | ||
01-01-2025 | 292,000 | 18,627 | 273,373 | 192,314 | ||
31-12-2025 | 200,000 | 7,687 | 192,313 | 0 | ||
Total | ||||||
2.) | Date | Particulars | Debit $ | Credit $ | ||
01-01-2020 | Lease Receivable | 1,750,000 | ||||
Cost of goods sold | 1,200,000 | |||||
Sales Revenue | 1,750,000 | |||||
Airplane | 1,200,000 | |||||
01-01-2020 | Cash | 292,000 | ||||
Lease Receivable | 292,000 | |||||
31-12-2020 | Interest Receivable | 58,320 | ||||
Interest Revenue | 58,320 | |||||
( 1,750,000 - 292,000 ) x 4% | ||||||