In: Accounting
Hello I have an accounting quesiton.
Carla Vista Corp. agreed to lease property from Sunland Corp. effective January 1, 2020, for an annual payment of $25,592, beginning January 1, 2020. The property is made up of land with a fair value of $104,000 and a two-storey office building with a fair value of $170,000 and a useful life of 25 years with no residual value. The implicit interest rate is 9%, the lease term is 25 years, and title to the property will not be transferred to Carla Vista by the end of the lease term. Assume that there is also no bargain purchase option, but that the lease does meet other criteria to qualify as a capital lease. Both Carla Vista and Sunland use ASPE.
Prepare the required entries made by Carla Vista Corp. on January
1, 2020, and at its year end of December 31, 2020.
(Credit account titles are automatically indented when
the amount is entered. Do not indent manually. If no entry is
required, select "No Entry" for the account titles and enter 0 for
the amounts. Round answers to 0 decimal places, e.g.
5,275.)
Date
Account Titles and Explanation Debit Credit
( to record inception of lease)
(to record first lease payment on January 1)
(to record interest Dec 31)
( to record depreciation expense Dec 31)
Thank you
Answer:
Date | Account Description | Debit ($) | Credit ($) |
1-Jan-2020 | Land | 104000 | |
Buildings | 170000 | ||
Lease Payable | 248408 | ||
Cash | 25592 | ||
(Being Lease Recorded) | |||
31-Dec-2020 | Interest Expesnes | 22357 | |
Lease Payable | 3235 | ||
Cash | 25592 | ||
31-Dec-2020 | Depreciation (170000/25) | 6800 | |
Accumulated Depreciation | 6800 | ||
(Being Building Depreciated) |
Please Note:
Depreciation on Building is provided on Streight line Basis
No Depreciation Provided for the Land
Amortization Table | |||
Year | Lease Rental | Interest Expesnes 9% | Lease Payable |
0 | 25592 | - | 248408 |
1 | 25592 | 22357 | 245173 |
2 | 25592 | 22066 | 241647 |
3 | 25592 | 21748 | 237803 |
Year | Lease Rental | Discounting Factor | Present Value |
0 | 25592 | 1 | 25592 |
1 | 25592 | 0.91743 | 23478.87 |
2 | 25592 | 0.84168 | 21540.27 |
3 | 25592 | 0.77218 | 19761.63 |
4 | 25592 | 0.70843 | 18130.14 |
5 | 25592 | 0.64993 | 16633.01 |
6 | 25592 | 0.59627 | 15259.74 |
7 | 25592 | 0.54703 | 13999.59 |
8 | 25592 | 0.50187 | 12843.86 |
9 | 25592 | 0.46043 | 11783.32 |
10 | 25592 | 0.42241 | 10810.32 |
11 | 25592 | 0.38753 | 9917.67 |
12 | 25592 | 0.35553 | 9098.72 |
13 | 25592 | 0.32618 | 8347.60 |
14 | 25592 | 0.29925 | 7658.41 |
15 | 25592 | 0.27454 | 7026.03 |
16 | 25592 | 0.25187 | 6445.86 |
17 | 25592 | 0.23107 | 5913.54 |
18 | 25592 | 0.21199 | 5681.17 |
19 | 25592 | 0.19449 | 4977.39 |
20 | 25592 | 0.17843 | 4566.38 |
21 | 25592 | 0.16370 | 4189.41 |
22 | 25592 | 0.15018 | 3843.41 |
23 | 25592 | 0.13778 | 3526.07 |
24 | 25592 | 0.12640 | 3234.83 |
274259 |