In: Accounting
Marin Steel Company, as lessee, signed a lease agreement for equipment for 5 years, beginning December 31, 2020. Annual rental payments of $46,000 are to be made at the beginning of each lease year (December 31). The interest rate used by the lessor in setting the payment schedule is 7%; Marin’s incremental borrowing rate is 9%. Marin is unaware of the rate being used by the lessor. At the end of the lease, Marin has the option to buy the equipment for $5,000, considerably below its estimated fair value at that time. The equipment has an estimated useful life of 7 years, with no salvage value. Marin uses the straight-line method of depreciation on similar owned equipment. Prepare the journal entries, that Marin should record on December 31, 2020.
Calculation of Present Value of Lease Payements:- | ||||||
Date | Amount | Present value factor @9% | Present Value | |||
December 31, 2020 | 46,000 | 1 | 46,000 | |||
December 31, 2021 | 46,000 | 0.917431 | 42,202 | |||
December 31, 2022 | 46,000 | 0.841680 | 38,717 | |||
December 31, 2023 | 46,000 | 0.772183 | 35,520 | |||
December 31, 2024 | 46,000 | 0.708425 | 32,588 | |||
December 31, 2024 | 5,000 | 0.708425 | 3,542 | |||
Total | 235,000 | 198,569 | ||||
Journal Entries :- | ||||||
Date | Titles | Debit | Credit | |||
December 31, 2020 | Lease Asset | 198,569 | ||||
Lease Liability | 198,569 | |||||
December 31, 2020 | Lease Liability | 46,000 | ||||
Cash | 46,000 | |||||
Lease Liability Amortization Schedule:- | ||||||
Date | Opening Balance | Interest Expense@ 9% | Lease payment | Closing Balance | ||
December 31, 2020 | 198,569 | - | 46,000 | 152,569 | ||
December 31, 2021 | 152,569 | 13,731 | 46,000 | 120,300 | ||
December 31, 2022 | 120,300 | 10,827 | 46,000 | 85,127 | ||
December 31, 2023 | 85,127 | 7,661 | 46,000 | 46,789 | ||
December 31, 2024 | 46,789 | 4,211 | 46,000 | 5,000 | ||
December 31, 2024 | 5,000 | - | 5,000 | - | ||