In: Accounting
On January 1 of Year 1, Kamili Company leased a truck for a 7-year period under a capital lease and agreed to pay an annual lease payment of $6,000 at the end of each year. The interest rate associated with this capital lease is 12% compounded annually. On December 31 of Year 1,the first $6,000 payment was made as scheduled. The entry to record the payment of the first $6,000 payment on December 31 of Year 1includes
Year 1 Journal entry for Lease Payment |
|||
Date |
General Journal |
Debit |
Credit |
December 31. |
Lease Obligation |
$ 2,714.10 |
|
Interest Expense |
$ 3,285.90 |
||
Cash |
$ 6,000.00 |
||
(Lease installment paid in year 1) |
Working note 1
Calculation of Present value of minimum lease payments |
||||
Year |
Lease payments |
PV Factor @ 12% |
Discounted payments |
|
1 |
$ 6,000.00 |
0.892857 |
$ 5,357.14 |
|
2 |
$ 6,000.00 |
0.797194 |
$ 4,783.16 |
|
3 |
$ 6,000.00 |
0.711780 |
$ 4,270.68 |
|
4 |
$ 6,000.00 |
0.635518 |
$ 3,813.11 |
|
5 |
$ 6,000.00 |
0.567427 |
$ 3,404.56 |
|
6 |
$ 6,000.00 |
0.506631 |
$ 3,039.79 |
|
7 |
$ 6,000.00 |
0.452349 |
$ 2,714.10 |
|
Present value of Minimum lease payments |
$ 27,382.54 |
Working note 2
Date |
Description |
Lease Paymens |
Lease Obligation |
||
Amount of Imstallment |
Interest Expense |
Principal |
|||
January 1 year 1 |
Initial Balance |
$ 27,382.54 |
|||
December 31 year 1 |
Payment |
$ 6,000.00 |
$ 3,285.90* |
$ 2,714.10** |
$ 24,668.44 |
December 31 year 2 |
Payment |
$ 6,000.00 |
$ 2,960.21 |
$ 3,039.79 |
$ 21,628.66 |
December 31 year 3 |
Payment |
$ 6,000.00 |
$ 2,595.44 |
$ 3,404.56 |
$ 18,224.10 |
December 31 year 4 |
Payment |
$ 6,000.00 |
$ 2,186.89 |
$ 3,813.11 |
$ 14,410.99 |
December 31 year 5 |
Payment |
$ 6,000.00 |
$ 1,729.32 |
$ 4,270.68 |
$ 10,140.31 |
December 31 year 6 |
Payment |
$ 6,000.00 |
$ 1,216.84 |
$ 4,783.16 |
$ 5,357.14 |
December 31 year 7 |
Payment |
$ 6,000.00 |
$ 642.86 |
$ 5,357.14 |
$ - |
*$27382x12%
**$6000-$3285.90