TAMARISK COMPANY (Lessee) Lease Amortization Schedule Annual Lease Interest on Reduction of Lease Date Payment Liability Liability Lease Liability 1/1/20 1/1/20 1/1/21 1/1/22 2$ %24 %24 %24 %4 %24 %24 Date Account Titles and Explanation Debit Credit (To record the lease) (To record lease payment) (To record interest expense) (To record amortization of the right-of-use asset)
Laura Leasing Company signs an agreement on January 1, 2020, to lease equipment to Tamarisk Company. The following information relates to this agreement.
1. | The term of the non-cancelable lease is 3 years with no renewal option. The equipment has an estimated economic life of 5 years. | |
2. | The fair value of the asset at January 1, 2020, is $85,000. | |
3. | The asset will revert to the lessor at the end of the lease term, at which time the asset is expected to have a residual value of $5,000, none of which is guaranteed. | |
4. | The agreement requires equal annual rental payments of $27,911 to the lessor, beginning on January 1, 2020. | |
5. | The lessee’s incremental borrowing rate is 5%. The lessor’s implicit rate is 4% and is unknown to the lessee. | |
6. | Tamarisk uses the straight-line |
Prepare an amortization schedule that would be suitable for the lessee for the lease term. (Round answers to 0 decimal places, e.g. 5,265.)
TAMARISK COMPANY (Lessee)
Lease Amortization Schedule |
||||||||
---|---|---|---|---|---|---|---|---|
Date
|
Annual Lease
Payment |
Interest on
Liability |
Reduction of Lease
Liability |
Lease Liability
|
||||
1/1/20
|
$enter a dollar amount
|
$enter a dollar amount
|
$enter a dollar amount
|
$enter a dollar amount
|
||||
1/1/20
|
enter a dollar amount
|
enter a dollar amount
|
enter a dollar amount
|
enter a dollar amount
|
||||
1/1/21
|
enter a dollar amount
|
enter a dollar amount
|
enter a dollar amount
|
enter a dollar amount
|
||||
1/1/22
|
enter a dollar amount
|
enter a dollar amount
|
enter a dollar amount
|
enter a dollar amount
|
||||
|
$enter a total amount for this column
|
$enter a total amount for this column
|
$enter a total amount for this column
|
Prepare all of the
Date
|
Account Titles and Explanation
|
Debit
|
Credit
|
|
---|---|---|---|---|
Enter transaction date | ||||
(To record the lease)
|
||||
Enter a transaction date
|
||||
(To record lease payment)
|
||||
Enter transaction date
|
||||
(To record interest expense)
|
||||
Enter transaction date
|
||||
(To record amortization of the right-of-use asset)
|
||||
Enter transaction date
|
||||
(To reverse interest expense)
|
||||
|
||||
(To record lease payment)
|
||||
Enter transaction date
|
||||
(To record interest expense)
|
||||
Enter transaction date
|
||||
(To record amortization of the right-of-use asset)
|
- This is a list of the accounts that can be used:
- Accounts Payable
Accumulated Depreciation -Buildings- Accumulated Depreciation-Leased Buildings
- Accumulated Depreciation-Capital Leases
- Accumulated Depreciation-Equipment
- Accumulated Depreciation-Leased Equipment
- Accumulated Depreciation-Leased Machinery
- Accumulated Depreciation-Machinery
- Accumulated Depreciation-Right-of-Use Asset
- Advertising Expense
- Amortization Expense
- Airplanes
- Buildings
- Cash
- Cost of Goods Sold
- Deferred Gross Profit
- Deposit Liability
- Depreciation Expense
- Equipment
- Executory Costs
- Executory Costs Payable
- Gain on Disposal of Equipment
- Gain on Disposal of Plant Assets
- Gain on Lease
- Gain on Sale of Buildings
- Insurance Expense
- Interest Expense
- Interest Payable
- Interest Receivable
- Interest Revenue
- Inventory
- Land
- Leased Asset
- Leased Buildings
- Leased Equipment
- Lease Expense
- Leased Land
- Lease Liability
- Lease Receivable
- Lease Revenue
- Legal Expense
- Loss on Capital Lease
- Machinery
- Maintenance and Repairs Expense
- Notes Payable
- Prepaid Lease Executory Costs
- Prepaid Legal Fees
- Property Tax Expense
- Property Tax Payable
- Rent Expense
- Rent Payable
- Rent Receivable
- Rent Revenue
- Revenue from Sale-Leaseback
- Right-of-Use Asset
- Salaries and Wages Expense
- Sales Revenue
- Selling Expenses
- Trucks
- Unearned Profit on Sale-Leaseback
- Unearned Lease Revenue
- Unearned Service Revenue
(The second attached image with the account journalization is missing some of the titles but there are a total of 17 account titles. the text above is probably more accurate in that regard.)
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 6 images