Annual rental payable at the end of each year January 1, 2020 with the following information: Cavalier Company entered into a lease of building on Annual rental payable at the end of each year Lease term Useful life of building Implicit interest rate PV on an ordinary annuity of 1 at 9% for 5 periods 600,000 5 years 20 years 9% 3.890 The lease contained an option for the lessee to extend the lease for a further 5 years. At the commencement date, the exercise of the extension option is not reasonably certain. After 3 years on January 1, 2023, the lessee decided to extend the lease for a further 5 years. 800,000 12% New annual rental payable at the end of each year New implicit interest rate PV of an ordinary annuity of 1 at 12% for 5 periods PV of 1 at 12% for 2 periods PV of an ordinary of 1 at 12% for 2 periods 3.605 0.797 1.690

Intermediate Accounting: Reporting And Analysis
3rd Edition
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Chapter20: Accounting For Leases
Section: Chapter Questions
Problem 14E: Lessee and Lessor Accounting Issues The following information is available for a noncancelable lease...
icon
Related questions
Question

Can someone explain how was the table of amortization calculated? Please show solution. Table of amortization is already given below

Annual rental payable at the end of each year
January 1, 2020 with the following information:
Cavalier Company entered into a lease of building on
January 1, 2020 with the following information:
Annual rental payable at the end of each year
Lease term
Useful life of building
Implicit interest rate
PV on an ordinary annuity of 1 at 9% for 5 periods
600,000
5 years
20 years
9%
3.890
The lease contained an option for the lessee to extend the
lease for a further 5 years.
At the commencement date, the exercise of the extension
option is not reasonably certain.
After 3 years on January 1, 2023, the lessee decided to extend
the lease for a further 5 years.
800,000
12%
New annual rental payable at the end of each year
New implicit interest rate
PV of an ordinary annuity of 1 at 12% for 5 periods
PV of 1 at 12% for 2 periods
PV of an ordinary of 1 at 12% for 2 periods
3.605
0.797
1.690
Transcribed Image Text:Annual rental payable at the end of each year January 1, 2020 with the following information: Cavalier Company entered into a lease of building on January 1, 2020 with the following information: Annual rental payable at the end of each year Lease term Useful life of building Implicit interest rate PV on an ordinary annuity of 1 at 9% for 5 periods 600,000 5 years 20 years 9% 3.890 The lease contained an option for the lessee to extend the lease for a further 5 years. At the commencement date, the exercise of the extension option is not reasonably certain. After 3 years on January 1, 2023, the lessee decided to extend the lease for a further 5 years. 800,000 12% New annual rental payable at the end of each year New implicit interest rate PV of an ordinary annuity of 1 at 12% for 5 periods PV of 1 at 12% for 2 periods PV of an ordinary of 1 at 12% for 2 periods 3.605 0.797 1.690
TABLE OF AMORTIZATION
DATE
PAYMENT
9% INTEREST
PRINCIPAL
PRESENT VALUE
1/1/20
2,334,000.00
12/31/2020
600,000.00
210,060.00
389,940.00
1,944,060.00
12/31/2021
600,000.00
174,965.00
425,035.00
1,519,025.00
12/31/2022
600,000.00
136,712.00
463,288.00
1,055,737.00
Transcribed Image Text:TABLE OF AMORTIZATION DATE PAYMENT 9% INTEREST PRINCIPAL PRESENT VALUE 1/1/20 2,334,000.00 12/31/2020 600,000.00 210,060.00 389,940.00 1,944,060.00 12/31/2021 600,000.00 174,965.00 425,035.00 1,519,025.00 12/31/2022 600,000.00 136,712.00 463,288.00 1,055,737.00
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Knowledge Booster
Rate Of Return
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
Financial Accounting: The Impact on Decision Make…
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning
Financial Accounting Intro Concepts Meth/Uses
Financial Accounting Intro Concepts Meth/Uses
Finance
ISBN:
9781285595047
Author:
Weil
Publisher:
Cengage