Castle Leasing Company signs a lease agreement on January 1, 2020, to lease electronic equipment to Jan Way Company. The term of the non-cancelable lease is 2 years, and payments are required at the end of each year. The following information relates to this agreement. 1. Jan Way has the option to purchase the equipment for $16,000 upon termination of the lease. It is not reasonably certain that Jan Way will exercise this option.
2. The equipment has a cost of $120,000 and fair value of $160,000 to Castle Leasing. The useful economic life is 2 years, with a residual value of $16,000.
3. Castle Leasing desires to earn a return of 5% on its investment.
4. Collectibility of the payments by Castle Leasing is probable. Instructions
a. Prepare the journal entries on the books of Castle Leasing to reflect the payments received under the lease and to recognize income for the years 2020 and 2021.
b. Assuming that Jan Way exercises its option to purchase the equipment on December 31, 2021, prepare the journal entry to record the sale on Castle Leasing's books.

A. 01-01-2020

Dr Lease receivable$160,000

Dr Cost of goods sold$105,488

Cr Sales $145,488

Cr Inventory $120,000

12/31/20

Dr Cash$78,244

Cr Lease receivable $70,244

Cr Interest revenue $8,000

12/31/21

Dr Cash$78,244

Cr Lease receivable $73,756

Cr Interest revenue $4,488

B. Dec 31,2021

Dr Cash$ 16,000

Cr Sales revenue $ 16,000

Explanation:

Preparation of the journal entries

First step is to Compute the annual payments

Present Value of lease payment

Fair value$160,000

less: present value of residual value $14,512

(16000*0.90703)

Present value of lease payment$145,488

Annual lease payment (145488/1.85941) = $78,244

Present value of $ 1 at 5 % 2 periods = 0.90703

Present value of an ordinary annuity of $ 1 at 5 % 2 periods = 1.85941

Second step is to computer the Lease Amortization Schedule

CASTLE LEASING COMPANY (Lessor)

Lease Amortization Schedule

1/1/20 $160,000

12/31/20 $78,244 $8,000 $70,244 $89,756

12/31/21 $78,244 $4,488 $73,756 $16,000

12/31/21 $16,000 0 $16,000 0

12/31/20

($160,000*5%)=$8,000

$78,244-$8,000=$70,244

$160,000-$70,244=$89,756

12/31/21

($89,756*5%)=$4,488

$78,244 -$4,488=$73,756

$89,756-$73,756=$16,000

Lease Receivable = ($78,244 × 1.85941) + ($16,000 × 0.90703)

Lease Receivable = $160,000

Cost of Goods Sold = $120,000 - ($16,000 × 0.90703)

Cost of Goods Sold= $105,488

Sales Revenue = $160,000 - (16,000 × 0.90703) Sales Revenue = $145,488

Now let prepare the JOURNAL ENTRIES

A. Preparation of the journal entries on the books of Castle Leasing to reflect the payments received under the lease and to recognize income for the years 2020 and 2021.

01-01-2020

Dr Lease receivable$160,000

Dr Cost of goods sold$105,488

Cr Sales $145,488

Cr Inventory (given)$120,000

( To record lease )

12/31/20

Dr Cash$78,244

Cr Lease receivable $70,244

Cr Interest revenue $8,000

($160,000*5%)

(To record interest revenue for Dec 2020)

12/31/21

Dr Cash$78,244

Cr Lease receivable $73,756

Cr Interest revenue $4,488

(To record interest revenue for Dec 2021)

B. Preparation of the journal entry to record the sale on Castle Leasing's books.

Dec 31,2021

Dr Cash$ 16,000

Cr Sales revenue $ 16,000

( To record sale on castle leasing's books )

account balance book uk

answer$22,000 ;