Concept explainers
Problem 14-11EC
Capital lease accounting
C3
Braun Company signs a ?ve-year capital lease with Verdi Company for office equipment. The annual year-end lease payment is $20,000, and the interest rate is 10%.
Required
1. Compute the present value of Braun’s lease payments.
2. Prepare the
3. Complete a lease payment schedule for the ?ve years of the lease with the following headings. Assume that the beginning balance of the lease liability (present value of lease payments) is $75,816. (Hint: To ?nd the amount allocated to interest in year 1, multiply the interest rate by the beginning-of year lease liability. The amount of the annual lease payment not allocated to interest is allocated to principal. Reduce the lease liability by the amount allocated to principal to update the lease liability at each year-end.)
4. Use straight-line depreciation and prepare the journal entry to depreciate the leased asset at the end of year 1. Assume zero salvage value and a ?ve-year life for the of?ce equipment.
Check (1) $75,816
(3) Year 3 ending balance $34,712
Period Ending Date | Beginning Balance of Lease Liability | Interest on Lease Liability | Reduction of Lease Liability | Cash Lease Payment | Ending Balance of Lease Liability |
1)
Introduction:
Present value of lease payments:
• Leasing is an arrangement between two parties whereby one party known as the lessor, rents goods or right to use goods for a period of time that is predetermined and the other party, known as the lessee, pays a rent called Lease Rent.
• The present value of lease payments is calculated to analyze the cost borne to lease the goods or services and is a calculation of the lease rent paid over the lifetime translated into equivalent costs as if it was paid today.
To Determine:
Present value of lease payments.
Answer to Problem 11BPSB
Solution:
The present value of lease payments is $ 75,816.
Explanation of Solution
Given:
Annual Lease Rent = $20,000
Number of years = 5 years
Interest rate = 10% per annum
Formula used:
Calculation:
• The present value is calculated to analyze the cost of leasing the asset and computing its value as if the lease payments were to be made today.
• Usually the fair value of the assets matches the present value of the lease payments, and this is an indicator of whether the lease rent is fair or overvalued.
• The lease rents comprise of interest component and hence while calculating the present value of lease payments, the interest rate is used to discount the lease rent.
Hence the present value of lease rent is computed.
2)
Introduction:
Journal Entries
• Journal entries are the first step in recording financial transactions and preparation of financial statements.
• These represent the impact of the financial transaction and demonstrate the effect on the accounts impacted in the form of debits and credits.
• Assets and expenses have debit balances and Liabilities and Incomes have credit balances and according to the business transaction, the accounts are appropriately debited / credited to reflect the effect of business transactions and events.
To Determine:
Journal entry to record Capital Lease at inception.
Answer to Problem 11BPSB
Solution:
Date | Particulars | Debit ($) | Credit ($) |
12.31.XXXX | Office Equipment | 75,816 | |
Lease liability Payable | 75,816 | ||
(Being capital lease on office equipment recorded at inception) |
Explanation of Solution
• The present value of lease payments is recorded as the value of the assets taken on lease. This is the fair value / cost of acquisition of right to use of the assets.
• The lease liability is the present value of lease calculated using the following formula:
• Assets and Expenses have debit balances and must be debited in order to increase their balance and credited in order to decrease their balance.
• Liabilities and Incomes have credit balances and must be debited in order to decrease their balance and credited in order to increase their balance.
• Office equipment is an asset and must be debited in order to establish the asset. Lease liability is a liability and hence must be credited in order to record the liability at inception.
Hence the transaction of recording the capital lease at inception is journalized.
3)
Introduction:
Present value of lease payments:
• Leasing is an arrangement between two parties whereby one party known as the lessor, rents goods or right to use goods for a period of time that is predetermined and the other party, known as the lessee, pays a rent called Lease Rent.
• The present value of lease payments is calculated to analyze the cost borne to lease the goods or services and is a calculation of the lease rent paid over the lifetime translated into equivalent costs as if it was paid today.
To Calculate:
Lease Repayment schedule for 5 years
Answer to Problem 11BPSB
Solution:
Period Ending Date | Beginning Balance of Lease Liability | Interest on Lease Liability | Reduction of Lease Liability | Cash Lease Payment | Ending Balance of Lease Liability |
2018 | $ 75,816.00 | $ 7,581.60 | $ 12,418.40 | $ 20,000.00 | $ 55,816.00 |
2019 | $ 63,397.60 | $ 6,339.76 | $ 13,660.24 | $ 20,000.00 | $ 49,737.36 |
2020 | $ 49,737.36 | $ 4,973.74 | $ 15,026.26 | $ 20,000.00 | $ 34,711.10 |
2021 | $ 34,711.10 | $ 3,471.11 | $ 16,528.89 | $ 20,000.00 | $ 18,182.21 |
2022 | $ 18,182.21 | $ 1,818.22 | - | $ 20,000.00 | - |
Explanation of Solution
• Beginning Balance of Lease Liability is the present value of the lease payments over the lifetime of the lease agreement. It is computed based on the interest rate and annual lease payments.
• Interest on Lease Liability is computed by calculating the interest rate on the beginning balance of the lease liability outstanding. The interest reduces over time as the principal reduces.
• Reduction of Lease Liability is the difference between the Cash lease payment and the Interest on lease liability. It signifies the principal portion of the lease liability repaid.
• Cash Lease Payment is the annual cash lease rent paid. It consists of both interest and principal.
• Ending Balance of Lease Liability is the difference between the opening balance of the lease liability and the Reduction of Lease Liability. It signifies the principal portion of the lease liability outstanding.
Hence the lease repayment schedule is prepared.
4)
Introduction:
Depreciation
• Depreciation is the expense of wear and tear of assets owing to their usage over the lifetime of the assets. It signifies the reduction in value of assets over the useful life of the asset.
• There are two methods of calculating depreciation Straight line method where the asset is depreciated equally over its useful life.
• The other method is the written down value or reducing balance method, whereby the assets are depreciated over their useful life by a fixed percentage every year calculated on the opening balance.
Journal Entries
• Journal entries are the first step in recording financial transactions and preparation of financial statements.
• These represent the impact of the financial transaction and demonstrate the effect on the accounts impacted in the form of debits and credits.
• Assets and expenses have debit balances and Liabilities and Incomes have credit balances and according to the business transaction, the accounts are appropriately debited / credited to reflect the effect of business transactions and events.
To Determine:
Journal entry to record depreciation of the assets on straight line basis.
Answer to Problem 11BPSB
Solution:
Date | Particulars | Debit ($) | Credit ($) |
12.31.2019 | Depreciation Expense | 15,163 | |
Accumulated Depreciation | 15,163 | ||
(Being depreciation expense on office equipment recorded) |
Explanation of Solution
• The present value of lease payments is recorded as the value of the assets taken on lease. This is the fair value / cost of acquisition of right to use of the assets.
• Assets are depreciated over a period of 5 years on a straight line basis. Depreciation is calculated as follows:
• Assets and Expenses have debit balances and must be debited in order to increase their balance and credited in order to decrease their balance.
• Liabilities and Incomes have credit balances and must be debited in order to decrease their balance and credited in order to increase their balance.
• Depreciation Expense is an expense and has a debit balance and must be debited to indicate increase in expense. Accumulated Depreciation is a liability and must be credited to indicate increase in liability.
Hence the transaction to depreciate the assets has been journalized.
Want to see more full solutions like this?
Chapter 14 Solutions
Fundamental Accounting Principles
- Problem 16-20 Financing lease or operating lease Krawczek Company will enter into a lease agreement with Heavy Equipment Co. where Krawczek will make lease payments over the next five years. The lease is cancelable and requires equal annual payments of $24,800 per year beginning on January 1 of the first year. The last payment will be January 1 of year 5, and Krawczek will continue to use the asset until December 31 of that year. Other important information includes the following: The fair value of the equipment is $170,000. The applicable discount rate is an 8 percent annual rate. The economic life of the asset is 10 years. Krawczek does not guarantee the residual value of the asset at the end of the lease, and it does not expect to keep the asset at the end of the term. The asset is a standard piece of equipment. aIs the lease an operating lease or a financing lease? multiple choice Operating lease Financing lease bWhat will be the lease expense shown on the income statement…arrow_forwardProblem 5. Operating Lease- Lessor On January 1, 2 0x1, Lessor entered into operating lease. an Information followS: Annual Rent payable at the end of each year P100,000 Lease bonus paid by lessee to lessor 20,000 Security deposit paid by the lessee to the lessor 15,000 Lease term 5 years Additional Information: Annual rent рayment includes P5,000 to Cover for costs of administrative tasks is to be paid for any excess of sales of Lessee over P1,000,000. Lessee's sales for 20x1 are P1, 100, 000. Additional rent of 10% The security deposit will be returned to Lessee at the end of lease term. The appropriate discount rate is 12% Annual depreciation on the leased asset is P70,000 Other costs related to the earning of lease income are P5,000 Requirements: Compute for the profit earned on the lease transaction in 20x1.arrow_forwardProblem 4 On January 1, 2021, Twice Company entered into a lease agreement with the following: Floor space Annual rental payable at the end of each year Implicit rate in the lease 1,500 square meters 200,000 12% 12 years 6.1944 Lease term Present value of an ordinary annuity at 12% for 12 periods On January 1, 2024, the lessee and the lessor agreed to amend the original terms of the lease with the following information: Additional floor space Increase in rental payable at the end of each year Implicit rate in lease Present value of an ordinary annuity of 1 at 10% for 9 periods 2,000 square meters 300,000 10% 5.759 1. What amount should be reported as lease liability on January 1, 20217 2. What amount should be reported as additional lease liability on January 1, 2024? 3. What amount should be reported as total interest expense for 20247arrow_forward
- Problem C- Garol Gym On January 1, 2016. Garol Gym leased equipment under a finance lease. The lease agreement specified payments of P37.000 per year (payable each year on December 31. starting at the end of 2016) for 8 years. The market rate of interest for lease transactions of this type is 8 percent compounded annually Required a. Calculate the present value of the lease. b. Journalize the lease arrangement on Garol's blook on January 1, 2016. b. Prepare an amortization schedule of all the lease payments. obokarrow_forwardQuestion Content Area A six-year operating lease requires annual rent payments of $15,000 for years 1, 2, and 3, and annual rent payments of $10,000 for years 4, 5, and 6. The agreement also requires the lessor to pay a $2,800 annual insurance premium for the leased property. Which of the following amounts should be recognized as the rental revenue in year 1 by the lessor? $10,000 $16,800 $15,000 $13,500arrow_forwardPROBLEM 3C Assume that ADB Leasing Corp. and WXY Inc. sign a lease contract effective on January 1, 2019where ADB Leasing leases to WXY Inc. a bulldozer. The terms and provisions of the lease contract andother pertinent date are as follows:• The term of the lease is five years. The lease agreement is non-cancelable, requiring equal rentalpayments of P20,711.11 at the beginning of each year (annuity-due basis).• The bulldozer has a fair value at the commencement of the lease of P100,000, an estimatedeconomic life of five years, and a guaranteed residual value of P5,000. (WXY expects thatit is probable that the expected value of the residual value at the end of the lease will be greaterthan the guaranteed amount of P5,000.)• The lease contains no renewal options. The bulldozer reverts to ADB Leasing at the terminationof the lease.• WXY's incremental borrowing rate is 5 percent per year.• WXY depreciates its equipment on a straight-line basis.• ADB Leasing sets the annual rental rate to…arrow_forward
- Problem 11-5 On January 1,2020, Madelle Company entered into a lease for floor space with the following information. Floor space 5,000 square meters Annual rental payable at the end of each year 200,000 Lease term 5 years Implicit in the elase 10% Present value of an ordinary annuity of 1 for 10% at 5 periods 3.7908 On Jnaury 1, 2022, Madelle Company and the lessor agreed to amend the original terms of the lease with the following information. Floor space 3,750 square meters Annual rental payable at the end of each year 150,000 Implicit in the elase…arrow_forwardProblem 5. Operating Lease- Lessor On January 1, 20x1, Lessor entered into an operating lease. Information follows: Annual Rent payable at the end of each year P100,000 Lease bonus paid by lessee to lessor 20,000 Security deposit paid by the lessee to the lessor 15,000 Lease term 5 years Additional Information: Annual rent рayment includes P5,000 to cover for Costs of administrative tasks Additional rent of 10% is to be paid for any excess of sales of Lessee over P1,000, 000. Lessee's sales for 20x1 are P1, 100, 000. The security deposit will be returned to Lessee at the end of lease term. The appropriate discount rate is 12% Annual de preciation on the leased asset is P70,000 Other costs related to the earning of lease income are P5,000 Requirements: Compute for the profit earned on the lease transaction in 20x1.arrow_forwardQuestion 2: Figy Co entered into a 4-year lease agreement on 1 January 20X5. The agreement meets the definition of a lease in accordance with IFRS 16. An initial payment of $150,000 was made on 1 January 20X5 followed by three annual payments on 1 January of $110,000 each. The rate implicit in the lease is 10%. Figy Co incurred initial direct costs of X2 to set up the lease. Required: 1. Give your own X2 then calculate the cost of the right-of-use asset as at 1 January 20X5? 2. What is the carrying amount of the lease liability at 31 December 20X6? 3. What amount will be charged to the statement of profit or loss in respect of this asset for the year ended at 31 December 20X6? 4. Prepare necessary accounting entries related to this lease agreement for the year ended at 31 December 20X5.arrow_forward
- Problem 21-01 The following facts pertain to a non-cancelable lease agreement between Faldo Leasing Company and Concord Company, a lessee. Commencement date January 1, Annual lease payment due at the beginning of each year, beginning with January 1, $113,055 Residual value of equipment at end of lease term, guaranteed by the lessee $54,000 Expected residual value of equipment at end of lease term $49,000 Lease term 6 years Economic life of leased equipment 6 years Fair value of asset at January 1, $585,000 Lessor’s implicit rate 9 % Lessee’s incremental borrowing rate 9 % The asset will revert to the lessor at the end of the lease term. The lessee uses the straight-line amortization for all leased equipment. Prepare an amortization schedule that would be suitable for the lessee for the lease term. (Round present value factor calculations to 5…arrow_forwardProblem 1 At the beginning of the current year, Lessor Company leased a machine to Lessee Company. The machine had an original cost of P6,000,000. The lease term was five years and the implicit interest rate on the lease was 15%. The lease is properly classified as a direct financing lease. The annual lease payments of P1,750,000 are made December 31. The machine reverts to Lessor at the end of the lease term, at which time the residual value of the machine will be P275,000. The residual value is unguaranteed. 1. At the commencement of the lease, what would be the net lease receivable on the part of the lessor? 2. What amount should be reported as gross investment in the lease? 3. What amount should be reported as total unearned interest income? 4. What amount should be reported as interest income for the current year?arrow_forwardPROBLEM 9: LEASE MODIFICATION as a Separate Lease Leese Company entered into a lease agreement with Lessor Company with the following terms on January 1, 2020. Floor space 2,000 square meters Annual rental payable at end of each year 200,000 Implicit interest rate in the lease 10% Lease term 6 years On January 1, 2023, Leese Company and Lessor Company agreed to amend the original terms of the lease with following arrangement: Additional floor space 4,000 square meters Annual rental payable at end of each year (current market rent) 450,000 Implicit interest rate in the lease 8% REQUIRED: Prepare table of amortization and journal entries for the entire lease term.arrow_forward
- Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage Learning