Professional Documents
Culture Documents
xxx
xxx
xxx
xxx
A lease that transfers substantially all of the risks and benefits of property
ownership should be capitalized (only noncancellable leases may be
capitalized).
Lease Agreement
No
Transfer
of
Ownership
Yes
No
Bargain
Purchase
Yes
No
Lease Term
>= 75%
Yes
Capital Lease
PV of
Payments
>= 90%
Yes
No
O
p
e
r
a
t
i
n
g
L
e
a
s
e
Chapter
21-8
incremental borrowing rate. (if the lessee knows both rates, use the
rate thats lower)
Accounting by the Lessee
Recovery of Investment Test (90% of FMV Test)
PV of Minimum lease payments include:
Minimum rental payment
Guaranteed residual value
Penalty for failure to renew
Bargain purchase option
Executory Costs (Exclude from PV of Minimum Lease Payment
calculation):
Insurance
Maintenance
Taxes
Lessee Depreciation Period
If Title transfers, or if there is a BPO, depreciate the asset over the
economic life of the asset.
Otherwise, depreciate over the term of the lease.
Accounting by the Lessee - EXAMPLE
(Capital Lease with Unguaranteed Residual Value) On January 1, 2013,
Burke Corporation signed a 5-year noncancelable lease for a machine. The
terms of the lease called for Burke to make annual payments of $8,668 at
the beginning of each year, starting January 1, 2013. The machine has an
estimated useful life of 6 years and a $5,000 unguaranteed residual value.
Burke uses the straight-line method of depreciation for all of its plant assets.
Burkes incremental borrowing rate is 10%, and the Lessors implicit rate is
unknown.
Instructions
(a) What type of lease is this? Explain.
(b) Compute the present value of the minimum lease payments.
(c) Prepare all journal entries for Burke through Jan. 1, 2014.
Capitalization Criteria:
Capital Lease, #3
1. Transfer of ownership
NO
NO
lease payments
>= 90%
Accounting
byofthe
FMV of property
Lease term
Economic life
YES
5 yrs.
6 yrs.
83.3%
FMV of leased
property is unknown.
Lessee
Chapter
21-13
Payment
Present value factor (i=10%,n=5)
PV of minimum lease payments
$ 8,668
4.16986*
$36,144
J o ur na l e nt r y
1/ 1/ 13
L e a s e d M a c h in e U n d e r C a p ita l L e a s e
L e a s e li a b i li t y
L e a s e li a b i li t y
Cash
Chapter
21-14
3 6 ,1 4 4
8 ,6 6 8
3 6 ,1 4 4
8 ,6 6 8
D ate
10 %
I nter est
E x p ense
R e d u c tio n
in L ia b ility
1/ 1/ 2 0 13
$ 3 6 ,1 4 4
1/ 1/ 2 0 13
$ 8 ,6 6 8
1/ 1/ 2 0 14
8 ,6 6 8
1/ 1/ 2 0 15
1/ 1/ 2 0 16
1/ 1/ 2 0 17
L ease
L ia b ility
$ 8 ,6 6 8
2 7 ,4 7 6
2 ,7 4 8
5 ,9 2 0
2 1 ,5 5 6
8 ,6 6 8
2 ,1 5 6
6 ,5 1 2
1 5 ,0 4 4
8 ,6 6 8
1 ,5 0 4
7 ,1 6 4
7 ,8 8 0
8 ,6 6 8
7 8 8 the 7Lessee
,8 8 0
Accounting
by
Chapter
21-15
J o ur na l e nt r y
12 / 3 1/ 13
D e p r e c ia tio n e x p e n s e
7 ,2 2 9
A c c u m u la t e d d e p r e c i a t i o n
7 ,2 2 9
($ 3 6 , 1 4 4 5 = $ 7 , 2 2 9 )
I n te r e s t e x p e n s e
2 ,7 4 8
I n t e r e s t p a y a b le
Accounting
Lessee
[ ( $ 3 6 , 1 4 4 $ 8 , 6 6 8by
) X . 1the
0]
2 ,7 4 8
Chapter
21-16
J o ur na l e nt r y
1/ 1/ 14
L e a s e li a b i li t y
5 ,9 2 0
I n t e r e s t p a y a b le
2 ,7 4 8
Cash
8 ,6 6 8
D ate
C a p it a l L e a s e
D e p r e c ia tio n I n te r e st
E x p ense
E x p ense
2 0 13
7 ,2 2 9
$ 2 ,7 4 8
2 0 14
7 ,2 2 9
2 ,1 5 6
2 0 15
7 ,2 2 9
2 0 16
7 ,2 2 9
2 0 17
7 ,2 2 8
$
3 6 ,1 4 4
T otal
$ 1 ,3 0 9
9 ,3 8 5
8 ,6 6 8
7 17
1 ,5 0 4
8 ,7 3 3
8 ,6 6 8
65
788
8 ,0 1 7
8 ,6 6 8
(6 5 1)
7 ,2 2 8
8 ,6 6 8
( 1 ,4 4 0 )
4 3 ,3 4 0
$ 4 3 ,3 4 0
$ 7 ,1 9 6
D if f .
8 ,6 6 8
9 ,9 7 7
O p e r a t in g
L ease
E x p ense
* rounding
Chapter
21-18
Chapter
21-19
P V o f s in g le s u m (i= 1 0 % , n = 6 )
PV o f r e sid u a l va lu e
F a ir m a r k e t v a lu e o f le a s e d e q u ip m e n t
P r e s e n t v a lu e o f r e s id u a l v a lu e
A m o u n t t o b e r e c o ve r e d t h r o u g h le a s e p a y m e n t
P V f a c to r o f a n n u n ity d u e ( i= 1 0 % , n = 6 )
A n n u a l p a y m e nt r e q u ir e d
0 .5 6 4 4 7
$
3 4 ,4 7 3
3 4 3 ,0 0 0
(3 4 ,4 7 3 )
6 1 ,0 7 1
3 0 8 ,5 2 7
4 .7 9 0 7 9
$
6 4 ,4 0 0
Chapter
21-25
Lease Receivable
343,000
Equipment
1/1/10
Cash
343,000
64,400
Lease Receivable
12/31/10
Interest Receivable
64,400
27,860
Interest
Revenue
Direct- Financing
Lease
Exercise
27,860
1/1/11
12/31/11
Cash
64,400
Lease Receivable
36,540
Interest Receivable
27,860
Interest Receivable
Interest Revenue
24,206
24,206
Capitalization Criteria:
Capital Lease, #3
1. Transfer of ownership
NO
NO
Chapter
21-30
Lease term
Economic life
4 yrs.
4 yrs.
100%
YES
$17,208 * 3.48685 =
$60,000 (rounded)
FMV of leased
property is unknown.
D ate
Lease
P a y m e nt
10%
I nt e r e s t
E x p e ns e
R e d u c t io n o f
L ia b ilit y
1/1/06
Chapter
21-31
L ease
L ia b ilit y
$
1/1/06
$ 17,208
1/1/07
17,208
1/1/08
1/1/09
60,000
$ 17,208
42,792
4,279
12,929
29,863
17,208
2,986
14,222
15,641
17,208
1,567
15,641
L e a s e d c o m p u te r
6 0 ,0 0 0
L e a s e li a b i li t y
1/ 1/ 0 6
L e a s e li a b i li t y
6 0 ,0 0 0
1 7 ,2 0 8
Cash
12 / 3 1/ 0 6
I n te r e s t e x p e n s e
1 7 ,2 0 8
4 ,2 7 9
I n t e r e s t p a y a b le
12 / 3 1/ 0 6
D e p r e c ia tio n e x p e n s e
4 ,2 7 9
1 5 ,0 0 0
A c c u m u la t e d D e p r e c i a t i o n
Entries
$ 6Lessee
0,000 / 4 = J
$ 1 ournal
5,000
1 5 ,0 0 0
Chapter
21-32
I n t e r e s t p a y a b le
L e a s e li a b i li t y
4 ,2 7 9
1 2 ,9 2 9
Cash
12 / 3 1/ 0 7
I n te r e s t e x p e n s e
1 7 ,2 0 8
2 ,9 8 6
I n t e r e s t p a y a b le
12 / 3 1/ 0 7
D e p r e c ia tio n e x p e n s e
A c c u m u la t e d D e p r e c i a t i o n
2 ,9 8 6
1 5 ,0 0 0
1 5 ,0 0 0
Lessor
Chapter Accounting for Residual Value
21-33 assumes that it will receive the residual value at the end of the lease
Lessor
term whether guaranteed or unguaranteed.
5 ,0 0 0
0 .6 8 3 0 1
P V o f r e s id u a l v a lu e
3 ,4 1 5
C o s t o f e q u ip m e n t to b e r e c o v e r e d
6 0 ,0 0 0
P r e s e n t v a lu e o f r e s id u a l v a lu e
(3 ,4 1 5 )
A m o u n t to b e r e c o v e r e d th r o u g h le a s e p a y m e n t
P V f a c to r o f a n n u n ity d u e (i= 1 0 % , n = 4 )
A n n u a l L e a s e p a y m e n t r e q u ir e d
Lessor
Chapter Calculation of Lease Payment
PV 21-35
= (Payment) (PV Factor, 10%, 4)
$56,585 = (Payment) (3.48685)
$56,585/3.48685 = $16,228
5 6 ,5 8 5
3 .4 8 6 8 5
$
1 6 ,2 2 8