You are on page 1of 4

Finance Lease Books of the Lessee Operating Lease

Year Rent Year

1 $ 57,619 $ 52,381 1
2 $ 57,619 $ 47,619 2
$ 100,000
Rate implicit $ -100,000 Rate implicit $ -100,000
$ 57,619 $ 57,619
$ 57,619 $ 57,619
10% 10%

Debit ROU asset $ 100,000 Debit


Credit Lease Liabilty $ 100,000 Credit

Lease amortization table - Finance Lease


10%

Payment Balance
Year Lease payment Interest of lease liabilty of lease liabilty
- $ 100,000
1 $ 57,619 $ 10,000 $ 47,619 $ 52,381
2 $ 57,619 $ 5,238 $ 52,381 $ 0
$ 100,000

Year1 Year1

Debit Lease Liabilty $ 47,619 Debit


Debit Interest expense $ 10,000 Credit
Credit cash $ 57,619 Credit

Debit Amort expenses $ 50,000 Debit


Credit ROU asset $ 50,000 Credit

Year2 Year2

Debit Lease Liabilty $ 52,381 Debit


Debit Interest expense $ 5,238 Credit
Credit Cash $ 57,619 Credit

Debit Amort expenses $ 50,000 Debit


Credit ROU asset $ 50,000 Credit
Operating Lease
Rent

$ 57,619 $ 52,381
$ 57,619 $ 47,619
$ 100,000

ROU asset $ 100,000


Lease Liabilty $ 100,000

Lease amortization table - Operating Lease


10%

Amortization Balance
Year Lease payment Interest of ROU asset of ROU asset
- $ 100,000
1 $ 57,619 $ 10,000 $ 47,619 $ 52,381
2 $ 57,619 $ 5,238 $ 52,381 $ 0
$ 100,000

Lease Liability account


Lease expense $ 57,619 Cash $ 57,619 ROU
ROU asset $ 47,619 Lease exp
Lease Liability $ 10,000
Cash $ 57,619 Lease exp
Lease Liability $ 57,619
Cash $ 57,619

$ 115,238

Lease expense $ 57,619


ROU asset $ 52,381
Lease Liability $ 5,238

Lease Liability $ 57,619


Cash $ 57,619
Gliem Example - Operating lease
15%
Amortization Balance
Year Lease payment Interest of ROU asset of ROU asset
0 $ 267,774
1 $ 100,000.00 $ 40,166.10 $ 59,833.90 $ 207,940.10
2 $ 100,000.00 $ 31,191.02 $ 68,808.99 $ 139,131.12
3 $ 160,000.00 $ 20,869.67 $ 139,130.33 $ 0.78
$ 92,226.78 $ 267,773.22

Debit ROU Asset $ 267,773.22


Credit Lease Liability $ 267,773.22

Year 01

Debit Lease Expense $ 100,000.00


Credit ROU asset $ 59,833.90
Credit Lease liability $ 40,166.10

Debit Lease Liabilty $ 100,000.00


Credit Cash $ 100,000.00

Year 02

Debit Lease Expense $ 100,000.00


ccount Credit ROU asset $ 68,808.99
$ 100,000 Credit Lease liability $ 31,191.02
$ 10,000
Debit Lease Liabilty $ 100,000.00
$ 5,238 Credit Cash $ 100,000.00

Year 03

$ 115,238 Debit Lease Expense $ 160,000.00


Credit ROU asset $ 139,130.33
Credit Lease liability $ 20,869.67

Debit Lease Liabilty $ 160,000.00


Credit Cash $ 160,000.00
Lease Liability A/C
Cash $ 100,000.00 ROU $ 267,773.22
Cash $ 100,000.00 Lease Exp $ 92,226.78
Cash $ 160,000.00

$ 360,000.00 $ 360,000.00

ROU Asset A/C


Lease liability $ 267,773.22 Lease Exp $ 267,773.22

$ 267,773.22 $ 267,773.22

You might also like