In: Accounting
On january 1, 2017, bridgeport corporation signed a 5-year noncancelable lease for a machine. the terms of the lease called for bridgeport to make annual payments of $8,317 at the beginning of each year, starting january 1, 2017. the machine has an estimated useful life of 6 years and a $5,300 unguaranteed residual value. the machine reverts back to the lessor at the end of the lease term. bridgeport uses the straight-line method of depreciation for all of its plant assets. bridgeport's incremental borrowing rate is 10%, and the lessor's implicit rate is unknown.
Click here to view factor tables.
Compute the present value of the minimum lease payments.
Prepare all necessary journal entries for bridgeport for this lease through january 1, 2018.
Date. Account
Titles and Explanation.
Debit.
Credit
1.
2.
(To record the lease)
1.
2.
(To record first payment)
Date.
1.
2.
( To record depreciation)
1.
2.
( To record interest)
1/1/18. 1.
2.
3.
3.
Answer:- | ||||||
Calculation of present value of the minimum lease payments | ||||||
Year | Annual Installment | Present Value factor | Present Value | |||
Jan-17 | 8,317 | 1.00 | 8,317 | |||
Jan-18 | 8,317 | 0.91 | 7,561 | |||
Jan-19 | 8,317 | 0.83 | 6,874 | |||
Jan-20 | 8,317 | 0.75 | 6,249 | |||
Jan-21 | 8,317 | 0.68 | 5,681 | |||
Total | 34,681 | |||||
Journal Entries in books of bridgeport | ||||||
Date | Particulars | Debit | Credit | |||
Jan-17 | Machine Dr. | 34,681 | ||||
To Lessor | 34,681 | |||||
(Being finance lease purchased) | ||||||
Jan-17 | Lessor Dr. | 8,317 | ||||
To Bank | 8,317 | |||||
(being first payment done) | ||||||
Dec-17 | Depreciation Dr. | 3,468 | ||||
To machine | 3,468 | |||||
(being depreciation booked) | ||||||
Dec-17 | Finance charge Dr. | 2,636 | ||||
To Bank | 2,636 | |||||
(Being Interest booked) | ||||||
Jan-18 | Lessor Dr. | 8,317 | ||||
To Bank | 8,317 | |||||
(being Second year lease payment done) | ||||||
Dec-18 | Depreciation Dr. | 3,468 | ||||
To machine | 3,468 | |||||
(being depreciation booked) | ||||||
Dec-18 | Finance charge Dr. | 2,068 | ||||
To Bank | 2,068 | |||||
(Being Interest booked) | ||||||
Amortization Schedule | ||||||
Year | Finance lease value | Annual Payments | Interest | Principal | Balance | |
Jan-17 | 34,681 | 8,317 | - | 8,317 | 26,364 | |
Jan-18 | 26,364 | 8,317 | 2,636 | 5,681 | 20,683 | |
Jan-19 | 20,683 | 8,317 | 2,068 | 6,249 | 14,434 | |
Jan-20 | 14,434 | 8,317 | 1,443 | 6,874 | 7,561 | |
Jan-21 | 7,561 | 8,317 | 756 | 7,561 | - |