Exercise 15-12 Lessor calculation of annual lease payments; lessee calculation of asset and liability [LO15-5] Each...

Exercise 15-12 Lessor calculation of annual lease payments; lessee calculation of asset and liability [LO15-5] Each of the three independent situations below describes a capital lease in which annual lease payments are payable at the beginning of each year. The lessee is aware of the lessor’s implicit rate of return. (FV of $1, PV of $1, FVA of $1, PVA of $1, FVAD of $1 and PVAD of $1) (Use appropriate factor(s) from the tables provided.) Situation 1 2 3 Lease term (years) 10 20 5 Lessor’s rate of return (known by lessee) 11% 9% 12% Lessee’s incremental borrowing rate 12% 10% 11% Fair value of leased asset $720,000 $1,100,000 $305,000 Required: a. & b. Determine the amount of the annual lease payments as calculated by the lessor and the amount the lessee would record as a leased asset/liability, for above situations.

Solutions

Expert Solution

1. Calculation of Annual Lease payments by lessor

Case 1:

Value of Asset = 720,000

Lessor rate of return = 11%

Tenure = 10 years

Cumulative present value at 11% = 1+ [1 / (1.11)¹] + [1+(1.11)²] + ...........[1+(1.11)⁹]

= 6.537

Annual Lease Payment = Total Value of Asset / 6.537

= 720,000 / 6.537 = $110,142.26

Case 2:

Value of Asset = 1,100,000

Lessor rate of return = 9%

Tenure = 20 years

Cumulative present value at 9% = 1+ [1 / (1.09)¹] + [1+(1.09)²] + ...........[1+(1.09)¹⁹]

= 9.95

Annual Lease Payment = Total Value of Asset / 9.95

= 1,100,000 / 9.95 = $110,552.76

Case 3:

Value of Asset = 305,000

Lessor rate of return = 12%

Tenure = 5 years

Cumulative present value at 12% = 1+ [1 / (1.12)¹] + [1+(1.12)²] + ...........[1+(1.12)⁴]

= 4.037

Annual Lease Payment = Total Value of Asset / 4.037

= 305,000 / 4.037 = $75,551.15

NOTE:

a. Since the payments are made beginning of year. cumulative value will be 1 + (present value of number of year - 1)

ekkarill92 answered 8 months ago

Next > < Previous

Related Solutions

Exercise 15-12 Lessor calculation of annual lease payments; lessee calculation of asset and liability [LO15-5] Each...

Exercise 15-17 Lessee and lessor; operating lease [LO15-4] On January 1, 2018, Nath-Langstrom Services, Inc., a...

Exercise 15-17 Lessee and lessor; operating lease [LO15-4] On January 1, 2018, Nath-Langstrom Services, Inc., a computer software training firm, leased several computers under a two-year operating lease agreement from ComputerWorld Leasing, which routinely finances equipment for other firms at an annual interest rate of 4%. The contract calls for four rent payments of $18,000 each, payable semiannually on June 30 and December 31 each year. The computers were acquired by ComputerWorld at a cost of $106,000 and were expected...

Exercise 15-17 Lessee and lessor; operating lease [LO15-4] On January 1, 2018, Nath-Langstrom Services, Inc., a...

Exercise 15-17 Lessee and lessor; operating lease [LO15-4] On January 1, 2018, Nath-Langstrom Services, Inc., a computer software training firm, leased several computers under a two-year operating lease agreement from ComputerWorld Leasing, which routinely finances equipment for other firms at an annual interest rate of 4%. The contract calls for four rent payments of $10,000 each, payable semiannually on June 30 and December 31 each year. The computers were acquired by ComputerWorld at a cost of $90,000 and were expected...

Exercise 15-8 Capital lease; lessee; balance sheet and income statement effects [LO15-5] On June 30, 2016,...

Exercise 15-8 Capital lease; lessee; balance sheet and income statement effects [LO15-5] On June 30, 2016, Georgia-Atlantic, Inc., leased a warehouse facility from IC Leasing Corporation. The lease agreement calls for Georgia-Atlantic to make semiannual lease payments of $648,358 over a four-year lease term, payable each June 30 and December 31, with the first payment at June 30, 2016.Georgia-Atlantic’s incremental borrowing rate is 10%, the same rate IC used to calculate lease payment amounts. Depreciation is recorded on a straight-line...

Lessor leases asset to lessee. Lease term is 5 years. Lease payment is $20,000/month + greater...

Lessor leases asset to lessee. Lease term is 5 years. Lease payment is $20,000/month + greater of $5,000 or 2% of lessee’s monthly sales revenue. Lessor’s implicit rate is 12%/year and this rate is known by lessee. Payments are due at the end of the month. No payment was due at the signing of the lease. Required 1. Calculate the present value of the lease payments that will be used in measuring the lessee's lease payable. Please show calculations/explain.

Brief Exercise 15-6 Sales-type lease; lessor; income statement effects [LO15-3] A lease agreement that qualifies as...

Brief Exercise 15-6 Sales-type lease; lessor; income statement effects [LO15-3] A lease agreement that qualifies as a finance lease calls for annual lease payments of $50,000 over a four-year lease term (also the asset’s useful life), with the first payment at January 1, the beginning of the lease. The interest rate is 7%. The lessor’s fiscal year is the calendar year. The lessor manufactured this asset at a cost of $144,000. (FV of $1, PV of $1, FVA of $1,...

Problem 15-4 (Algo) Finance/sales-type lease; lessee and lessor [LO15-1, 15-2, 15-3] Rand Medical manufactures lithotripters. Lithotripsy...

Problem 15-4 (Algo) Finance/sales-type lease; lessee and lessor [LO15-1, 15-2, 15-3] Rand Medical manufactures lithotripters. Lithotripsy uses shock waves instead of surgery to eliminate kidney stones. Physicians’ Leasing purchased a lithotripter from Rand for $2,590,000 and leased it to Mid-South Urologists Group, Inc., on January 1, 2021. (FV of $1, PV of $1, FVA of $1, PVA of $1, FVAD of $1 and PVAD of $1) (Use appropriate factor(s) from the tables provided.) Lease Description: Quarterly lease payments $...

Exercise 15-25 Lessor; sales-type lease; residual value effect on financial statements [LO15-2, 15-6] At January 1,...

Exercise 15-25 Lessor; sales-type lease; residual value effect on financial statements [LO15-2, 15-6] At January 1, 2018, Café Med leased restaurant equipment from Crescent Corporation under a nine-year lease agreement. The lease agreement specifies annual payments of $30,000 beginning January 1, 2018, the beginning of the lease, and at each December 31 thereafter through 2025. The equipment was acquired recently by Crescent at a cost of $225,000 (its fair value) and was expected to have a useful life of 13...

Exercise 15-29 (Algo) Finance lease; purchase options; lessee [LO15-2, 15-6] Federated Fabrications leased a tooling machine...

Exercise 15-29 (Algo) Finance lease; purchase options; lessee [LO15-2, 15-6] Federated Fabrications leased a tooling machine on January 1, 2021, for a three-year period ending December 31, 2023. The lease agreement specified annual payments of $49,000 beginning with the first payment at the beginning of the lease, and each December 31 through 2022. The company had the option to purchase the machine on December 30, 2023, for $58,000 when its fair value was expected to be $73,000, a sufficient difference...

Exercise 15-3 Finance lease; lessee; balance sheet and income statement effects [LO15-2] On June 30, 2018,...

Exercise 15-3 Finance lease; lessee; balance sheet and income statement effects [LO15-2] On June 30, 2018, Georgia-Atlantic, Inc., leased a warehouse facility from IC Leasing Corporation. The lease agreement calls for Georgia-Atlantic to make semiannual lease payments of $559,946 over a four-year lease term, payable each June 30 and December 31, with the first payment at June 30, 2018. Georgia-Atlantic’s incremental borrowing rate is 10%, the same rate IC uses to calculate lease payment amounts. Depreciation is recorded on a...

Subjects