Morgan Leasing Company signs an agreement on January 1, 2014, to lease equipment to Cole Company. The following information relates to this agreement.
1. The term of the noncancelable lease is 6 years with no renewal option. The equipment has an estimated economic life of 6 years.
2. The cost of the asset to the lessor is $245,000. The fair value of the asset on January 1, 2014, is $245,000.
3. The asset will revert to the lessor at the end of the lease term at which time the asset is expected to have a residual value of $43,622 none of which is guaranteed.
4. Cole Company assumes direct responsibility for all executory costs.
5. The agreement requires equal annual rental payments, beginning on January 1, 2014.
6. Collectibility of the lease payments is reasonably predictable. There are no important uncertainties surrounding the amount of costs yet to be incurred by the lessor.
(a) Assuming the lessor desires a 10% rate of return on its investment, calculate the amount of the annual rental payment required.
(b) Prepare an amortization schedule that would be suitable for the lessor for the lease term.
(c) Prepare all of the journal entries for the lessor for 2014 and 2015 to record the lease agreement, the receipt of lease payments, and the recognition of income. Assume the lessor's
annual accounting period ends on December 31.
Year | PV Factor @ 10% |
0 | 1.00000 |
1 | 0.90909 |
2 | 0.82645 |
3 | 0.75131 |
4 | 0.68301 |
5 | 0.62092 |
6 | 0.56447 |
Total (0 to 5) | 4.79079 |
Cost (Fair Value) of leased asset | $ 245,000 |
Less: Present value of salvage value (43622*0.56447) | $ 24,623 |
Present value of annual payments | $ 220,377 |
Divided by: PV Annuity Factor (Hint: Total 0 to 5) | 4.79079 |
Amount of Lease payment | $ 46,000 |
Morgan Leasing Company(Lessor) | ||||
Lease Amortization Schedule | ||||
Date | Annual Lease Payment | Interest on Lease Receivable | Recovery of Lease Receivable | Balance of Lease Receivable |
Jan 1, 2014 | $ 245,000 | |||
Jan 1, 2014 | $ 46,000 | $ 46,000 | $ 199,000 | |
Jan 1, 2015 | $ 46,000 | $ 19,900 | $ 26,100 | $ 172,900 |
Jan 1, 2016 | $ 46,000 | $ 17,290 | $ 28,710 | $ 144,190 |
Jan 1, 2017 | $ 46,000 | $ 14,419 | $ 31,581 | $ 112,609 |
Jan 1, 2018 | $ 46,000 | $ 11,261 | $ 34,739 | $ 77,869 |
Jan 1, 2019 | $ 46,000 | $ 7,787 | $ 38,213 | $ 39,656 |
Dec 31, 2019 | $ 43,622 | $ 3,966 | $ 39,656 | $ 0 |
Interest on Lease Receivable = Beginning Balance of Lease Receivable * 10% | ||||
Recovery of Lease Receivable = Annual Lease Payment - Interest on Lease Receivable | ||||
Balance of Lease Receivable = Beginning Balance of Lease Receivable - Recovery of Lease Receivable |
Morgan Leasing Company(Lessor) | |||
Date | General Journal | Debit | Credit |
Jan 1, 2014 | Lease Receivable | $ 245,000 | |
Equipment | $ 245,000 | ||
(To record the lease.) | |||
Jan 1, 2014 | Cash | $ 46,000 | |
Lease Receivable | $ 46,000 | ||
(To record Lease payment received.) | |||
Dec 31, 2014 | Interest Receivable | $ 19,900 | |
Interest Revenue | $ 19,900 | ||
(To record accrued Interest Revenue.) | |||
Jan 1, 2015 | Cash | $ 46,000 | |
Interest Receivable | $ 19,900 | ||
Lease Receivable | $ 26,100 | ||
(To record Lease payment received.) | |||
Dec 31, 2015 | Interest Receivable | $ 17,290 | |
Interest Revenue | $ 17,290 | ||
(To record accrued Interest Revenue.) |
Morgan Leasing Company signs an agreement on January 1, 2014, to lease equipment to Cole Company....
Bramble Leasing Company signs an agreement on January 1, 2017, to lease equipment to Cole Company. The following information relates to this agreement. 1. The term of the noncancelable lease is 6 years with no renewal option. The equipment has an estimated economic life of 6 years. 2. The cost of the asset to the lessor is $268,000. The fair value of the asset at January 1, 2017, is $268,000. 3. The asset will revert to the lessor at the...
Bramble Leasing Company signs an agreement on January 1, 2017, to lease equipment to Cole Company. The following information relates to this agreement. 1. The term of the noncancelable lease is 6 years with no renewal option. The equipment has an estimated economic life of 6 years. 2. The cost of the asset to the lessor is $268,000. The fair value of the asset at January 1, 2017, is $268,000. 3. The asset will revert to the lessor at the...
Pearl Leasing Company signs an agreement on January 1, 2017, to lease equipment to Cole Company. The following information relates to this agreement. 1. The term of the noncancelable lease is 6 years with no renewal option. The equipment has an estimated economic life of 6 years. 2. The cost of the asset to the lessor is $311,000. The fair value of the asset at January 1, 2017, is $311,000. 3. The asset will revert to the lessor at the...
Metlock Leasing Company signs an agreement on January 1, 2020, to lease equipment to Cole Company. The following information relates to this agreement. 1. The term of the non-cancelable lease is 6 years with no renewal option. The equipment has an estimated economic life of 6 years. 2. The cost of the asset to the lessor is $240,000. The fair value of the asset at January 1, 2020, is $240,000. 3. The asset will revert to the lessor at the...
Exercise 21-10 Sage Leasing Company signs an agreement on January 1, 2017, to lease equipment to Cole Company. The following information relates to this agreement. 1. The term of the noncancelable lease is 6 years with no renewal option. The equipment has an estimated economic life of 6 years. 2. The cost of the asset to the lessor is $277,000. The fair value of the asset at January 1, 2017, is $277,000. 3. The asset will revert to the lessor...
Skysong Leasing Company signs an agreement on January 1, 2017, to lease equipment to Cole Company. The following information relates to this agreement. 1. The term of the non-cancelable lease is 6 years with no renewal option. The equipment has an estimated economic life of 6 years. 2. The cost of the asset to the lessor is $401,000. The fair value of the asset at January 1, 2017, is $401,000. 3. The asset will revert to the lessor at the...
Morgan Leasing Company signs an agreement on January 1, 2017, to lease equipment to Cole Company. The following information relates to this agreement. 1. The term of the non-cancelable lease is 6 years with no renewal option. The equipment has an estimated economic life of 6 years. 2. The cost of the asset to the lessor is $245,000. The fair value of the asset at January 1, 2017, is $245,000. 3. The asset will revert to the lessor at the...
Laura Leasing Company signs an agreement on January 1, 2017, to lease equipment to Marin Company. The following information relates to this agreement. 1. The term of the noncancelable lease is 5 years with no renewal option. The equipment has arn estimated economic life of 5 years. 2. The fair value of the asset at January 1, 2017, is $82,500. The asset will revert to the lessor at the end of the lease term, at which time the asset is...
Question 1 Larkspur Leasing Company signs an agreement on January 1, 2017, to lease equipment to Madison Company. The following information relates to this agreement. 1. The term of the non-cancelable lease is 7 years with no renewal option. The equipment has an estimated economic life of 7 years. 2. The cost of the asset to the lessor is $320,000. The fair value of the asset at January 1, 2017, is $320,000. 3. The asset will revert to the lessor...
Concord Leasing Company signs a lease agreement on January 1, 2017, to lease electronic equipment to Marigold Company. The term of the noncancelable lease is 2 years, and payments are required at the end of each year. The following information relates to this agreement: 1. Marigold Company has the option to purchase the equipment for $16,000 upon termination of the lease. 2. The equipment has a cost and fair value of $157,000 to Concord Leasing Company. The useful economic life...