Timmer Company signs a lease agreement dated January 1, 2019, that provides for it to lease equipment from Landau Company beginning January 1, 2019. The lease terms, provisions, and related events are as follows: • The lease is noncancelable and has a term of 5 years. • The annual rentals are $83,222.92, payable at the end of each year, and provide Landau with a 12% annual rate of return on its net investment. • Timmer agrees to pay all executory costs directly to a third party on December 1 of each year. In 2019, these were insurance, $3,760; property taxes, $5,440. In 2020: insurance, $3,100; property taxes, $5,330. • There is no renewal or bargain purchase option. Timmer estimates that the equipment has a fair value of $300,000, an economic life of 5 years, and a zero residual value. Timmer’s incremental borrowing rate is 16%, it knows the rate implicit in the lease, and it uses the straightline method to record depreciation on similar equipment.
Required: 4. Next Level Prepare a partial balance sheet in regard to the lease for Timmer for December 31, 2019. Use the present value of next year’s payment approach to classify the finance lease liability between current and noncurrent.
5. Next Level Prepare a partial balance sheet in regard to the lease for Timmer for December 31, 2019. Use the change in present value approach to classify the finance lease liability between current and noncurrent.
I Need the ??? amounts for both #4 and #5 answered. The partial balance sheets both require the same information. #4 is for present value and #5 is change in present value.
Timber Company
Balance Sheet (Partial)
December 31, 2019
Assets |
|
Right-of-Use Asset |
??? |
Current Liabilities |
|
Lease liability |
??? |
Noncurrent |
|
Lease liability |
??? |
Total lease liability |
??? |
Year | Lease rent | PVF@12% | PV of lease rentals | ||
1 | 83,222.92 | 0.8929 | 74,306.18 | ||
2 | 83,222.92 | 0.7972 | 66,344.80 | ||
3 | 83,222.92 | 0.7118 | 59,236.43 | ||
4 | 83,222.92 | 0.6355 | 52,889.67 | ||
5 | 83,222.92 | 0.5674 | 47,222.92 | ||
300,000.00 | = Fair Value estimated by Timmer. Hence, implicit rate is 12% | ||||
Lease amortisation schedule | |||||
Year | Rent paid | Expense @12% of Liab. Balance | Liab reduction | Liab balance | |
0 | 300,000.00 | ||||
1 | 83,222.92 | 36,000.00 | 47,222.92 | 252,777.08 | |
2 | 83,222.92 | 30,333.25 | 52,889.67 | 199,887.41 | |
3 | 83,222.92 | 23,986.49 | 59,236.43 | 140,650.98 | |
4 | 83,222.92 | 16,878.12 | 66,344.80 | 74,306.18 | |
5 | 83,222.92 | 8,916.74 | 74,306.18 | (0.00) | |
Depreciation= | 300000 divided by 5 | 60,000.00 | |||
Assets | |||||
Right to use asset(300000-60000) | 240,000.00 | ||||
Current liabilities | |||||
Lease liability | 52,889.67 | (due within 12 months from reporting date) | |||
Noncurrent | |||||
Lease liability | 199,887.41 | (remaining balance) | |||
Total Lease liability | 252,777.08 |
Timmer Company signs a lease agreement dated January 1, 2019, that provides for it to lease...
On January 1, 2017, Sheffield Company contracts to lease equipment for 5 years, agreeing to make a payment of $109,913 at the beginning of each year, starting January 1, 2017. The leased equipment is to be capitalized at $466,000. The asset is to be amortized on a double-declining-balance basis, and the obligation is to be reduced on an effective-interest basis. Sheffield’s incremental borrowing rate is 6%, and the implicit rate in the lease is 9%, which is known by Sheffield....
On January 1, 2017, Sheffield Company contracts to lease equipment for 5 years, agreeing to make a payment of $109,913 at the beginning of each year, starting January 1, 2017. The leased equipment is to be capitalized at $466,000. The asset is to be amortized on a double-declining-balance basis, and the obligation is to be reduced on an effective-interest basis. Sheffield’s incremental borrowing rate is 6%, and the implicit rate in the lease is 9%, which is known by Sheffield....
Problem 21-5 The following facts pertain to a noncancelable lease agreement between Sarasota Leasing Company and McKee Electronics, a lessee, for a computer system. Inception date October 1, 2017 Lease term 6 years Economic life of leased equipment 6 years Fair value of asset at October 1, 2017 $255,349 Residual value at end of lease term Lessor's implicit rate 10% Lessee's incremental borrowing rate 10% Annual lease payment due at the beginning of $53,300 each year, beginning with October 1,...
Problem 21-5 The following facts pertain to a noncancelable lease agreement between Alschuler Leasing Company and McKee Electronics, a lessee, for a computer system. Inception date Lease term Economic life of leased equipment Fair value of asset at October 1, 2017 Residual value at end of lease term Lessor's implicit rate Lessee's incremental borrowing rate Annual lease payment due at the beginning of October 1, 2017 6 years 6 years $300,383 10% 10% each year, beginning with October 1, 2017...
On January 1, 2019, ABC Company leased office equipment from ZZ, Inc. The lease terms require annual payments of $20,000 for 20 years with the first payment being due on December 31, 2019. The interest rate on the lease is 5%, and ABC will use the double-declining balance method to record the amortization of the leased asset. Assume the equipment had a 25 year remaining useful life at January 1, 2019 and the lease contract requires the equipment to be...
Problem Set 3 (Total 40 pts) Daly Leasing Company (lessor) signs an agreement on January 1, 2017. to lease equipment to XYZ Company (lessee). The following information relates to this greement 1. The term of the non-cancelable lense is 3 years with to renewal option. The equipment has an estimated economic life of 5 years. 2. The fair value of the asset at January 1, 2017, is $80.000. Further, as the underlying asset (the equipment) has a $50.000 cost to...
On January 1, 2019, ABC Company leased office equipment from ZZ, Inc. The lease terms require annual payments of $20,000 for 20 years with the first payment being due on December 31, 2019. The interest rate on the lease is 5%, and ABC will use the double-declining balance method to record the amortization of the leased asset. Assume the equipment had a 25 year remaining useful life at January 1, 2019 and the lease contract requires the equipment to be...
Laura Leasing Company signs an agreement on January 1, 2017, to lease equipment to Flounder 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 an estimated economic life of 5 years. 2. The fair value of the asset at January 1, 2017, is $74,100. 3. The asset will revert to the lessor at the end of the lease term, at which time the asset...
Laura Leasing Company signs an agreement on January 1, 2017, to lease equipment to Kingbird Company. The following information relates to this agreement. 1. The term of the non-cancelable lease is 3 years with no renewal option. The equipment has an estimated economic life of 5 years. 2. The fair value of the asset at January 1, 2017, is $62,000. 3. The asset will revert to the lessor at the end of the lease term, at which time the asset...
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...