The discount rate used will be 6% because it is the lesser of the lessor's implied rate and the lessee's incremental borrowing rate.

1) Balance Sheet Effect:

 Year Beginning Lease Value (1) Interest Expense (2) = (1)*6% Principal (3) =(4)-(1) Lease Payment (4) Ending Lease value (liability) =(1)-(3) Depreciation Book Value Of The Asset (fixed assets) 0 - - - - 84,247 - 84,247 1 84,247 5,055 14,945 20,000 69,302 16,849 67,398 2 69,302 4,158 15,842 20,000 53,460 16,849 50,548 3 53,460 3,208 16,792 20,000 36,668 16,849 33,699 4 36,668 2,200 17,800 20,000 18,868 16,849 16,849 5 18,868 1,132 18,868 20,000 0 16,849 0

Under the capital-lease method the asset will only equal the lease liability at initiation and at the end of the lease. In this example, the asset was depreciated using the straight-line depreciation method, or \$16,849 (\$84,247/5).
• On the other hand, the lease obligation is reduced by the principal-repayment amount during each specified accounting period.
• This interest component is determined by multiplying the beginning-period lease value with the discount rate used in the determination of the PV of the lease obligation.
• Since the lease obligation decreases with time, it is highest in the first year and declines over time.
• That said, the principal repayment on the lease liability is determined by subtracting the interest component for the specified period with the actual lease payment to the lessor.
• As a result, the principal-repayment amount increases with time and is lowest in the first year.
 Look Out! At the end of the lease, both the lease obligation will be eliminated and so will the asset value.

2) Income Statement Effect:

Under a capital lease, operating expenses include the depreciable portion of the leased asset, and the interest portion is classified as a non-operating expense and is included in earnings before tax.
• As noted earlier, the interest expense that emerges from capital leases is highest in the first years and decreases over time (unlike depreciation expense, which is constant).
• This creates a variation in a company's reported total expenses. In the earlier years, a company using a capital lease will report a lower net income than a company using an operating lease.
• This will also create a tax benefit for the company that uses a capital lease in the first years.
• This tax benefit will cancel out because in the later years, the interest component will decrease and reported income will increase.
3) Cash Flow Statement Impact:

Cash flow statements remain unaffected by the choice of classifying leases as operating or capital leases. That said, cash flow from operations will include only the interest portion of the capital-lease obligation. The principal repayment on the lease obligation payment will be included as a cash outflow from cash flow from financing activities. As a result, capital leases will overstate CFO by the amount included in CFF and understate CFF.

Summary of Financial Effects:
Impacts on Key Financial Ratios:

Sale And Leaseback

Related Articles
1. Managing Wealth

### What is a Capital Lease?

A lease considered to have the economic characteristics of asset ownership.
2. Personal Finance

### When Is Buying A Car Better Than Leasing?

People who lease a car are often more concerned with the short-term picture.
3. Managing Wealth

### When Is Leasing A Car Your Best Bet?

Leasing a car isn't for everyone. But it's attractive for those who want low initial payments and the ability to get a new vehicle every few years.
4. Managing Wealth

### Why You Should Buy A Car Instead Of Leasing

While leasing has certain advantages, buying a car tends to save you money in the long run and offers greater flexibility.
5. Retirement

### Retirees: Should You Buy or Lease Your Car?

To buy or lease â€“ that is the question. For retirees, access to safer cars, comprehensive warranties and tax deductions may drive up leasing's appeal.
6. Investing

### How Does a Modified Gross Lease Work?

A modified gross lease is a rental agreement where, in addition to their rent, tenants pay a share of other costs associated with the property.
7. Investing

### How Does a Lease Work?

A lease is an agreement between two parties where the lessor owns property that it allows the lessee to use pursuant to terms of the agreement.
8. Managing Wealth

### Millennials Guide: How To Read a Lease

Everything you need to know before you rent a home.
9. Insights

### Companies With Big Hidden Debts

Companies with off-balance sheet debt will be brought to light when new rules come into effect in 2019.
10. Personal Finance

### Who is a Lessor?

A lessor is the owner of an asset that is leased.