In: Accounting
On January 1, 2020, Agent Z Company entered into a
lease with Overlord Company for a new equipment.
The lease stipulates that annual payments of P1,000,000 will be
made for five years starting December
31, 2020.
Agent Z Company guaranteed a residual value of P474,060 at the end
of the 5-year period. The
equipment will revert to the lessor at the lease expiration. The
implicit rate for the lease is 16% after
considering the guaranteed residual value. The economic life of the
equipment is 10 years.
Questions:
1. How much is right-of-use asset account on January 1, 2020?
2. The carrying amount of lease liability on December 31, 2021
is
3. What is the carrying amount of right-of-use asset on December
31, 2022?
4. How much is the gain or loss on finance lease to be recognized
at the end of the lease term?
Computation of Right to use Asset as on January 1, 2020
Annual Payments | Rate | PV Factor | Amount | Computation | |||
1000000 | 16% | 0.8621 | 862100 | 1000000 | X | 0.8621 | |
1000000 | 16% | 0.7432 | 743200 | 1000000 | X | 0.7432 | |
1000000 | 16% | 0.6407 | 640700 | 1000000 | X | 0.6407 | |
1000000 | 16% | 0.5523 | 552300 | 1000000 | X | 0.5523 | |
1474060 | 16% | 0.4761 | 701800 | 1474060 | X | 0.4761 | |
|
|||||||
1. Right to use asset as on January 1 2020 =
3500100 |
2. Carrying amoung of lease liability on December 31st 2021 = 2549735
A | B | C | D | E |
Annual payment | Outstanding on Beginning of the year | Interest (B*16%) | Adjustment against Lease liability (A-C) | Closing Lease liability (B-D) |
1000000 | 3500100 | 560015.9946 | 439984.0054 | 3060116 |
1000000 | 3060116 | 489618.5537 | 510381.4463 | 2549735 |
1000000 | 2549735 | 407957.5223 | 592042.4777 | 1957692 |
1000000 | 1957692 | 313230.7258 | 686769.2742 | 1270923 |
1474060 | 1270923 | 203347.642 | 1270712.358 | 210 |
3. Carrying amount of right of use asset on December 31.2020 = 1957692
4. Gain or loss recognised in the lease term = 0/-