In: Accounting
On July 1, 2023, Air West Coast Ltd decided to lease an aircraft from Dubai Aerospace Enterprise, an enormous conglomerate in the aircraft leasing space who purchased the aircraft for cash. The term of the lease is 20 years. The implicit interest rate in the lease is 10 per cent. It is expected that the aircraft will be scrapped at the end of the lease term. The fair value of the aircraft at the commencement of the lease is $2,428,400. The lease is non-cancellable, Air West Coast Ltd returns the aircraft to Dubai Aerospace Enterprise at the end of the lease, Dubai Aerospace Enterprise requires a lease payment of $300,000 on the inception of the lease on July 1, 2023, and lease payments of $250,000 on June 30 each year, starting on June 30, 2024. There is no residual payment required.
Required
Marks: 4
General Journal – Air West Coast Ltd
Page 103
Date |
Account |
Post Ref |
Debit |
Credit |
2023 |
||||
To record recognition of the leased asset |
||||
To record lease payment |
Marks: 6
General Journal – Dubai Aerospace Enterprise
Page 10
Date |
Account |
Post Ref |
Debit |
Credit |
2023 |
||||
To record acquisition of the aircraft |
||||
To record the substitution of a lease receivable for the aircraft |
||||
To record receipt of the lease payment |
Given Information
On July 1, 2023, Air West Coast Ltd decided to lease an aircraft from Dubai Aerospace Enterprise.
Lessor = Dubai Aerospace Enterprise
Lessee = Air West Coast Ltd.
Lease Term = 20 years (From 01/07/2013 to 30/06/2033)
Fair value of the aircraft at the commencement of the lease = $2,428,400
The lease payment at the inception of lease i.e. 01/07/2013 = $300,000
Net Lease liability = $2,428,400 - $300,000 = $2,128,400
Implicit interest rate of Lease = 10%
Lease payments of $250,000 is paid every year
Schedule showing the Lease Payments, Interest Expense and Lease Liability | ||||
Date | Interest Expense (10% of outstanding balance) | Lease Payment | Reduction in lease payable | Lease payable |
(A) | (B) | (C) | (D) = (C) - (B) | (E) |
01/07/2023 | $ | $ | $ | $2,128,400 |
30/06/2024 | 212,840 ($2,128,400 * 10%) | 250,000 | 37,160 | 2,091,240 ($2,128,400 - $37,160) |
30/06/2025 | 209,124 ($2,091,240 * 10%) | 250,000 | 40,876 | 2,050,364 ($2,091,240 - $40,876) |
30/06/2026 | 205,036 | 250,000 | 44,964 | 2,005,400 |
30/06/2027 | 200,540 | 250,000 | 49,460 | 1,955,940 |
30/06/2028 | 195,594 | 250,000 | 54,406 | 1,901,534 |
30/06/2029 | 190,153 | 250,000 | 59,847 | 1,841,688 |
30/06/2030 | 184,169 | 250,000 | 65,831 | 1,775,857 |
30/06/2031 | 177,586 | 250,000 | 72,414 | 1,703,442 |
30/06/2032 | 170,344 | 250,000 | 79,656 | 1,623,787 |
30/06/2033 | 162,379 | 250,000 | 87,621 | 1,536,165 |
30/06/2034 | 153,617 | 250,000 | 96,383 | 1,439,782 |
30/06/2035 | 143,978 | 250,000 | 106,022 | 1,333,760 |
30/06/2036 | 133,376 | 250,000 | 116,624 | 1,217,136 |
30/06/2037 | 121,714 | 250,000 | 128,286 | 1,088,850 |
30/06/2038 | 108,885 | 250,000 | 141,115 | 947,735 |
30/06/2039 | 94,773 | 250,000 | 155,227 | 792,508 |
30/06/2040 | 79,251 | 250,000 | 170,749 | 621,759 |
30/06/2041 | 621,76 | 250,000 | 187,824 | 433,935 |
30/06/2042 | 43,393 | 250,000 | 206,607 | 227,328 |
30/06/2043 | 22,733 ($227,328 * 10%) | 250,000 | 227,267 | 61* (Approx. value is "0") |
a. Journal entries for the lease in the books of Air West Coast Ltd (Lessee) as at July 1, 2023:
Date | Account Titles and Explanation | Debit | Credit |
01/07/2023 | Aircraft A/c Dr. | $2,428,400 | |
To Dubai Aerospace Enterprise A/c Cr. | $2,428,400 | ||
(To record the recognition of leased asset and liability) |
Date | Account Titles and Explanation | Debit | Credit |
01/07/2023 | Dubai Aerospace Enterprise A/c Dr. | $300,000 | |
To Cash A/c Cr. | $300,000 | ||
(To record the lease payment) |
b. Journal entries for the lease in the books of Dubai Aerospace Enterprise (Lessor) as at July 1, 2023:
Date | Account Titles and Explanation | Debit | Credit |
01/07/2023 | Aircraft A/c Dr. | $2,428,400 | |
To Cash A/c Cr. | $2,428,400 | ||
(To record the acquisition of the aircraft) |
Date | Account Titles and Explanation | Debit | Credit |
01/07/2023 | Air West Coast Ltd A/c Dr. | $2,428,400 | |
To Aircraft on Lease A/c Cr. | $2,428,400 | ||
(To record the substitution of Lease receivable for air craft) |
Date | Account Titles and Explanation | Debit | Credit |
01/07/2023 | Cash A/c Dr. | $300,000 | |
To Air West Coast Ltd A/c Cr. | $300,000 | ||
(To record receipt of lease payment) |
c. Journal entries in the books of Air West Coast Ltd in the final year of the lease, i.e., in 20 years:
Date | Account Titles and Explanation | Debit | Credit |
30/06/2043 | Interest Expense A/c Dr. | $22,733 | |
Dubai Aerospace Enterprise A/c Dr. | $227,267 | ||
To Cash A/c Cr. | $250,000 | ||
(To record the Final Lease installment i.e. 20 year) |
d. Journal entries in the books of Dubai Aerospace Enterprise for the final year of the lease, i.e., in 20 years:
Date | Account Titles and Explanation | Debit | Credit |
30/06/2043 | Cash A/c Dr. | $250,000 | |
To Interest Income A/c Cr. | $22,733 | ||
To Air West Coast Ltd A/c Cr. | $227,267 | ||
(To record the receipt of installment for 20 year) |