In: Accounting
Question 3 Topic: Leases (for lessors) ACCT Corp. is a manufacturer of truck trailers. On 1 January 2020, ACCT Corp. leased a trailer to a customer under a six-year lease agreement. The following information about the lease and the trailers is provided:
1. Equal annual payments of $10 816 are due on 31 December each year. The interest rate implicit in the lease is 8%.
2. The lease can be cancelled by the customer upon payment of a penalty of $40,000.
3. There is a purchase option that the customer will be able to exercise at the end of the sixth year, for $2 000. The estimated fair value of the trailer at the end of the sixth year is $10 000.
4. The fair value of the trailer is $51,260. The cost of a trailer to ACCT Corp. is $45,000. The trailer has an expected useful life of nine years.
REQUIRED: (1) What type of lease is this for the lessor? Provide explanation and justification for your classification considering AASB 16.
(2) Prepare the journal entries for the lessor from 1 January 2020 to 31 December 2020 (the reporting period end of ACCT Corp.) to record the lease arrangement.
We need to find the PV of the minimum lease paymnet . | |||
Implicit interest rate =8% pa | |||
No of Lease paymnets =6 | |||
Bargain purchase at the end of sixth year =$2,000 | |||
PV Annuity factor @8% for 6 years =4.623 | |||
PV factor @8% for 6 years =0.630 | |||
PV of Min Lease Payments | |||
Cash flow | Payment | PVIF/PV Factor | PV of Cash flows |
Annual Lease payment Year 1-6 | $ 10,816.00 | 4.623 | $ 50,002.37 |
Bargain Purchase | $ 2,000.00 | 0.630 | $ 1,260.000 |
Total Amount | $ 51,262.37 |
So PV of Minimum Lease paymnets = | $ 51,262.37 | |||
Fair Value of the Trailer | $ 51,260.00 | |||
So PV of Minimum Lease paymnets = Fair Value | ||||
Ans 1. | ||||
This is a sales -Type lease. ACCT Corp will recognize a profit of $6260 ($51260-$45000) in Year 2020 | ||||
while selling the truck. After that , the Lease will be treated as Financial Lease for the following reasons. | ||||
The lease is Financial lease as the PV of Min Lease paymnets is equal to the fair value of the asset, | ||||
the lease term covers most of the economic life of the asset, there is bargain purchase option. | ||||
and the right to the asset passes to the lessee. |
Ans 2. | |||||
Lease Amortization | |||||
Year | Opening Lease Balance | Rental paymnet | Interest amt | Principal amt | Balance Lease Principal |
1 | $ 51,260.00 | $ 10,816 | $ 4,100.80 | $ 6,715.20 | $ 44,544.80 |
2 | $ 44,544.80 | $ 10,816 | $ 3,563.58 | $ 7,252.42 | $ 37,292.38 |
3 | $ 37,292.38 | $ 10,816 | $ 2,983.39 | $ 7,832.61 | $ 29,459.77 |
4 | $ 29,459.77 | $ 10,816 | $ 2,356.78 | $ 8,459.22 | $ 21,000.56 |
5 | $ 21,000.56 | $ 10,816 | $ 1,680.04 | $ 9,135.96 | $ 11,864.60 |
6 | $ 11,864.60 | $ 12,816 | $ 951.40 | $ 11,864.60 | $ (0.00) |
$ 66,896 | $ 15,636.00 | $ 51,260.00 |
Journal Entry in Lessor's Book | |||
Date | Account Title | Dr $ | Cr $ |
01/01/2020. | Lease Receivable | $ 51,260 | |
Cost of Goods Sold | $ 45,000 | ||
Sales Revenue | $ 51,260 | ||
Finished Goods Inventory | $ 45,000 | ||
12/31/2020. | Cash | $ 10,816 | |
Lease Receivable | $ 6,715.20 | ||
Interest Income | $ 4,100.80 |