In: Accounting
At January 1, 2021, Alpha leased restaurant equipment
from Payne Corporation under a six-year lease agreement in a
finance lease. The lease agreement specifies annual payments of
$40,000
beginning January 1, 2021, the beginning of the lease, and at each
December 31 thereafter through 2025. The equipment was acquired
recently by Payne at a cost of $250,000 and was expected to
have a useful life of eight years with no salvage value at the end
of its life. Payne seeks a 8% return on its lease investments. The
total decrease in earnings (pretax) in Alpha December 31,
2021,
income statement would be:
(Do not add dollar sign; do not add comma by yourself to your
amount; round the answer to the whole number)Google.
the pva & pvad tables are on Google so you can use those.
there is no option? that is the full question. answer it or don't but there's no more information.
In the above case, the lessee is Alpha and the lessor is Payne.
IFRS lays down the criteria for deciding the nature of the lease if the terms with respect to transfer of risks and rewards is not clear. They are :
If we verify on the above grounds we can conclude that it is a finance lease because though the criteria1 and 3 are not met , criteria 2 is met .Criteria 2 is met as the major portion of life of asset is covered by the lease ( 6 out of 8 years which is 75%)
Under the Finance lease , the principal and interest payments are recorded on the income statement of the lessee .
The principal repayments are treated as the depreciation in the income statement of the lessee i.e Alpha here. The principal will be amortized over the life of the lease.
The decrease in pre tax earnings for December 31,2021 will be 80,000(calculated below)
Working notes : | |||
1 | PV of future lease annual payments | ||
Year | Date of payment | PVF @ 8% | PV of lease payments |
( 40,0000 x PVF) | |||
1 | 1.1.21 | 1 | 40,000 |
2 | 31.1.21 | 0.9259 | 37,037 |
3 | 31.1.21 | 0.8573 | 34,294 |
4 | 31.1.22 | 0.7938 | 31,753 |
5 | 31.1.23 | 0.7350 | 29,401 |
6 | 31.1.24 | 0.6806 | 27,223 |
31.1.25 | 199,708 | ||
8% will be treated as the discounting factor. |
|||
Value of annual payments of lease ( 40,000 x 6) | $ 240,000.00 | ||
PV of lease as compared to Fair value of asset (199708/240000) | 83.21% | ||
2 | Lease Interest : | ||
Fair value of annual payments | $40000 x 6 | 240,000 | |
Total lease payments | 199,708 | ||
Interest | 40,292 |
3 | Amortization schedule : | ||||||
Year | Date | Lease payment | Interest expense @ 8% | Amortization | Finance Lease liability | ||
1 | 1.1.21 | 40,000 | 159,708 | ( 199708-40000) | |||
2 | 31.1.21 | 159,708 | 12,777 | 27,223 | 132,485 | ||
3 | 31.1.22 | 132,485 | 10,599 | 29,401 | 103,084 | ||
4 | 31.1.23 | 103,084 | 8,247 | 31,753 | 71,331 | ||
5 | 31.1.24 | 71,331 | 5,706 | 34,294 | 37,037 | ||
6 | 31.1.25 | 37,037 | 2,963 | 37,037 | - | ||
40,292 | 199,708 |
Though there will be no interest on 40,000 paid on 1st Jan 2021. However the 40,000 will be treated as the principal repayment and hence taken as depreciation .
Decrease in pre tax earnings for December 31,2021 | ||
Depreciation | 40000+27223 | 67,223 |
Interest | 12,777 | |
80,000 |