Question

In: Accounting

Federated Fabrications leased a tooling machine on January 1, 2018, for a three-year period ending December...

Federated Fabrications leased a tooling machine on January 1, 2018, for a three-year period ending December 31, 2020. The lease agreement specified annual payments of $30,000 beginning with the first payment at the beginning of the lease, and each December 31 through 2019. The company had the option to purchase the machine on December 30, 2020, for $39,000 when its fair value was expected to be $54,000 a sufficient difference that exercise seems reasonably certain. The machine's estimated useful life was six years with no salvage value. Federated was aware that the lessor’s implicit rate of return was 11%. (FV of $1, PV of $1, FVA of $1, PVA of $1, FVAD of $1 and PVAD of $1) (Use appropriate factor(s) from the tables provided.) Required: 1. Calculate the amount Federated should record as a right-of-use asset and lease liability for this finance lease. 2. Prepare an amortization schedule that describes the pattern of interest expense for Federated over the lease term. 3. Prepare the appropriate entries for Federated from the beginning of the lease through the end of the lease term.

Solutions

Expert Solution

1) As there is a bargain purchase option to the lessee on December 31, 2020 for $39,000, this lease is a finance lease.

Lease Liability = Present Value of Annual Payments+Present Value of purchase price at the end of lease

Present Value of Annual Payments = Lease Payments*PVAF(11%, 3 yrs) (beginning of period)

= $30,000*2.71252 = $81,376

(PVAF denotes present value annuity factor and PVF denotes present value factor)

Present Value of purchase price at the end of lease = Bargain purchase price*PVF(11%, 3 yrs)

= $39,000*0.73119 = 28,516

Lease Liability = $81,376+$28,516 = $109,892

Therefore, Federated should record $109,892 as a right-of-use asset and lease liability for this finance lease.

2) Amortization Table showing Lease payment and interest expense (Amounts in $)

Date Lease Payment Interest expense (11%) Cash paid Lease Liability Balance
1/1/18 109,892
1/1/18 30,000 - 30,000 79,892
12/31/18 21,212 (30,000-8,788) 8,788 (79,892*11%) 30,000 58,680 (79,892-21,212)
12/31/19 23,545 (30,000-6,455) 6,455 (58,680*11%) 30,000 35,135 (58,680-23,545)
12/31/20 35,135 (39,000-3,865) 3,865 (35,135*11%) 39,000 0

Three payments are for annual lease at the beginning of period and last payment of $39,000 is for bargain purchase option.

3) The required journal entries for the given lease is shown as follows:-

Federated Fabrications

Journal Entries (Amounts in $)

Date Account Titles and Explanation Debit Credit
1/1/18 Right of use Asset 109,892
Lease Liability 109,892
(To record the right of use asset and lease liability)
1/1/18 Lease Liability 30,000
Cash 30,000
(To record the first lease payment)
12/31/18 Lease Liability 21,212
Interest Expense 8,788
Cash 30,000
(To record the second lease payment)
12/31/18 Depreciation Expense [(109,892-0)/6 yrs] 18,315
Accumulated Depreciation 18,315
(To record the depreciation expense)
12/31/19 Lease Liability 23,545
Interest Expense 6,455
Cash 30,000
(To record the third lease payment)
12/31/19 Depreciation Expense 18,315
Accumulated Depreciation 18,315
(To record the depreciation expense)
12/31/20 Lease Liability 35,135
Interest Expense 3,865
Cash 39,000
(To record the bargain purchase)
12/31/20 Depreciation Expense 18,315
Accumulated Depreciation 18,315
(To record the depreciation expense)

Notes:-

1) Depreciation is charged for useful life of machine by straight line method.


Related Solutions

Federated Fabrications leased a tooling machine on January 1, 2018, for a three-year period ending December...
Federated Fabrications leased a tooling machine on January 1, 2018, for a three-year period ending December 31, 2020. The lease agreement specified annual payments of $43,000 beginning with the first payment at the beginning of the lease, and each December 31 through 2019. The company had the option to purchase the machine on December 30, 2020, for $52,000 when its fair value was expected to be $67,000 a sufficient difference that exercise seems reasonably certain. The machine's estimated useful life...
Federated Fabrications leased a tooling machine on January 1, 2018, for a three-year period ending December...
Federated Fabrications leased a tooling machine on January 1, 2018, for a three-year period ending December 31, 2020. The lease agreement specified annual payments of $31,000 beginning with the first payment at the beginning of the lease, and each December 31 through 2019. The company had the option to purchase the machine on December 30, 2020, for $40,000 when its fair value was expected to be $55,000 a sufficient difference that exercise seems reasonably certain. The machine's estimated useful life...
ABC Company leased a tooling machine on January 1, 2018, for a four-year period ending December...
ABC Company leased a tooling machine on January 1, 2018, for a four-year period ending December 31, 2021. The lease agreement specified annual payments of $25,000 beginning with the first payment at the beginning of the lease, and each December 31 through 2020. The company had the option to purchase the machine on December 30, 2021, for $16,000 when its fair value was expected to be $24,000 a sufficient difference that exercise seems reasonably certain. The machine's estimated useful life...
Exercise 15-29 (Algo) Finance lease; purchase options; lessee [LO15-2, 15-6] Federated Fabrications leased a tooling machine...
Exercise 15-29 (Algo) Finance lease; purchase options; lessee [LO15-2, 15-6] Federated Fabrications leased a tooling machine on January 1, 2021, for a three-year period ending December 31, 2023. The lease agreement specified annual payments of $49,000 beginning with the first payment at the beginning of the lease, and each December 31 through 2022. The company had the option to purchase the machine on December 30, 2023, for $58,000 when its fair value was expected to be $73,000, a sufficient difference...
Rumsfeld Corporation leased a machine on December 31, 2018, for a three-year period. The lease agreement...
Rumsfeld Corporation leased a machine on December 31, 2018, for a three-year period. The lease agreement calls for annual payments in the amount of $16,000 on December 31 of each year beginning on December 31, 2018. Rumsfeld has the option to purchase the machine on December 31, 2021, for $20,000 when its fair value is expected to be $40,000. The machine's estimated useful life is expected to be five years with no residual value. The appropriate interest rate for this...
Rumsfeld Corporation leased a machine on December 31, 2018, for a three-year period. The lease agreement...
Rumsfeld Corporation leased a machine on December 31, 2018, for a three-year period. The lease agreement calls for annual payments in the amount of $15,000 on December 31 of each year beginning on December 31, 2018. Rumsfeld has the option to purchase the machine on December 31, 2021, for $19,000 when its fair value is expected to be $29,000. The machine's estimated useful life is expected to be five years with no residual value. The appropriate interest rate for this...
Entity A leased a machine on January 1, 2018, from LeaseCo for a four-year period. The...
Entity A leased a machine on January 1, 2018, from LeaseCo for a four-year period. The lease agreement calls for annual payments in the amount of $360,000 on January 1, 2018 and on December 31 of each year beginning on December 31, 2018. The machine's estimated useful life is expected to be four years with no residual value. The appropriate interest rate for this lease is 12%. 1. Calculate the amount to be recorded as a right-of-use asset and the...
ACC Int II Aldridge Corporation leased a machine on December 31, 2018, for a three-year period....
ACC Int II Aldridge Corporation leased a machine on December 31, 2018, for a three-year period. The lease agreement calls for annual payments in the amount of $30,006 on December 31 of each year beginning on December 31, 2018. Aldridge has the option to purchase the machine on December 31, 2021, for $5,944 when its fair value is expected to be $9,600. The appropriate interest rate for this lease is 10%. n/i PV of $1 PV, ordinary annuity PV, annuity...
On January 1, 2018, Nguyen Electronics leased equipment from Nevels Leasing for a four-year period ending...
On January 1, 2018, Nguyen Electronics leased equipment from Nevels Leasing for a four-year period ending December 31, 2021, at which time possession of the leased asset will revert back to Nevels. The equipment cost Nevels $824,368 and has an expected economic life of five years. Nevels expects the residual value at December 31, 2018, will be $100,000. Negotiations led to the lessee guaranteeing a $140,000 residual value. Equal payments under the lease are $200,000 and are due on December...
On January 1, 2018, Nguyen Electronics leased equipment from Nevels Leasing for a four-year period ending...
On January 1, 2018, Nguyen Electronics leased equipment from Nevels Leasing for a four-year period ending December 31, 2018, at which time possession of the leased asset will revert back to Nevels. The equipment cost Nevels $843,368 and has an expected economic life of five years. Nevels expects the residual value at December 31, 2018, will be $119,000. Negotiations led to the lessee guaranteeing a $178,000 residual value. Equal payments under the lease are $219,000 and are due on December...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT