Question

Sheridan Leasing Limited, which has a fiscal year end of October 31 and follows IFRS 16, signs an agreement on January 1, 2020, to lease equipment to Irvine Limited. The following information relates to the agreement.

1.		The term of the non-cancellable lease is six years, with no renewal option. The equipment has an estimated economic life of eight years.
2.		The asset’s cost to Sheridan, the lessor, is $309,000. The asset’s fair value at January 1, 2020, is $309,000.
3.		The asset will revert to the lessor at the end of the lease term, at which time the asset is expected to have a residual value of $45,488, which is not guaranteed.
4.		Irvine Limited, the lessee, assumes direct responsibility for all executory costs.
5.		The agreement requires equal annual rental payments, beginning on January 1, 2020.
6.		Collectibility of the lease payments is reasonably predictable. There are no important uncertainties about costs that have not yet been incurred by the lessor

Assuming that Sheridan Leasing desires a 8% rate of return on its investment, use time value of money tables, a financial calculator, or Excel functions to calculate the amount of the annual rental payment that is required. (Round factor values to 5 decimal places, e.g. 1.25124 and final answer to 0 decimal places, e.g. 5,275.)

Annual rental payment

Prepare an amortization schedule using a spreadsheet that would be suitable for the lessor for the lease term

Prepare all of the journal entries for the lessor for 2020 and 2021 to record the lease agreement, the receipt of lease payments, and the recognition of income. Assume that Sheridan prepares adjusting journal entries only at the end of the fiscal year.

Answer 1

Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you.
Part 1
PV	$                                                       -309,000	Fair Value
I	8%	Rate
N	6	Period
PMT	?
FV	$                                                           45,488	Non Guranteed Residual Value
Type	1	Type
Periodic Lease Payment	$                                                           56,149
Part 2
Date	Annual Lease Payment	Interest 8%	Net Recovery	Balance
1/1/2020				$   309,000
1/1/2020	$                                                           56,149		$                56,149	$   252,851
1/1/2021	$                                                           56,149	$                                                           20,228	$                35,921	$   216,930
1/1/2022	$                                                           56,149	$                                                           17,354	$                38,794	$   178,136
1/1/2023	$                                                           56,149	$                                                           14,251	$                41,898	$   136,238
1/1/2024	$                                                           56,149	$                                                           10,899	$                45,250	$     90,988
1/1/2025	$                                                           56,149	$                                                              7,279	$                48,870	$     42,119
31/12/2025	$                                                           45,488	$                                                              3,369	$                42,119	$               -
Total	$                                                        382,381	$                                                           73,381	$             309,000
Part 3
Date	Account	Debit	Credit
1/1/20	Lease Receivable	$                                                         382,381
	Equipment on Lease		$                73,381
	Unearned Interest Income		$             309,000
1/1/20	Cash	$                                                           56,149
	Lease Receivable		$                56,149
31/10/17	Unearned Interest Income	$                                                           16,857
	Interest Income		$                16,857
	$20,228/12*10
1/1/21	Cash	$                                                           56,149
	Lease Receivable		$                56,149
31/10/21	Unearned Interest Income	$                                                           17,833
	Interest Income		$                17,833
	($20,228/12*2)+($17,354/12*10)