Illustrative Problem – Sales type Lease with residual value
On January 01, 2020, Company Dee, a dealer in machinery leased to Company Eff with the
following information:
Annual rental payable at the every of each year 800,000
Lease term 5 years
Useful life of machinery 5 years
2,000,00
Cost of Machinery 0
Estimated residual value 200,000
Initial direct cost paid by lessor 100,000
Implicit interest rate 10%
Present value of an ordinary annuity of 1 for 5 periods at 1% 3.7908
Present value of 1 for 5 periods at 10% 0.6209
At the end of the lease term on Dec. 31, 2024, the machinery will revert to the lessor.
The perpetual inventory system is used,
Step1 – computation for gross investment
4,000,0
Gross rentals (P800,000 x 5 years) 00
200,00
Add: residual value 0
4,200,0
Gross Investment (Lease Receivable) 00
Step 2 – computation for the net investment
3,032,64
Present value of gross rentals (800,000 x 3.7908) 0
Add: present value of residual value guarantee (200,000 x 0.6209) 124,180
3,156,82
Net investment (total present value) 0
Step 3 – computation of Unearned Interest Income
4,200,0
Lease Receivable 00
3,156,8
Less: Total present value 20
Unearned Interest 1,043,1
Income 80
Step 4 – computation of gross profit
3,156,82
Sales = total present value 0
Cost of goods sold = cost of (2,000,0
machinery 00)
(100,000
Initial direct cost )
1,056,82
Gross Income 0
Journal Entries on January 01, 2020
Lease Receivable 4,200,000
Cost of Goods Sold 2,000,000
Sales 3,156,820
Unearned Interest Income 1,043,180
Inventory 2,000,000
Cost of Goods Sold 100,000
Cash 100,000
At the end of the lease term, the machinery will revert to the lessor. The journal entry by
then will be:
Inventory 200,000
Lease Receivable 200,000