our employer, Bramble Inc., is a large Canadian public company that uses IFRS 16. You have collected the following information about a lease for a fleet of trucks used by Bramble to transport completed products to warehouses across the country. The trucks have an economic life of eight years. The lease term is from July 1, 2020, to June 30, 2027, and the company intends to lease the equipment for this period of time, so the lease term is seven years. The lease payment per year is $584,500, payable in advance, with no other payments required, and no renewal option or purchase option available. The expected value of the fleet of trucks at June 30, 2027, is $478,700; this value is guaranteed by Bramble. The leased trucks must be returned to the lessor at the end of the lease. Brambles management is confident that, with an aggressive maintenance program, Bramble has every reason to believe that the assets residual value will be more than the guaranteed amount at the end of the lease term. Brambles incremental borrowing rate is 8%, and the rate implicit in the lease is not known. At the time the lease was signed, the fair value of the leased trucks was $3,286,573.

Using time value of money tables, a financial calculator, or Excel functions, determine the PV of the future cash flows under the lease at July 1, 2020.

Present value of the future cash flows under the lease

$

Immediately after the July 1, 2021 lease payments, based on the feedback of the staff in operations, management reassesses its expectations for the guaranteed residual value. Management now estimates the fleet of trucks to have a residual value of $422,750 with a 70% probability and $316,900 with a 30% probability. Calculate the probability-weighted expected value of the residual at the end of the lease term. Also calculate the PV at July 1, 2021, of any additional cash flows related to the residual value guarantee. (Round answers to 0 decimal places, e.g. 5,275.)

Probability-weighted expected value of residual		$
Additional cash flows		$

Management now estimates the fleet of trucks to have a residual value of $422,750 with a 70% probability and $316,900 with a 30% probability. Prepare any necessary entry to implement the revision to the contractual lease rights and obligation at July 1, 2021. (Credit account titles are automatically indented when the amount is entered. Do not indent manually. If no entry is required, select "No Entry" for the account titles and enter 0 for the amounts. Round answers to 0 decimal places, e.g. 5,275.)

Date	Account Titles and Explanation	Debit	Credit
July 1, 2021

Using Excel, prepare an amortization schedule for the lease liability over the term of the lease. (Round answers to 0 decimal places, Bramble Inc. Lease Amortization Schedule Interest Reduction on Unpaid of Lease Obligation Obligation Annual Lease Payments Date Balance of Lease Obligation July 1, 2020 $ $ July 1, 2021 July 1, 2022 July 1, 2023 July 1, 2024 July 1, 2025 July 1, 2026 Prepare the journal entries and any year-end (December 31) adjusting journal entries made by Bramble Inc. in 2020 and up to and including July 1, 2021. entered. Do not indent manually. If no entry is required, select "No Entry" for the account titles and enter o for the amounts. Round factor places, e.g. 5,275.) Date Account Titles and Explanation Debit Credit July 1, 2020 (To record inception of lease and first lease payment.) Dec. 31, 2020 (To record interest.) Dec. 31, 2020 (To record depreciation expense.) July 1, 2021 (To record lease payment.) Using Excel, prepare an amortization schedule for the lease liability over the term of the lease. (Round answers to 0 decimal places, Bramble Inc. Lease Amortization Schedule Interest Reduction on Unpaid of Lease Obligation Obligation Annual Lease Payments Date Balance of Lease Obligation July 1, 2020 $ $ July 1, 2021 July 1, 2022 July 1, 2023 July 1, 2024 July 1, 2025 July 1, 2026 Prepare the journal entries and any year-end (December 31) adjusting journal entries made by Bramble Inc. in 2020 and up to and including July 1, 2021. entered. Do not indent manually. If no entry is required, select "No Entry" for the account titles and enter o for the amounts. Round factor places, e.g. 5,275.) Date Account Titles and Explanation Debit Credit July 1, 2020 (To record inception of lease and first lease payment.) Dec. 31, 2020 (To record interest.) Dec. 31, 2020 (To record depreciation expense.) July 1, 2021 (To record lease payment.)