For the Hypothetical Finance Ltd. (HFL) in Illustration 11.13, assume that the initial cost of structuring the deal is Rs 1.2 lakh. Using the effective rate of interest method for allocating finance income, show how the transaction will appear in the books of the HFL. You can make other assumptions, if necessary.
Allocation of Unearned Finance Income (ERI: 26.1%) (Rs lakh)
Capital\>recovery | Interest\>component | Instalment | Outstanding\>amount\>at\>the\>beginning | Year |
19.21 | 23.54 | 42.75 | 112.50 | 1 |
24.22 | 18.52 | 42.75 | 93.29 | 2 |
30.55 | 12.22 | 42.75 | 69.09 | 3 |
38.53 | 4.22 | 42.75 | 38.52 | 4 |
Record in Financial Statements:
Income Statement (Rs lakh)
Amount | \qquad\qquad\,Income\qquad\qquad\qquad | Amount | Expenses\qquad\qquad\qquad | ||
Year 2 | Year 1 | Year 2 | Year 1 | ||
18.52 | 23.54 | Hire finance income | — | 1.2 | Direct costs |
Balance Sheet (Rs Lakh)
Amount | \qquad\qquad\qquad Assets \qquad\qquad\qquad | Amount | Liabilities\qquad\qquad\qquad\qquad | ||
Year 2 | Year 1 | Year 2 | Year 1 | ||
Current assets: | Current liabilities: | ||||
Stock hire (agreement value less | Finance income/charge | ||||
85.49 | 128.24 | amount/instalment received) | 16.42 | 34.95 | (unmatured/unearned) |