Sie sind auf Seite 1von 67

Problem 1 - Operating lease - Lessee and lessor

Requirement No. 1
20A1 Lessee
1-Jan Prepaid/Accrued rent 150,000
Cash

Cash 50,000
Prepaid/Accrued rent

Lease deposit 204,180


Prepaid/Accrued rent 95,820
Cash

31-Dec Rent expense 189,164


Prepaid/Accrued rent

Lease deposit 16,334


Interest income

20A2
1-Jan Prepaid/Accrued rent 165,000
Cash

31-Dec Rent expense 189,164


Prepaid/Accrued rent

Lease deposit 17,641


Interest income

Rent expense 100,000


Prepaid/Accrued rent

20A3
1-Jan Prepaid/Accrued rent 180,000
Cash

31-Jan Prepaid/Accrued rent 100,000


Cash

31-Dec Rent expense 189,164


Prepaid/Accrued rent

Lease deposit 19,052


Interest income

Rent expense 300,000


Prepaid/Accrued rent

Year
20A1 150,000
20A2 165,000
20A3 180,000
20A4 195,000
20A5 210,000
Lease bonus (50,000)
Discount on lease deposit 95,820
Total 945,820
Lease term 5
Annual rental 189,164

Lease deposit 300,000


PV Factor 0.6806
Present value 204,180
Lease deposit 300,000
Discount 95,820

Requirement No. 2

20A1 Disclosures
The Company's future minimum lease payments (rental collections) are as follows:
Amount
20A2 165,000
20A3 180,000
20A4 195,000
20A5 210,000
Total 750,000

20A2 Disclosures
The Company's future minimum lease payments (rental collections) are as follows:
Amount
20A3 180,000
20A4 195,000
20A5 210,000
Total 585,000

20A3 Disclosures
The Company's future minimum lease payments (rental collections) are as follows:
Amount
20A4 195,000
20A5 210,000
Total 405,000
Lessor
Cash
150,000 Rent Receivable/Unearned rent

Rent Receivable/Unearned rent


50,000 Cash

Cash
Rent Receivable/Unearned rent
300,000 Lease deposit

Rent Receivable/Unearned rent


189,164 Rent income

Interest expense
16,334 Lease deposit

Cash
165,000 Rent Receivable/Unearned rent

Rent Receivable/Unearned rent


189,164 Rent income

Interest expense
17,641 Lease deposit

Rent Receivable/Unearned rent


100,000 Rent income

Cash
180,000 Rent Receivable/Unearned rent

Cash
100,000 Rent Receivable/Unearned rent

Rent Receivable/Unearned rent


189,164 Rent income

Interest expense
19,052 Lease deposit

Rent Receivable/Unearned rent


300,000 Rent income
150,000
150,000

50,000
50,000

300,000
95,820
204,180

189,164
189,164

16,334
16,334

165,000
165,000

189,164
189,164

17,641
17,641

100,000
100,000

180,000
180,000

100,000
100,000

189,164
189,164

19,052
19,052

300,000
300,000
Problem 2 - Classification of leases: operating vs. finance lease

Situation (a)
Minimum lease payments 100,000
PV Factor 4.0373
PV of minimum lease payments (MLP) 403,730
Fair market value (FMV) 500,000
% of MLP over FMV 81%

Lease term 5
Economic life 7
% of Lease term over Economic life 71%

Automatic transfer of ownership.

Conclusion: Finance lease because there is automatic transfer of ownership.

Situation (b)
Minimum lease payments 1,000,000
PV Factor 6.3282
PV of minimum lease payments (MLP) 6,328,200
Fair market value (FMV) 8,000,000
% of MLP over FMV 79%

Bargain purchase option 100,000


Fair value at the end of the lease term 10,000,000
% of Lease term over Economic life 1%
BPO is sufficiently lower than the fair value of the asset. PAS 17 does not provide
the threshold.
Conclusion: Finance lease because there is BPO and it is reasonably certain that
the lessee will exercise its BPO.
Situation (c)
Minimum lease payments 1,500,000
PV Factor 7.8431
PV of minimum lease payments (MLP) 11,764,650
Fair market value (FMV) 12,000,000
% of MLP over FMV 98%

Lease term 25
Economic life 35
% of Lease term over Economic life 71%

Conclusion: Finance lease because the 90% threshold is exceeded.

Situation (d)
Minimum lease payments 150,000
PV Factor 5.6502
PV of minimum lease payments (MLP) 847,530
Fair market value (FMV) 1,000,000
% of MLP over FMV 85%

Lease term 10
Economic life 12
% of Lease term over Economic life 83%
Conclusion: Finance lease because the 75% threshold is exceeded.

Situation (e)
Minimum lease payments 200,000
PV Factor 5.5638
PV of minimum lease payments (MLP) 1,112,760
Fair market value (FMV) 1,400,000
% of MLP over FMV 79%

Lease term 8
Economic life 12
% of Lease term over Economic life 67%

Conclusion: Operating lease.

Situation (f)
Minimum lease payments 300,000
PV Factor 4.1114
PV of minimum lease payments (MLP) 1,233,420
Fair market value (FMV) 1,500,000
% of MLP over FMV 82%

Lease term 6
Economic life 10
% of Lease term over Economic life 60%

Conclusion: Finance lease because it is a specialized asset.


Problem 3 - Direct financing and sales type lease; lessee and lessor

Requirement No. 1

Minimum lease payments


PV Factor
PV of minimum lease payments (MLP)
Fair market value (FMV)
% of MLP over FMV

Lease term
Economic life
% of Lease term over Economic life

Conclusion: Finance lease because the 90% and 75% thresholds are exceeded.

Requirement No. 2

(Lessor) - Net Investment Method


1-Jan Equipment 3,000,000
Cash

Lease receivable 3,000,000


Equipment

Cash 179,873
Lease receivable

1-Apr Cash 179,873


Interest income
Lease receivable

(Lessor) - Gross Investment Method


1-Jan Equipment 3,000,000
Cash

Lease receivable 3,597,460


Unearned interest income
Equipment

Cash 179,873
Lease receivable
1-Apr
Cash 179,873
Lease receivable

Unearned interest income 56,403


Interest income

Requirement No. 3
Lease is still classified as finance lease even if the 75% threshold is not met since the 90% threshold is met.

(Lessor) - Net Investment Method


1-Jan Lease receivable 3,000,000
Sales

Cost of sales 2,200,000


Inventory

Cash 179,873
Lease receivable

1-Apr Cash 179,873


Interest income
Lease receivable

(Lessor) - Gross Investment Method


1-Jan Lease receivable 3,597,460
Unearned interest income
Equipment

Cost of sales 2,200,000


Inventory

Cash 179,873
Lease receivable

1-Apr Cash 179,873


Lease receivable

Unearned interest income 56,403


Interest income
179,873
16.6785
3,000,012
3,000,000
100%

5
5
100%

are exceeded.

(Lessee)

3,000,000

Equipment 3,000,000
3,000,000 Lease payable

Lease payable 179,873


179,873 Cash

Lease payable 123,470


56,403 Interest expense 56,403
123,470 Cash

Depreciation expense 150,000


Accumulated depreciation

3,000,000

597,460
3,000,000

179,873

179,873

56,403
e the 90% threshold is met.

(Lessee)

3,000,000

Equipment 3,000,000
2,200,000 Lease payable

Lease payable 179,873


179,873 Cash

Lease payable 123,470


56,403 Interest expense 56,403
123,470 Cash

Depreciation expense 150,000


Accumulated depreciation
597,460 Note: Depreciable life is based on lease term since there is no certainty that t
3,000,000

2,200,000

179,873

179,873

56,403
Date Payments

20A1 1-Jan
1-Jan 179,873
1-Apr 179,873
3,000,000 1-Jul 179,873
1-Oct 179,873
20A2 1-Jan 179,873
179,873 1-Apr 179,873
1-Jul 179,873
1-Oct 179,873
20A3 1-Jan 179,873
179,873 1-Apr 179,873
1-Jul 179,873
1-Oct 179,873
150,000 20A4 1-Jan 179,873
1-Apr 179,873
1-Jul 179,873
1-Oct 179,873
20A5 1-Jan 179,873
1-Apr 179,873
1-Jul 179,873
1-Oct 179,873
3,000,000

179,873

179,873

150,000
erm since there is no certainty that the asset will be transferred.
Effective Interest Principal Payment Outstanding

3,000,000
179,873 2,820,127
56,402.54 123,470 2,696,657
53,933.13 125,940 2,570,717
51,414.33 128,459 2,442,258
48,845.16 131,028 2,311,230
46,224.60 133,648 2,177,582
43,551.64 136,321 2,041,260
40,825.21 139,048 1,902,213
38,044.25 141,829 1,760,384
35,207.68 144,665 1,615,719
32,314.37 147,559 1,468,160
29,363.20 150,510 1,317,650
26,353.00 153,520 1,164,130
23,282.60 156,590 1,007,540
20,150.79 159,722 847,818
16,956.35 162,917 684,901
13,698.02 166,175 518,726
10,374.52 169,498 349,227
6,984.55 172,888 176,339
3,526.78 176,346 (7)
Problem 4 - Sales type lease; bargain purchase option; lessee and lessor

Requirement No. 1
Present value of minimum lease payments:
Periodic rental 300,000
PV Factor 4.2397
PV of periodic rental
Bargain purchase option 150,000
PV Factor 0.6499
PV of residual value
Total present value

Fair market value (FMV)


% of MLP over FMV

Lease term 5
Economic life 6
% of Lease term over Economic life 83%

Conclusion: Finance lease because there is bargain purchase option. Moreover, the 75% and 90% thresholds ar

Requirement No. 2
Sales 1,369,395
Cost of sales 800,000
Gross profit 569,395

Requirement No. 3
(Lessor) - Net Investment Method
1-Jul Inventory 800,000
Cash

Lease receivable 1,369,395


Sales

Cost of sales 800,000


Inventory

Cash 300,000
Lease receivable

(Lessor) - Gross Investment Method


1-Jul Inventory 800,000
Cash

Lease receivable 1,500,000


Unearned interest income
Equipment

Cash 300,000
Lease receivable

Requirement No. 4
Date Payments Effective Interest Principal Payment

1-Jul 20A1
1-Jul 20A1 300,000 300,000
1-Jul 20A2 300,000 96,245.55 203,754
1-Jul 20A3 300,000 77,907.65 222,092
1-Jul 20A4 300,000 57,919.34 242,081
1-Jul 20A5 300,000 36,132.08 263,868
30-Jun 20A6 150,000 12,383.97 137,616

Requirement No. 5
(Lessor) - Net Investment Method
31-Dec Interest receivable 48,123
Interest income

(Lessor) - Gross Investment Method


Unearned interest income 48,123
Lease receivable

Requirement No. 6

(Lessor)
Current assets:
Lease receivable 300,000
Less: Unearned interest 48,123 251,877

Non-current assets:
Lease receivable 1,050,000
Less: Unearned interest 184,343 865,657

Requirement No. 7
(Lessor) - Net Investment Method
30-Jun Cash 150,000
Lease receivable
Interest income

(Lessor) - Gross Investment Method


Unearned interest income 150,000
Lease receivable
1,271,910

97,485
1,369,395

1,369,395
100%

% and 90% thresholds are exceeded.

(Lessee)

800,000

Transportation equipment
1,369,395 Lease payable

800,000

Lease payable
300,000 Cash

800,000

130,605
1,369,395

300,000
Outstanding

1,369,395
1,069,395
865,641
643,548
401,468
137,600
(16)

(Lessee)
Interest expense
48,123 Interest payable

Depreciation expense
Accumulated depreciation

48,123

(Lessee)
Non-current assets:
Transportation equipment
Less: Accumulated depreciation

Current liabilities
Lease payable
Interest payable

Non-current liabilities
Lease payable

(Lessee)
Lease payable
137,616 Interest expense
12,384 Cash

Depreciation expense
Accumulated depreciation

-
1,369,395
1,369,395

300,000
300,000
48,123
48,123

114,116
depreciation 114,116

1,369,395
114,116 1,255,279

203,754
48,123

865,641

137,616
12,384
150,000

228,233
depreciation 228,233
Problem 5 - Guaranteed residual value; direct financing lease; lessee and lessor; executory costs

Requirement No. 1

Fair value
Less: Present value of residual value
Residual value
PV Factor
PV of residual value
Balance
Divide by: PV Factor
Annual rentals

Requirement No. 2

Present value of minimum lease payments:


Periodic rental
PV Factor
PV of periodic rental
Residual value
PV Factor
PV of residual value
Total present value

Fair market value (FMV)


% of MLP over FMV

Lease term
Economic life
% of Lease term over Economic life

Conclusion: Finance lease because the 90% threshold is exceeded.

Requirement No. 3

(Lessor) - Net Investment Method


1-Jan Equipment 996,885
Cash

Lease receivable 996,885


Equipment

Cash 160,000
Lease receivable
Executory costs

(Lessor) - Gross Investment Method


1-Jan Equipment 996,885
Cash

Lease receivable 1,200,000


Unearned interest income
Equipment

Cash 160,000
Lease receivable
Executory costs

Requirement No. 4

Date Payments Effective Interest Principal Payment

20A1
20A1 150,000 150,000
20A2 150,000 84,688.50 65,312
20A3 150,000 78,157.35 71,843
20A4 150,000 70,973.09 79,027
20A5 150,000 63,070.39 86,930
20A6 150,000 54,377.43 95,623
20A7 150,000 44,815.18 105,185
20A8 150,000 34,296.69 115,703
20A8 250,000 22,726.36 227,274

Requirement No. 5
(Lessor) - Net Investment Method
31-Dec Cash 160,000
Interest income
Lease receivable
Executory costs

(Lessor) - Gross Investment Method


Cash 160,000
Lease receivable
Executory costs

Unearned interest income 84,689


Interest income

Requirement No. 6

(Lessor)
Current assets:
Lease receivable 150,000
Less: Unearned interest 78,157 71,843

Non-current assets:
Lease receivable 1,000,000
Less: Unearned interest 290,259 709,741
Requirement No. 7
(Lessor) - Net Investment Method
Equipment 200,000
Cash 50,000
Lease receivable 227,274
Interest income 22,726

(Lessor) - Gross Investment Method


Equipment 200,000
Cash 50,000
Lease receivable 250,000

Unearned interest income 22,726


Interest income 22,726

Requirement No. 8(a)

(Lessor)
Present value of minimum lease payments:
Periodic rental
PV Factor
PV of periodic rental
Residual value
PV Factor
PV of residual value
Total present value

Fair market value (FMV)


% of MLP over FMV

Lease term
Economic life
% of Lease term over Economic life

Conclusion: Finance lease because the 90% threshold is exceeded

Requirement No. 8(b)

(Lessor) - Net Investment Method


1-Jan Equipment 996,885
Cash

Lease receivable 996,885


Equipment

Cash 160,000
Lease receivable
Executory costs

(Lessor) - Gross Investment Method


1-Jan Equipment 996,885
Cash
Lease receivable 1,200,000
Unearned interest income
Equipment

Cash 160,000
Lease receivable
Executory costs

Requirement 8(c)
(Lessor) - Net Investment Method
31-Dec Cash 160,000
Interest income
Lease receivable
Executory costs

(Lessor) - Gross Investment Method


Cash 160,000
Lease receivable
Executory costs

Unearned interest income 84,689


Interest income

Requirement 8(d)
(Lessor) - Net Investment Method
Equipment 200,000
Cash 50,000
Lease receivable 227,274
Interest income 22,726

(Lessor) - Gross Investment Method


Equipment 200,000
Cash 50,000
Lease receivable 250,000

Unearned interest income 22,726


Interest income 22,726
996,885

250,000
0.4665
(116,625)
880,260
5.8684
150,000

150,000
5.8684
880,260
250,000
0.4665
116,625
996,885

996,885
100%

8
12
67%

(Lessee)

996,885

Equipment
996,885 Lease payable

Lease payable
150,000 Executory costs
10,000 Cash

996,885

203,115
996,885

150,000
10,000

Outstanding

996,885
846,885
781,574
709,731
630,704
543,774
448,152
342,967
227,264
(10)

(Lessee)
Lease payable
84,689 Prepaid xecutory costs
65,312 Interest expense
10,000 Cash

Depreciation expense
Accumulated depreciation

150,000
10,000

84,689

(Lessee)
Non-current assets:
Equipment
Less: Accumulated depreciation

Current liabilities
Lease payable

Non-current liabilities
Lease payable
(Lessee)
Depreciation expense
Accumulated depreciation

Accumulated depreciation
Lease payable
Interest expense
Loss on guaranteed residual value
Equipment
Cash

(Lessee)

150,000
5.8684
880,260
250,000
0.4665
116,625
996,885

996,885
100%

8
12
67%

(Lessee)

996,885

996,885

Prepaid/Accrued rent
150,000 Executory costs
10,000 Cash

996,885
203,115
996,885

150,000
10,000

(Lessee)
Rent expense
84,689 Prepaid/Accrued rent
65,312
10,000 Prepaid/Accrued rent
Prepaid executory costs
Cash

150,000
10,000

84,689

(Lessee)
No entry
Note: Third party guarantor will pay the residual value.
996,885
996,885

150,000
10,000
160,000
65,312
10,000
84,689
160,000

93,361
depreciation 93,361

996,885
93,361 903,524

71,843

709,731
93,361
depreciation 93,361

746,885
227,274
22,726
50,000
996,885
50,000

Present value of minimum lease payments:


Periodic rental 150,000
PV Factor 5.8684
PV of periodic rental 880,260
Residual value -
PV Factor -
PV of residual value -
Total present value 880,260

Fair market value (FMV) 996,885


% of MLP over FMV 88%

Lease term 8
Economic life 12
% of Lease term over Economic life 67%

Conclusion: Operating lease because the 75% and 90% thresholds were not met

150,000
10,000
160,000
150,000
150,000

160,000
10,000
170,000

e residual value.
Problem 6 - Initial direct costs; direct financing lease and sales type lease; lessee and lessor

Requirement No. 1
Present value of minimum lease payments:
Periodic rental
PV Factor
PV of periodic rental

Fair market value (FMV)


% of MLP over FMV

Lease term
Economic life
% of Lease term over Economic life

Conclusion: Finance lease since the 75% and 90% thresholds are exceeded. Specifically, direct financing lease.

Requirement No. 2

(Lessor) - Net Investment Method


1-Jan Aircraft 6,455,240
Cash

Lease receivable 6,455,240


Aircraft

Cash 1,100,000
Lease receivable

Lease receivable 181,060


Cash

(Lessor) - Gross Investment Method


1-Jan Aircraft 6,455,240
Cash

Lease receivable 8,800,000


Unearned interest income
Aircraft

Cash 1,100,000
Lease receivable

Unearned interest income 181,060


Cash

Requirement No. 3

Date Payments Effective Interest Principal Payment

20A1
20A1 1,100,000 1,100,000
20A2 1,100,000 535,524.00 564,476
20A3 1,100,000 479,076.40 620,924
20A4 1,100,000 416,984.04 683,016
20A5 1,100,000 348,682.44 751,318
20A6 1,100,000 273,550.69 826,449
20A7 1,100,000 190,905.76 909,094
20A8 1,100,000 99,996.33 1,000,004

Requirement No. 4

PV of lease payments 6,455,240


Initial direct costs 181,060
Net investment 6,636,300
Divide by: Annual lease payments 1,100,000
PV Factor 6.0330
Effective rate 9%

Requirement No. 5

Date Payments Effective Interest Principal Payment

20A1
20A1 1,100,000 1,100,000
20A2 1,100,000 498,267.00 601,733
20A3 1,100,000 444,111.03 655,889
20A4 1,100,000 385,081.02 714,919
20A5 1,100,000 320,738.31 779,262
20A6 1,100,000 250,604.76 849,395
20A7 1,100,000 174,159.19 925,841
20A8 1,100,000 90,833.52 1,009,166

Requirement No. 6

(Lessor) - Net Investment Method


31-Dec Cash 1,100,000
Lease receivable
Interest income

(Lessor) - Gross Investment Method


31-Dec Cash 1,100,000
Lease receivable

Unearned interest income 498,267


Interest income

Requirement No. 7

(Lessor)
Current assets:
Lease receivable 1,100,000
Less: Unearned interest 444,111 655,889
Non-current assets:
Lease receivable 5,500,000
Less: Unearned interest 1,221,417 4,278,583

Requirement No. 8

(Lessor) - Net Investment Method


31-Dec Cash 1,100,000
Lease receivable
Interest income

(Lessor) - Gross Investment Method


31-Dec Cash 1,100,000
Lease receivable

Unearned interest income 90,834


Interest income

Requirement No. 9(a)

Classified as finance lease based on calculation under Requirement No. 1. Specifically, to be classified as sales-

Requirement No. 9(b)

20A1 (Lessor) - Net Investment Method


1-Jan Aircraft inventory 4,000,000
Cash

Lease receivable 6,455,240


Sales

Cost of goods sold 4,000,000


Aircraft inventory

Cash 1,100,000
Lease receivable

Initial direct costs expense 181,060


Cash

(Lessor) - Gross Investment Method


1-Jan Aircraft inventory 4,000,000
Cash

Lease receivable 8,800,000


Unearned interest income
Sales

Cost of goods sold 4,000,000


Aircraft inventory

Cash 1,100,000
Lease receivable

Initial direct costs expense 181,060


Cash

20A2 (Lessor) - Net Investment Method


31-Dec Cash 1,100,000
Lease receivable
Interest income

(Lessor) - Gross Investment Method


31-Dec Cash 1,100,000
Lease receivable

Unearned interest income 535,524


Interest income

20A8 (Lessor) - Net Investment Method


31-Dec Cash 1,100,000
Lease receivable
Interest income

(Lessor) - Gross Investment Method


31-Dec Cash 1,100,000
Lease receivable

Unearned interest income 99,996


Interest income

Requirement No. 9(c)

(Lessor)
Current assets:
Lease receivable 1,100,000
Less: Unearned interest 479,076 620,924

Non-current assets:
Lease receivable 5,500,000
Less: Unearned interest 1,330,119 4,169,881
1,100,000
5.8684
6,455,240

6,455,240
100%

8
8
100%

ly, direct financing lease.

(Lessee)

6,455,240

Equipment
6,455,240 Lease payable

Lease payable
1,100,000 Cash

181,060

6,455,240

2,344,760
6,455,240

1,100,000

181,060

Outstanding

6,455,240
5,355,240
4,790,764
4,169,840
3,486,824
2,735,507
1,909,058
999,963
(40)

Outstanding

6,636,300
5,536,300
4,934,567
4,278,678
3,563,759
2,784,497
1,935,102
1,009,261
95

(Lessee)
Interest expense
601,733 Lease payable
498,267 Lease payable

Depreciation expense
Accumulated depreciation

1,100,000

498,267

(Lessee)
Non-current assets:
Aircraft
Less: Accumulated depreciation
Current liabilities
Lease payable

Non-current liabilities
Lease payable

(Lessee)
Interest expense
1,009,166 Lease payable
90,834 Lease payable

Depreciation expense
Accumulated depreciation

1,100,000

90,834

to be classified as sales-type lease.

4,000,000

6,455,240

4,000,000

1,100,000

181,060

4,000,000
2,344,760
6,455,240

4,000,000

1,100,000

181,060

564,476
535,524

1,100,000

535,524

1,000,004
99,996

1,100,000

99,996

(Lessee)
Non-current assets:
Aircraft
Less: Accumulated depreciation

Current liabilities
Lease payable

Non-current liabilities
Lease payable
6,455,240
6,455,240

1,100,000
1,100,000
535,524
564,476
1,100,000

806,905
depreciation 806,905

6,455,240
806,905 5,648,335
620,924

4,169,840

99,996
1,000,004
1,100,000

806,905
depreciation 806,905
6,455,240
806,905 5,648,335

620,924

4,169,840
Problem 7 - Lease of land and building

Requirement No. 1
Fair value of land 1,399,040
Fair value of land and building 6,995,200
% of fair value of land 20%

Since FV of land is below 25%, the land and building will be treated as a single asset.

Present value of minimum lease payments:


Periodic rental
PV Factor
PV of periodic rental

Fair market value (FMV)


% of MLP over FMV

Lease term
Economic life
% of Lease term over Economic life

Conclusion: Finance lease since the 90% threshold is exceeded.

1-Jan Land and building


Lease payable

Lease payable
Cash

31-Dec Interest expense


Interest payable

Depreciation expense
Accumulated depreciation

Requirement No. 2
Fair value of land 2,098,560
Fair value of land and building 6,995,200
% of fair value of land 30%

Since FV of land is above 25%, the land and building will be treated as separate assets.

Present value of minimum lease payments:


Periodic rental
PV Factor
PV of periodic rental

Fair market value (FMV)


% of MLP over FMV

Lease term
Economic life
% of Lease term over Economic life

Conclusion: Finance lease for building since the 90% threshold is exceeded; Operating lease for the la
Note: Residual approach was used to determine the fair value of the building and rent attributable to th

Requirement No. 3
Fair value of land 2,098,560
Fair value of land and building 7,344,960
% of fair value of land 29%

Since FV of land is above 25%, the land and building will be treated as separate assets.

Present value of minimum lease payments:


Periodic rental
PV Factor
PV of periodic rental

Fair market value (FMV)


% of MLP over FMV

Lease term
Economic life
% of Lease term over Economic life

Conclusion: Lease of building is considered finance lease since the 90% threshold is exceeded, while
Note: Residual approach was used to determine the fair value of the building and rent attributable to th
ated as a single asset.

1,000,000
6.9952
6,995,200

6,995,200
100%

10
20
50%

6,995,200
6,995,200

1,000,000
1,000,000

539,568
539,568

699,520
699,520

eated as separate assets.

Building Land
700,000 300,000
6.9952 6.9952
4,896,640 2,098,560

4,896,640 2,098,560
100% 100%

10 Not applicable
20
50%

d is exceeded; Operating lease for the land since no transfer of ownerhsip at the end.
of the building and rent attributable to the building.

eated as separate assets.

Building Land
750,000 250,000
6.9952 6.9952
5,246,400 1,748,800

5,246,400 2,098,560
100% 83%

10 Not applicable
20
50%

e the 90% threshold is exceeded, while lease of land is an operating lease.


of the building and rent attributable to the building.
Problem 8 - Sale and leaseback of building; finance lease; implicit interest rate

Requirement No. 1
Fair value
Divide by: Annual rentals
PV Factor
Implicit interest rate

Requirement No. 2
(Lessor) - Net Investment Method
1-Jan Building
Cash

Lease receivable
Building

(Lessor) - Gross Investment Method


1-Jan Building
Cash

Lease receivable
Unearned interest income
Aircraft

(Lessor) - Net Investment Method


31-Dec Cash
Lease receivable
Interest income

(Lessor) - Gross Investment Method


31-Dec Cash
Lease receivable

Unearned interest income


Interest income
Requirement No. 3

(Lessor)
Current assets:
Lease receivable 745,145
Less: Unearned interest 372,388

Non-current assets:
Lease receivable 5,961,160
Less: Unearned interest 1,679,097
Requirement No. 4
(Lessor) - Net Investment Method
1-Jan Building
Cash

Lease receivable
Aircraft

Amortization Table
Date Payments Effective Interest

20A1
20A1 745,145 400,000.00
20A2 745,145 372,388.40
20A3 745,145 342,567.87
20A4 745,145 310,361.70
20A5 745,145 275,579.04
20A6 745,145 238,013.76
20A7 745,145 197,443.26
20A8 745,145 153,627.12
20A9 745,145 106,305.69
20A10 745,145 55,198.55
5,000,000
745,145
6.7101
8%

(Lessee)
5,000,000 Cash
5,000,000 Accumulated depreciation

5,000,000 Building
5,000,000

5,000,000
5,000,000

7,451,450
2,451,450
5,000,000

(Lessee)
745,145 Interest expense
345,145 Lease payable
400,000

Depreciation expense

745,145
745,145

400,000
400,000

(Lessee)
Non-current assets:
Building
372,757 Less: Accumulated depreciation

Current liabilities
4,282,063 Lease payable

Non-current liabilities
Lease payable

(Lessee)
5,000,000 Cash
5,000,000 Accumulated depreciation
Loss on sale and leaseback

5,000,000 Building
5,000,000

Principal Payment Outstanding

5,000,000
345,145 4,654,855
372,757 4,282,098
402,577 3,879,521
434,783 3,444,738
469,566 2,975,172
507,131 2,468,041
547,702 1,920,339
591,518 1,328,821
638,839 689,982
689,946 35
5,000,000
depreciation 6,000,000
Building 10,000,000
Deferred gain on sale and leaseback 1,000,000

5,000,000
Lease payable 5,000,000

400,000
345,145
Lease payable 745,145

500,000
Accumulated depreciation 500,000

5,000,000
mulated depreciation 500,000 4,500,000

372,757
4,282,098

5,000,000
depreciation 4,500,000
and leaseback 500,000
Building 10,000,000

5,000,000
Lease payable 5,000,000
Problem 9 - Sale and leaseback; operating lease

Requirement No. 1
(Lessor)
1-Jan Office building
Cash

1-Jan Cash
Unearned rent/Rent receivable

31-Dec Unearned rent/Rent receivable


Rent income

Depreciation expense
Accumulated depreciation

Requirement No. 2
(Lessor)
1-Jan Office building
Cash

1-Jan Cash
Unearned rent/Rent receivable

31-Dec Unearned rent/Rent receivable


Rent income

Depreciation expense
Accumulated depreciation

Requirement No. 3
(Lessor)
1-Jan Office building
Cash

1-Jan Cash
Unearned rent/Rent receivable
31-Dec Unearned rent/Rent receivable
Rent income

Depreciation expense
Accumulated depreciation

Requirement No. 4
(Lessor)
1-Jan Office building
Cash

1-Jan Cash
Unearned rent/Rent receivable

31-Dec Unearned rent/Rent receivable


Rent income

Depreciation expense
Accumulated depreciation

Requirement No. 5
(Lessor)
1-Jan Office building
Cash

1-Jan Cash
Unearned rent/Rent receivable

31-Dec Unearned rent/Rent receivable


Rent income

Depreciation expense
Accumulated depreciation
(Lessee)
6,000,000 Cash
6,000,000 Accumulated depreciation

250,000 Prepaid rent/Rent payable


250,000

250,000 Rent expense


250,000

300,000
300,000

(Lessee)
6,000,000 Cash
6,000,000 Accumulated depreciation

Proceeds
Fair market value
Deferred gain

Fair market value


Carrying amount
Gain

250,000 Prepaid rent/Rent payable


250,000

250,000 Rent expense


250,000

300,000
300,000

(Lessee)
4,200,000 Cash
4,200,000 Loss on sale and leaseback
Accumulated depreciation

250,000 Prepaid rent/Rent payable


250,000
250,000 Rent expense
250,000

210,000
210,000

(Lessee)
4,200,000 Cash
4,200,000 Impairment loss
Loss on sale and leaseback
Accumulated depreciation

Fair value
Carrying amount
Impairment loss

Proceeds
Fair value
Loss

250,000 Prepaid rent/Rent payable


250,000

250,000 Rent expense


250,000

210,000
210,000

(Lessee)
4,200,000 Cash
4,200,000 Deferred loss on sale and leaseback
Accumulated depreciation

Proceeds
Carrying amount
Loss
Divide by: Lease term
Compensated by rentals below market/Amortization

Market rental
Annual rental
Difference

250,000 Prepaid rent/Rent payable


250,000

250,000 Rent expense


250,000

210,000 Loss on sale and leaseback


210,000
6,000,000
d depreciation 3,000,000
Office building 8,000,000
Gain on sale of building 1,000,000

/Rent payable 250,000


Cash 250,000

250,000
Prepaid rent/Rent payable 250,000

6,000,000
d depreciation 3,000,000
Office building 8,000,000
Gain on sale of building 300,000
Deferred gain on sale of building 700,000

6,000,000
5,300,000
700,000

5,300,000
5,000,000
300,000

/Rent payable 250,000


Cash 250,000

250,000
Prepaid rent/Rent payable 250,000

4,200,000
e and leaseback 800,000
d depreciation 3,000,000
Office building 8,000,000

/Rent payable 250,000


Cash 250,000
250,000
Prepaid rent/Rent payable 250,000

4,200,000
500,000
e and leaseback 300,000
d depreciation 3,000,000
Office building 8,000,000

4,500,000
5,000,000
(500,000)

4,200,000
4,500,000
(300,000)

/Rent payable 250,000


Cash 250,000

250,000
Prepaid rent/Rent payable 250,000

4,200,000
s on sale and leaseback 800,000
d depreciation 3,000,000
Office building 8,000,000

4,200,000
5,000,000
(800,000)
10
ed by rentals below market/Amortization (80,000)

330,000
250,000
80,000

/Rent payable 250,000


Cash 250,000

250,000
Prepaid rent/Rent payable 250,000

e and leaseback 80,000


Deferred loss on sale and leaseback 80,000
Problem 10 - Determining whether an arrangement contains a lease

a. The arrangement does not depend on a specific asset. This is because it is economically feasible and practical fo
by providing use of more than one plant. A specific asset has therefore not been identified either explicitly or impl

Payments under the contract may be unavoidable because it is a take-or-pay arrangement and the purchaser ma
but the arrangement does not convey a right to use the asset. Rivery Valley does not have the right to control the
the ability or right to operate the asset in a manner it determines (or to direct others to do so on its behalf), and it
arrangement does not contain a lease. No specific asset has been identified.

b. Royal Canterbury's plant is explicitly identified in the arrangement, but it has the right to fulfil the arrangement by
it owned. However, to do so for any extended period of time would be uneconomical. Royal Canterbury must stan
is required to pay a fixed price per unit for the actual quantity taken. Even if River Valley's needs are such that the
they still pay only for the actual quantity taken.

Royal Canterbury has the right to sell the component parts to other customers and has a history of doing so by s
expected that parties other than the purchaser will take more than an insignificant amout of the component parts

Royal Canterbury is responsible for repairs, maintenance, and capital expenditures of the plant.

The arrangement does not contain a lease. The right to control the use of an underlying asset is not conveyed.

c. The fulfilment of the arrangement depends on the use of a specific asset, the tooling. Rivery Valley obtained the
presented, the likelihood is remote that one or more parties other than River Valley will take more than an insignif
estimated capacity of the tooling equipment corresponds to the total production of the finished product units prod
substantially all of the output produced using that tooling.

As the pricing is based on increasing efficiencies and economies of scale, it is not equal to the current market pri
The arrangement contains a lease. River Valley will have to determine whether it is a finance or operating lease.
s economically feasible and practical for Royal Canterbury to fulfil the arrangement
been identified either explicitly or implicitly.

ay arrangement and the purchaser may in fact take all the output of a single plant
y does not have the right to control the use of the underlying asset. It does not have
ct others to do so on its behalf), and it does not control physical access. The

s the right to fulfil the arrangement by shipping the component parts from another plant
onomical. Royal Canterbury must stand to deliver a minimum quantity. River Valley
River Valley's needs are such that they do not need the stated minimum quantity,

ers and has a history of doing so by selling in the replacement parts market, so it is
nificant amout of the component parts produced at Royal Canterbury's plant.

nditures of the plant.

an underlying asset is not conveyed.

he tooling. Rivery Valley obtained the right to use the tooling because, on the facts
er Valley will take more than an insignificant amount of the tooling's output. As the
ction of the finished product units produced by River Valley, River Valley takes

t is not equal to the current market price as of the time of delivery of the output.
ther it is a finance or operating lease.

Das könnte Ihnen auch gefallen