Академический Документы
Профессиональный Документы
Культура Документы
doc Page 1 of 19
FAR EASTERN UNIVERSITY – MANILA
PRACTICAL ACCOUNTING PROBLEMS 1
LEASES
Lease. An agreement whereby the lessor conveys to the lessee in return for payment the right to use an asset for an agreed period of
time.
Finance lease (lease purchase). A lease that transfers substantially all the risks and rewards of ownership of an asset. Title need not
necessarily be eventually transferred.
Operating lease. A lease that is not a finance lease. It is a rental approach in the sense that the periodic rental is simply recognized as
rent expense ( on lessee’s books) and rent income (on lessor’s books)
Minimum lease payments. The payments over the lease term that are required to be made. For a lessee, this includes any amounts
guaranteed to be paid; for a lessor, this includes any residual value guaranteed to the lessor.
Classification of Lease
Lessor Lessee
Operating Lease Operating Lease
Finance Lease Finance Lease
1. Sales – type Lease
2. Direct Financing Lease
Finance lease
Whether a lease is a finance lease or an operating lease depends on the substance of the transaction rather than the
form. Situations that would normally lead to a lease being classified as a finance lease include the following:
No Is the lease contract non-cancelable? The lease transfers ownership of the asset to the lessee by the end of the lease term;
Yes
The lessee has the option to purchase the asset at a price which is expected to be
sufficiently lower than fair value at the date the option becomes exercisable
Is ownership transferred by the end of the
vdjksjkjkdjcacacacancelable Yes that, at the inception of the lease, it is reasonably certain that the option
lease term?
will be exercised;
No At the inception of the lease, the present value of the minimum lease
Does the lease contain a bargain purchase payments amounts to at least substantially all of the fair value of the
Yes
option? leased asset; (Under American Standard, at least 90% of the fair value
of the leased asset) Minimum Lease Payment – the payments over
No the lease term that the lessee can be required to make, excluding
Is the lease term form a major part of the Yes contingent rent, cost for services and taxes to be paid and
asset’s useful life? reimbursed to the lessor, together with guaranteed residual value
and bargain purchase option.
No The lease term is for the major part of the economic life of the asset, even
Is the present value of minimum lease
Yes if title is not transferred; (Under American Standard, at least 75% of the
payments greater than or substantially economic life of the asset) and
equal to asset’s fair value?
Other Criteria:
No The lease assets are of a specialized nature such that only the lessee can
Is the asset so special in nature that only Yes use them without major modifications being made.
the lessee can use it without modification? If the lessee can cancel the lease, the lessor’s losses associated with the
cancellation are borne by the lessee.
No Gains and losses from the fluctuation in the fair value of the residual
accrue to the lessee, for example, in the form of a rent rebate equaling
Operating Lease Finance Lease most of the sales proceeds at the end of the lease.
The lessee has the ability to continue the lease for a secondary
period at a rent that is substantially lower than market rent.
Lessee Lessor
Rent expense/Rental receipts Rent expense – lessee does not record the Rental receipts – recognized as rental revenue
leased asset; instead, the periodic rental of a SL basis
payment is recognized as rent expense on a
straight line basis
Free rent/ Uneven payments Rental expense is still recognized by lessee on Rental revenue is still recognized by lessor on a
a SL basis and is prorated over full term of SL basis and is prorated over full term of lease
P1 - 46
413889810.doc Page 2 of 19
Lessee Lessor
lease
Lease bonus Treated as prepaid rent and amortized as Treated as Unearned rent by lessor and
rental expense over the lease-term on a SL amortized as rental revenue over the lease term
basis on a SL basis
Security deposits If refundable is treated as a receivable (asset) If refundable is treated as a payable (liability) by
by the lessee until the deposit is returned to the the lessee until the deposit is returned to the
lessee lessee
7. Initial direct cost ( added to the Not applicable Deferred initial direct cost xxx
carrying amount of the leased asset Cash xxx
and recognized as an expense over the
lease term of the same basis as the Amortization of IDC xxx
lease income) Deferred initial direct cost xxx
P1 - 46
413889810.doc Page 3 of 19
Note of Guaranteed and Unguaranteed Residual Value: (Computation for Present Value)
Note: the guaranteed residual value is not included in the lease liability if it is guaranteed by a third party (lessee not
included) ( lessor included)
* The discount rate is the interest rate implicit in the lease, if determinable,
Otherwise the lessee’s incremental borrowing rate.
Note:
a. BPO ( There is a bargain purchase option if the option price is less than the fair value of
the asset upon the option exercise date).
b. Guaranteed RV is not included,(if guaranteed is not related to the lease contract) or
if there is no indication that the third party is related to the lessee.
P1 - 46
413889810.doc Page 4 of 19
Accu. Depreciation - leased property Xxx
4. To record transfer of ownership of the leased property at the end of the lease term
Asset xxx
Accu. Depreciation – leased property xxx
Leased property under finance lease Xxx
5. To record the exercise of the bargain purchase option upon lease expiration
Asset xxx
Accu. Depreciation – lease property xxx
Lease liability xxx
Interest expense xxx
Cash xxx
Leased property under finance lease xxx
6. To record return of the leased asset to the lessor if the bargain purchase option is not exercised
Accumulated depreciation – leased asset xxx
Leased liability xxx
Interest expense xxx
Loss on finance leased ( Book value of leased asset minus lease liability balance) xxx
Leased asset Xxx
7. To record return of the leased asset to the lessor upon leased expiration and there is guaranteed residual value (GRV)
a. if the residual value of leased asset is EQUAL to its fair value upon lease expiration, then no payment of GRV of the lessor.
b. if the fair value of leased asset is LESSER than the GRV upon lease expiration, then the lessee pays the difference between the
GRV and the fair value of leased asset to the lessor.
Liabilities
Current liabilities:
Obligations under finance lease
Noncurrent liabilities:
Obligations under finance lease
P1 - 46
413889810.doc Page 5 of 19
Summary:
1. Lessors shall recognized a receivable at an amount equal to the net investment in the lease
2. The lease payment receivable is treated by the lessor as repayment of the principal and finance income
3. The finance income is allocated over the lease term using the effective interest method
4. Initial direct cost are treated as follows:
a. For finance lease other than those involving manufacturer dealer lessor – initial direct cost are included in the initial
measurement of the finance lease receivable and reduce the amount of income recognized over the lease term
b. Cost incurred by manufacturer or dealer lessors in connection with negotiating and arranging finance lease are recognized
as expense when selling profit is recognized
5. Manufacturer or dealer lessor recognizes two types of income:
a. selling profit or loss
b. finance income over the lease term
Cost vs. FV of leased asset - Cost = FMV - Cost is not equal to FMV
- Equal to the gross rental for the entire - Equal to the gross rentals for the entire
term plus the absolute amount of the lease term plus the absolute amount of the
residual value, whether guaranteed or residual value, whether guaranteed or
unguaranteed unguaranteed.
- Equal to the cost of the asset plus any - Equal to the present value of the gross
initial direct cost paid by the lessor rentals plus the present value of the
residual value, whether guaranteed or
unguaranteed.
Unearned interest income - The total financial revenue of the lessor - The total financial revenue of the lessor
which is the difference between the gross which is the difference between the gross
investment and net investment in the lease investment and net investment in the lease.
- Sale as direct financing lease
Initial direct cost - The initial direct cost paid by the lessor is - Expensed immediately is a sales type
added to the cost of the asset to get the lease as component of cost of sales.
net investment in the lease. (added to net (added to cost of sales)
investment in the lease)
- This would effectively spread the initial
direct cost over the lease term and reduce
the amount of interest income.
- The interest implicit in the lease is
recomputed so as to include the initial
direct cost in the measurement of the
receivable.
Notes:
* Interest rate implicit in the lease is used in PV calculations
** Initial direct costs are capitalized and allocated over the lease term. Likewise, IDC reduces the implicit interest rate to the lessor.
Legend:
FMV – fair market value PV – present value
MLP – minimum lease payment IDC – initial direct cost
URV – unguaranteed residual value CGS – cost of goods sold
P1 - 46
413889810.doc Page 6 of 19
Cash Xxx
MLP Receivable Xxx
Note : * Unearned interest income is amortized over the lease term based on a pattern reflecting a constant periodic rate of return on
the lessor’s net investment in the finance lease ( effective interest method).
COMPUTATIONS
1. Direct Finance Lease with Initial Direct Cost
a. The initial direct cost should be added to the cost of the asset to determine the net investment.
Cost of asset Xxx
Add: Initial direct cost Xxx
Net investment in the lease Xxx
Note: The present value of the residual value is IGNORED in computing the net investment if the asset will NOT revert to the lessor at
the end of the lease term.
Note : if the leased asset will not revert to the lessor at the end of the lease term because the lease provides for a transfer of title to the
lessee, the residual value is completely ignored in the computation of the annual rental and the unearned interest income.
P1 - 46
413889810.doc Page 7 of 19
Note: * unearned interest income is amortized over the lease term based on a pattern reflecting a constant periodic rate of return on
the lessor’s net investment in the finance lease ( effective interest method).
COMPUTATIONS
1. The lease receivable and unearned interest income are the same whether the scenario is guaranteed or
unguaranteed residual value.
Gross rentals Xxx
Add: guaranteed/unguaranteed residual value Xxx
Lease receivable - gross investment Xxx
PV of gross rentals
Add: PV of residual value Xxx
Total present value - net investment Xxx
Xxx
a. Under the “guaranteed residual value scenario,” the present value of the guaranteed residual value is
included in the sales revenue because the lessor knows that the entire asset has been sold.
Sales ( equal to the total PV PLUS guaranteed residual value)
or FMV of the asset (whichever is lower) Xxx
Less: cost of sales - cost of machinery (xxx)
Less: initial direct cost (xxx)
Gross income Xxx
b. Under the “unguaranteed residual value scenario,” the present value of the unguaranteed residual value is not
included in the sales revenue.
Sales ( equal to present value of gross rentals ONLY) Xxx
Less: cost of sales - cost of machinery MINUS unguaranteed
residual value (xxx)
Less: initial direct cost (xxx)
Gross income Xxx
NOTE: The present value of the unguaranteed residual value is deducted from the cost of the leased asset in computing cost of sales
because this portion of the leased asset is in effect “not sold” in the sense that the lessor will be receiving backed at the end of the
lease term the leased asset with unguaranteed residual value.
P1 - 46
413889810.doc Page 8 of 19
b. Sales price below fair value – an profit or loss is recognized immediately except that if loss is
compensated for by future lease payments at below market price, the loss is deferred and
amortized in proportion to the lease payments over the period the asset is expected to be used
c. Sales price above fair value – excess over fair value shall be deferred and amortized over the
period the asset is expected to be used and the excess of the fair value over the carrying amount is
an outright gain
Pro-forma entries
Seller-Lessee's books Buyer- Lessor's books
To record the sale of asset Cash xxx Equipment xxx
Accumulated depreciation xxx Cash xxx
Equipment Xxx
Deferred gain on sale and leaseback xxx
To record the leaseback as finance lease Equipment - leased asset xxx Lease receivable xxx
Lease liability Xxx Equipment xxx
Unearned interest income xxx
To record the periodic rental payment Interest expense xxx Cash xxx
Lease liability xxx Unearned interest income xxx
Cash Xxx Leased receivable xxx
Interest income xxx
P1 - 46
413889810.doc Page 9 of 19
SP
Deferred
Pro-forma Entries:
Seller-Lessee's books Buyer- Lessor's books
To record the sale of asset Cash Xxx Equipment xxx
Accumulated depreciation Xxx Cash xxx
Equipment xxx
Gain on sale of leaseback xxx
To record the periodic rental payment Rent expense Xxx Cash xxx
Cash xxx Rent income xxx
Exercises
Exercise No. 1 (Operating Lease)
Lessor Company purchased a machine on January 1, 2010, for P1,250,000 for the express purpose of leasing it. The machine was
expected to have a 9-year life from January 1, 2010, no salvage value, and to be depreciated on a straight-line basis. On March 1,
2010, Lessor leased the machine to Lessee Company for P300,000 a year for a 4-year period ending February 28, 2014. The
appropriate interest rate is 12% compounded annually. Lessor paid a total of P15,000 for maintenance, insurance, and property taxes
on the machine for the year ended December 31, 2010. Lessee paid P300,000 to Lessor on March 1, 2010. Lessor retains title to the
property and plans to lease it to someone else after the 4-year lease period.
Required: Prepare the 2010 journal entries relating to the lease on (1) Lessor Company’s books and (2) Lessee Company’s books.
SOLUTION GUIDE:
LESSOR'S BOOKS
Debit Credit
To purchase of machine
Machinery 1,250,000
Cash 1,250,000
To record depreciation
Depreciation 138,889
Accumulated depreciation 138,889
LESSEE'S BOOK
Debit Credit
To record payment of advance rental
Rent expense 300,000
P1 - 46
413889810.doc Page 10 of 19
Cash 300,000
1. On January 1, 2010, Jacklyn Company signed a 3-year operating lease for office space at P3,000,000 per year. The lease included
a provision for additional rent of 10% of annual company sales in excess of P15,000,000. Jacklyn Company’s sales for the year ended
December 31, 2010 amounted to P20,000,000. Upon execution of the lease, Jacklyn Company paid P1,200,000 as a bonus for the
lease.
What is the rent expense for the year ended December 31, 2010?
a. P3,500,000 b. P5,400,000 c. P3,900,000 d. P4,700,000
2. On July 1, 2010, Rinna Company leased office space for five years at P150,000 a month. On that date, Rinna Company paid the
lessor the following amounts:
Rent security deposit P350,000
First month's rent 150,000
Last month's rent 150,000
Nonrefundable reimbursement for modifications to the leased premises 900,000
Rinna Company made timely rental payments from August 1 through December 1, 2010.
What portion of payments to the lessor should Rinna have recognized as deferred to years beyond 2010?
a. P1,400,000 b. P1,310,000 c. P1,250,000 d. P500,000
3. As an inducement to enter a lease, a lessor grants to Rose Company, a lessee, six months of free rent under a five-year operating
lease. The lease is effective on July 1, 2010, and provides for monthly rental of P150,000 to begin January 1, 2011.
In the income statement for the year ended June 30, 2011, what amount should be reported as rent expense?
a. P1,800,000 b. P1,620,000 c. P810,000 d. P900,000
4. On October 1, 2010, Kim Company leased office space at a monthly rental of P300,000 for 10 years expiring September 30, 2020.
As an inducement for Kim Company to enter into the lease, the lessor permitted Kim Company to occupy the premises rent-free from
October 1 to December 31, 2010.
For the year ended December 31, 2010, what amount should Kim record rent expense?
a. P900,000 b. P292,500 c. P877,500 d. 0
5. On January 1, 2010, Natasha Company leased a building to a lease under an operating lease for three years at P4,800,000 per
year, payable the first day of each lease year. Natasha Company paid P600,000 to a real estate broker as a finder’s fee. The building
is depreciated P500,000 per year. Natasha Company incurred property tax expense totaling P100,000 for 2010.
6. Zara Company purchased a new machine for P6,000,000 on January 1, 2010 for the purpose of leasing it. The machine has an
estimated 10-year life. On April 1, 2010, Zara Company leased the machine to a lessee for three years at a monthly rental of P400,000.
The lessee paid the rental for one year of P4,800,000 on April 1, 2010 and additionally paid P900,000 to Zara Company as a lease
bonus to obtain the three-year lease. On April 1, 2010, Zara Company incurred initial direct cost of P300,000.
What is the net rental income on this leased asset for 2010?
a. P3,150,000 b. P4,350,000 c. P3,200,000 d. P4,400,000
7. On July 1, 2009, Helen Company leased an equipment to another entity under a 3-year operating lease. Total rent for the lease
term is P3,600,000, payable P50,000 monthly for the first lease year, P75,000 monthly for the second lease year and P175,000 monthly
for the third lease year. All payments were made when due.
In Helen Company’s June 30, 2011 statement of financial position, what amount should be reported as accrued rent receivable?
a. P2,100,000 b. P1,200,000 c. P900,000 d. 0
8. On January 1, 2010, Mineriza Company leased a building to another entity under a 10-year operating lease at an annual rental of
P1,000,000. At the inception of the lease, Mineriza Company received P4,000,000 covering the first two year’s rent of P2,000,000 and
a security deposit of P2,000,000. The deposit will be applied to payment of rent for the last two years of the lease.
What portion of the P4,000,000 should be shown as current and noncurrent liability, respectively?
a. P2,000,000 and P1,000,000 c. P1,000,000 and P2,000,000
b. P2,000,000 and P2,000,000 d. 0 and P3,000,000
P1 - 46
413889810.doc Page 11 of 19
the equipment is 12 years. Lessee uses the calendar year for reporting purposes and straight-line depreciation for other equipment. In
addition, the following information about the lease is also available:
REQUIRED:
1. Prepare the 2010 journal entries relating to the lease on the books of Lessee (Round off present value factors to four decimal
places).
2. Prepare the journal entry to record the exercise of the purchase option.
3. Prepare the journal entry at the end of the lease term if the purchase option is not exercised.
SOLUTION GUIDE:
Debit Credit
January 1, 2010
To recognize asset and liability
Equipment under finance lease
Finance lease liability 244,868
To record depreciation
Depreciation expense 20,406
Accumulated depreciation 20,406
REQUIREMENT NO. 2
Interest expense 15,386
Finance lease liability 39,614
Accumulated depreciation
Equipment
Cash 55,000
Equipment under finance lease
REQUIREMENT NO. 3
Interest expense 2,268
Finance lease liability 22,732
Accumulated depreciation 102,028
Loss on finance lease 117,840
Equipment under finance lease 244,868
Amortization schedule:
P1 - 46
413889810.doc Page 12 of 19
12/31/2014 25,000 2,269 22,731 (0)
SOLUTION GUIDE:
Debit Credit
January 1, 2010
To recognize asset and liability
Equipment under finance lease
Finance lease liability 21,200,000
To record depreciation
Depreciation expense
Accumulated depreciation
January 1, 2011
To record the second payment
Interest payable 204,000
Finance lease liability 216,000
Cash 420,000
To record depreciation
Depreciation
Accumulated depreciation
P1 - 46
413889810.doc Page 13 of 19
Amortization schedule
Date Payment Interest Principal Carrying amount
1/1/10 2,120,000
1/1/10 420,000 420,000 1,700,000
1/1/11 420,000 204,000 216,000 1,484,000
1/1/12 420,000 178,080 241,920 1,242,080
1/1/13 420,000 149,050 270,950 971,130
1/1/14 420,000 116,536 303,464 667,665
1/1/15 420,000 80,120 339,880 327,785
1/1/16 367,122 39,337 327,785 0
Raiza Company has the option to purchase the equipment on January 1, 2018 by paying P500,000 which is significantly less than the
expected fair value of the equipment on the option exercise date. There is reasonable certainty that Raiza Company will exercise the
option. On January 1, 2010, Raiza Company incurred initial direct cost of P200,000.
2. On January 1, 2010, Olivette Company leased two automobiles for executive use. The lease requires Olivette Company to make
five annual payments of P1,000,000 beginning January 1, 2010. At the end of the lease term, December 31, 2014. Olivette Company
guaranteed the residual value of the automobiles at P500,000. The lease qualifies as a finance lease. The interest rate implicit in the
lease is 10% and present value factors at 10% are as follows:
For an annuity due with 5 payments 4.17
For an ordinary annuity with 5 payments 3.79
Present value of 1 for 5 periods 0.62
3. On January 1, 2010, Gianne Company entered into a 6-year lease with a lessor. Annual lease payments of P1,200,000 including
annual executory cost of P200,000 are payable at the end of each year. Gianne Company knows that the lessor expects a 10% return
on the lease. Gainee Company has a 12% incremental borrowing rate. The equipment is expected to have an estimated useful life of
6 years. In addition, a third party guaranteed to pay the lessor a residual value of P400,000 at the end of the lease. The present value
of an ordinary annuity of 1 for 6 years at 10% is 4.35 and at 12% is 4.11. The present value of 1 at 10% for 6 periods is 0.56 and at
12% for 6 periods is 0.51.
In the December 31, 2010 statement of financial position, what is the principal amount of the lease obligation?
a. P3,785,000 b. P4,031,400 c. P4,616,800 d. P4,542,000
4. Roche Company leased machinery for 10 years, its useful life, with effect from January 1, 2010. At that date, the fair value of the
machinery was P4,900,000. Annual rentals of P700,000 are payable in advance on January 1 and the interest rate implicit in the lease
is 9%. The first rental payment was made on January 1, 2010.
What is the total lease liability (principal and interest) which Roche Company should recognize in its statement of financial position on
December 31, 2010?
a. P4,578,000 b. P4,641,000 c. P700,000 d. 0
5. On December 31, 2010, Deanne Company leased equipment under a finance lease. Annual lease payments of P400,000 are due
December 31 for 10 years. The equipment’s useful life is 10 years, and the interest rate implicit in the lease is 10%. The lease
obligation was recorded on December 31, 2010 at P2,700,000 and the first lease payment was made on that date.
What amount should Deanne Company include its current liabilities in relation to the finance lease in its December 31, 2010 statement
of financial position?
a. P130,000 b. P170,000 c. P230,000 d. P400,000
6. On January 1, 2010 Jessica Company entered into an 8-year finance lease for an equipment Jessica Company accounted from the
acquisition of the finance lease at P5,000,000, which includes a P200,000 bargain purchase option. At the end of the lease, Jessica
Company expects to exercise the bargain purchase option. The expected fair value of the equipment is P400,000 at the end of its 10-
year life. The straight line deprecation is used.
7. On January 1, 2010, Veronica Company entered into an 8-year lease for an equipment Veronica Company accounted for the
acquisition as a finance lease for P6,000,000 which includes a P600,000 guaranteed residual value. At the end of the lease, the asset
P1 - 46
413889810.doc Page 14 of 19
will revert back to the lessor. It is estimated that the asset’s fair value at the end of its 10-year useful life will be P200,000. Veronica
Company regularly uses the straight line depreciation on similar equipment.
For the year ended December 31, 2010, What amount should Veronica Company recognize as depreciation expense on the lease
asset?
a. P675,000 b. P725,000 c. P540,000 d. P580,000
Lessor Controls Corporation is in the business of leasing equipment. Lessor Controls purchased a new equipment on December 31,
2010. The equipment was delivered the same day (by prior arrangement) to Lessee investment Company, a lessee. The corporation
accountant revealed the following information relating to the lease transaction:
Cost of equipment to Lessor Controls P550,000
Estimated useful life and lease term 8 years
Expected residual value (unguaranteed) 40,000
Lessor Control’s implicit rate of interest 12%
Lessee’s incremental borrowing rate 14%
REQUIRED:
Prepare the 2010 and 2011 journal entries relating to the lease on the books of Lessor Controls and Lessee Investment Company
(Round off present value factors to four decimal places.)
Debit Credit
LESSOR'S BOOKS
December 31, 2010
Commencement of finance lease
Finance lease receivable 807,600
Equipment (cost plus initial direct cost) 550,000
Discount on FLR 257,600
LESSEE'S BOOKS
December 31, 2010
To recognize asset and liability
Equipment under finance lease
Finance lease liability 533,844
To record depreciation
Depreciation 66,731
Accumulated depreciation 66,731
P1 - 46
413889810.doc Page 15 of 19
12/31/2010 95,950 95,950 454,050
12/31/2011 95,950 54,486 41,464 412,586
12/31/2012 95,950 49,510 46,440 366,146
12/31/2013 95,950 43,938 52,012 314,134
12/31/2014 95,950 37,696 58,254 255,880
12/31/2015 95,950 30,706 65,244 190,636
12/31/2016 95,950 22,876 73,074 117,562
12/31/2017 95,950 14,107 81,843 35,719
12/31/2018 40,000 4,280 35,720 (0)
Exercise No. 5– Sales Type Lease With Residual Value (Guaranteed vs Unguaranteed Residual Value)
Account Sales Type Lease – (Will revert to the lessor Sales Type Lease – (Will not revert to the lessor upon
upon termination of the contract) termination of the contract)
Residual Value Included by the lessor – in the computation of the Ignored by the lessor – in the computation of the
unearned interest income and gross profit unearned interest income and gross profit
XYZ Company is a dealer in machinery. On January 1, 2005, a machinery was leased to another entity with the following provisions:
Annual rental payable at the end of each year P 800,000.00
Lease term 5 years
Useful life of machinery 5 years
Cost of machinery P2,000,000.00
Estimated residual value P 200,000.00
Initial direct costs paid by lessor P100,000.00
Implicit interest rate 10%
Present value of an ordinary annuity of 1 for 5 periods at 10% 3.7908
Present value of 1 for 5 periods at 10% 0.6209
At the end of the lease term on December 31, 2009, the machinery will revert to XYZ Company. The perpetual inventory system is
used. (Prepare the necessary journal entries in the books of Lessor)
Amortization Table
10% x PV Payment – Interest
P1 - 46
413889810.doc Page 16 of 19
Payment Interest Principal Present value
Jan. 1, 2005 3,156,820
Dec. 31,
2005 800,000 315,682 484,318 2,672,502
Dec. 31,
2006 800,000 267,250 532,750 2,139,752
Dec. 31,
2007 800,000 213,975 586,025 1,553,727
Dec. 31,
2008 800,000 155,373 644,627 909,100
Dec. 31,
2009 800,000 90,910 709,090 200,000 (Bal) Res. Value
Guaranteed Unguaranteed
Jan.1, 2005 Initial Direct cost
Cash
Lease receivable
Cost of sales
Sales
Unearned interest income
Inventory
Initial direct cost
Dec. 31,
2005
D Cash
Dec. 31, Unearned interest income
2005 Lease receivable
Interest income
When the lease expires on Dec. 31, 2009, the machinery will revert to the lessor.
Guaranteed Unguaranteed
Dec. 31,
2009 Inventory
Lease receivable
Assume, Dec. 31, 2009, FV of machinery is P150,000, the machinery will revert the lessor
Guaranteed Unguaranteed
Cash
Inventory
Loss on finance lease
Lease receivable
REQUIRED:
Prepare the 2010 journal entries relating to the lease on the books of Excel and Microsoft (Round off present
value factors to four decimal places).
Debit Credit
LESSOR'S BOOKS
January 1, 2010
July 1, 2010
To record the second payment
Cash 440,000
P1 - 46
413889810.doc Page 17 of 19
Finance lease receivable 440,000
LESSEE'S BOOKS
January 1, 2010
To recognize asset and liability
Equipment under finance lease 5,050,012
Finance lease liability 5,050,012
2. Neliza Company uses leases as a method of selling its products. In 2010, Neliza Company completed construction of a passenger
ferry. On January 1, 2010, the ferry was leased on a contract specifying that ownership of the ferry will transfer to the lessee at the
end of the lease period. Annual lease payments do not include executory costs. Other terms of the agreement are as folows:
Original cost of the ferry P9,000,000
Lease payments payable in advance 2,000,000
Estimated residual value 1,000,000
Implicit interest rate 12%
Date of first lease payment January 1, 2010
Lease term 10 years
Present value of an annuity due of 1 at 12% for 10 periods 6.33
Present value of 1 at 12% for 10 periods 0.32
1. What is profit on sale for 2010?
P1 - 46
413889810.doc Page 18 of 19
a. P3,980,000 b. P3,660,000 c. P7,340,000 d. P8,020,000
2. What is the interest income for 2010?
a. P1,557,600 b. P1,317,600 c. P1,279,200 d. P1,519,200
3. Carina Company is in the business of leasing new sophisticated equipment. As lessor, Carina Company expects a 12% return on its
net investment. All leases are classified as direct financing lease. At the end of the lease term, the equipment will revert to Carina
Company. On January 1, 2010, an equipment is leased to a lessee with the following information.
Cost of equipment to Carina Company P5,250,000
Residual value – unguaranteed 600,000
Annual rental payable in advance 900,000
Useful life and lease term 8 years
Implicit interest rate 12%
First lease payment January 1, 2010
4. Rissa Company acquired an asset costing P3,165,000. The asset is leased on January 1, 2010 to another entity. Five annual lease
payments are due each December 31, beginning December 31, 2010. The unguarantedd residual value of the asset at the end of the
lease term on December 31, 2014 is P500,000. The asset will revert to Rissa Company at the end of the lease term. The lessor’s
implicit interest rate is 12%. The PV of 1 at 12% for 5 periods is .57 and the PV of an ordinary annuity of 1 at 12% for 5 periods is 3.60.
What is the annual rental payment?
a. P879,166 b. P740,278 c. P800,000 d. P500,000
5. Irene Company decided to enter the leasing business. The entity acquired a specialized packaging machine for P2,300,000. On
January 1, 2010, Irene Company leased the machine for a period of six years, after which title to the machine is transferred to the
lessee. The six annual lease payments are due each January 1 and the first payment was made on January 1, 2010. The residual
value of the machine is P200,000. The lease terms are arranged so that a return of 12% is earned by Irene Company. The present
value of 1 at 12% for six periods is 0.51, and the present value of an annuity in advance of 1 at 12% for six periods is 4.60.
What is the annual lease payment payable in advance required to yield the desired return?
a. P500,000 b. P477,826 c. P383,333 d. P460,000
P1 - 46
413889810.doc Page 19 of 19
2009
July 1 Cash 540,000
(d) Accumulated Depreciation 350,000
2009 Equipment 800,000
July 1 Cash
Gain on Sale Leaseback - 50,000
Accumulated Depreciation
Unearned Profit on Sale Leaseback 350,000 40,000
Deferred Loss on Sale Leaseback 100,000
1 Rent Equipment
Expense 80,000 800,000
Cash 80,000
1 Rent Expense 80,000
Dec. 31 Cash
Prepaid Rent 40,000 80,000
Rent Expense 40,000
Dec. 31 Prepaid Rent 40,000
31 Rent Profit
Unearned Expense
on Sale Leaseback 5,000 40,000
Profit on Sale Leaseback 5,000
Rent(40,000/4)
Expense x 6/12 12,500
(c) Deferred Loss on Sale Leaseback 12,500
2009 100,000 x 6/48 = 12,500
July 1 Cash 400,000
Accumulated Depreciation 350,000 QUIZZER -
Loss on Sale Leaseback 50,000 LEASEBACK
Equipment 800,000
1. On December 31, 2010,
1 Rent Expense 80,000 Carmedia Company sold
Cash 80,000 machine to another entity
and simultaneously leased it
Dec. 31 Prepaid Rent 40,000 back for one year.
Rent Expense 40,000 Pertinent information at
this date follows:
In Carmedia Company’s 2010 income statement, what amount of revenue from sale of this machine should be reported?
a. P341,000 b. P300,000 c. P41,000 d. 0
2. On December 31, 2010, Geraldine Company sold an equipment with an estimated remaining useful life of 10 years. At the same
time, Geraldine Company leased back the equipment for 2 years. The leaseback is an operating lease.
Sales price P7,500,000
Carrying amount 5,000,000
Fair value of equipment on date of sale 6,000,000
What amount of gain should Geraldine Company report in its 2010 income statement?
a. P2,500,000 b. P1,500,000 c. P1,000,000 d. P1,750,000
3. On January 1, 2010, Lorene Company sold a machinery to another entity. Lorene Company leased back the machinery for 12 years
for its use in the new farm that it is developing. The annual lease payment is P700, 000 on January 1 of each year. The sales price of
the machinery was P5, 000,000 while the carrying amount as of the date of the sale was P3, 500,000. The engineers have estimated
that the remaining economic life of the equipment is 15 years. Lorene Company is a wholly owned subsidiary of a US company. It is
required to follow US GAAP in its reporting package for consolidation.
In its reporting package for use in consolidation with the US parent company, what should Lorene Company report respectively as gain
from sale of the equipment for 2010 and total finance cost over the lease term?
a. P1,500,000 and P3,400,000 c. P1,500,000 and P4,900,000
b. P100,000 and P3,400,000 d. P125,000 and P3,400,000
4. On January 1, 2010, Dominique Company sold equipment it had recently purchased to an unaffiliated entity for P5, 700,000. The
equipment had a carrying amount of P4, 500,000 and a remaining life of five years. On that same day, Dominique Company leased the
equipment at P1, 350,000 per year payable in advance for a 5-year period. The lessor’s implicit interest rate in the lease is 10%.
Dominique Company uses the double declining balance method of depreciation.
What is the unearned income on the sale and leaseback on December 31, 2010?
a. P1,200,000 b. P960,000 c. P720,000 d. 0
P1 - 46