Chapter 13 Ia2
Chapter 13 Ia2
Chapter 13 Ia2
TECHNICAL KNOWLEDGE
Accounting considerations
a. Gross investment - This is equal to the gross rentals for the entire lease term plus the absolute
amount of the residual value, whether guaranteed or unguaranteed.
b. Net investment in the lease - This is equal to the cost of the asset plus any initial direct cost
paid by the lessor.
c. Unearned interest income - This is the difference between the gross investment and net
investment in the lease.
d. Initial direct cost - In a direct financing lease, the initial direct cost paid by the lessor is added
to the cost of the asset to get the net investment in the lease.
The initial direct cost would effectively spread the initial direct cost over the lease term and
reduce the amount of interest income.
The initial problem is the determination of the annual rental which will give the lessor a fair rate
of return on the net investment in the lease.
The procedure is to divide the "net investment in the lease to be recovered from rental" by
present value factor of an annuity of 1 for a number of periods using a desired rate of return to
get the annual rental.
Computation
The annual rental is computed by dividing the amount of P1,518,650 by the present value factor,
3.0373, of an annuity of 1 for 4 years at 12%, or P500,000.
Cash 500,000
Lease receivable 500,000
Table of amortization
The unearned interest income of P431,350 is recognized over the lease term following the
effective interest method.
Date Payment Interest Principal Present value
Jan. 1, 2020 1,518,650
Dec. 31, 2020 500,000 182,238 317,762 1,200,888
Dec. 31, 2021 500,000 144,107 355,893 844,995
Dec. 31, 2022 500,000 101,399 398,601 446,394
Dec. 31, 2023 500,000 53,606 446,394 -
2020
Dec. 31 Unearned interest income 182,238
Interest income 182,238
2021
Dec. 31 Unearned interest income 144,107
Interest income 144,107
The inclusion of the initial direct cost in the net investment in lease will have the effect of
spreading the initial direct cost over the lease term and reduce the interest income from the
finance lease.
Gross rentals 2,000,000
Net investment in the lease 1,584,950
Unearned interest income` 415,050
Consequently, the initial direct cost would decrease implicit interest rate in the lease.
The problem therefore is the determination of the reduced implicit interest rate.
The original implicit interest rate of 12% cannot be applied anymore because of the added initial
direct cost.
Journal entries
Machinery (initial direct cost) 66,300
Cash 66,300
Lease receivable 2,000,000
Machinery 1,584,950
Unearned interest income 415,050
The annual collection of the rental is recorded as:
Cash 500,000
Lease receivable 500,000
The unearned interest income of P415,050 is recognized as income over the lease term following
the effective interest method of amortization.
Table of amortization
Date Payment Interest Principal Present value
Jan. 1, 2020 1,584,950
Dec. 31, 2020 500,000 158,495 341,505 1,243,445
Dec. 31, 2021 500,000 124,344 375,656 867,789
Dec. 31, 2022 500,000 86,779 413,221 454,568
Dec. 31, 2023 500,000 45,432 454,568 -
Journal entries
The recognition of interest income for the first two years is recorded as:
2020
Dec. 31 Unearned interest income 158,495
Interest income 158,495
2021
Dec. 31 Unearned interest income 124,344
Interest income 124,344
If a statement of financial position is prepared by the lessor on December 31, 2020, the lease
receivable of P1,500,000 would be reported as partly current and partly noncurrent.
Current portion
Lease receivable 500,000
Unearned interest income (124,344)
Carrying amount 375,656
Noncurrent portion
Lease receivable 1,000,000
Unearned interest income ( 132,211)
Carrying amount 867,789
IFRS 16, paragraph 67, states that lessors shall recognize assets held under a finance lease as a
receivable at an amount equal to the net investment in the lease.
Note that the unearned interest income which is realizable within one year from December 31,
2020 is deducted from the current lease receivable.
The remaining portion is deducted from the noncurrent lease receivable.
Unearned interest income 415,050
Realized in 2020 (see table) 158,495
Balance, December 31, 2020 256,555
Realizable in 2021 124,344
Realizable beyond 2021 132,211
The machinery will revert to the lessor at the end of the lease term because there is neither a
transfer of title nor a purchase option.
The problem is the determination of the annual rental. The annual rental is payable at the end of
each year with the first payment on December 31, 2020. The relevant present value factors are:
PV of 1 at 10% for 4 periods .6830
PV of an ordinary annuity of 1 at 10% for 4 periods 3.1699
Cost of machinery 3,194,410
Present value of residual value (500,000 x .683) (341,500)
Net investment to be recovered from rental 2,852,910
Divide by PV of an ordinary annuity of 1 at
10% for 4 periods 3.1699
Annual rental 900,000
Note that the present value of the residual value is deducted from the cost of the asset if the
machinery will revert to the lessor at the end of the lease term.
Otherwise, if the machinery will not revert to the lessor at the end of the lease term, the residual
value is completely ignored.
Gross rentals (900,000 x 4) 3,600,000
Residual value (whether guaranteed or unguaranteed) 500,000
Gross investment 4,100,000
Cost of machinery - net investment (3,194,410)
Unearned interest income 905,590
Table of amortization
Date Payment Interest Principal Present value
1/1/2020 3,194,410
12/31/2020 900,000 319,441 580,559 2,613,851
12/31/2021 900,000 261,385 638,615 1,975,236
12/31/2022 900,000 197,524 702,476 1,272,760
12/31/2023 900,000 127,240 772,760 500,000
Interest is equal to the preceding present value times the interest rate. Thus, for 2020, P3,194,410
x 10% equals P319,441.
Principal is the portion of the rental after deducting interest.
Thus, for 2020, P900,000 minus P319,441 equals P580,559.
Present value equals the balance of the present value minus the principal payment.
Thus, on December 31, 2020, P3,194,410 minus P580,559 equals P2,613,851.
Accounting problem
The accounting problem is when the fair value of the machinery is P400,000 which is lower than
the residual value of P500,000
Under the guaranteed scenario, the lessee will pay for the difference. The journal entry of the
lessor is:
Cash 100,000
Machinery 400,000
Lease receivable 500,000
Under the unguaranteed scenario, the lessor shall recognize a loss for the difference.
Loss on finance lease 100,000
Machinery 400,000
Lease receivable 500,000
Note that the rental is payable in advance at the beginning of each year. Thus, the "annuity of 1
in advance factor" is used in the computation.
Gross rentals (1,000,000 x 4 years) 4,000,000
Residual value-guaranteed 400,000
Gross investment 4,400,000
Net investment -cost of machinery 3,760,100
Unearned interest income 639,900
Journal entries
2020
Jan. 1 Lease receivable 4,400,000
Machinery 3,760,100
Unearned interest income 639,900
1 Cash 1,000,000
Lease receivable 1,000,000
2021
Jan. 1 Cash 1,000,000
Lease receivable 1,00,000
Dec. 31 Unearned interest income 203,611
Interest income 203,611
2022
Jan. 1 Cash 1,000,000
Lease receivable 1,00,000
Dec. 31 Unearned interest income 123,972
Interest income 123,972
2023
Jan. 1 Cash 1,000,000
Lease receivable 1,00,000
Dec. 31 Unearned interest income 36,307
Interest income 36,307
2024
Jan. 1 On this date, the fair value of the machinery is P300,000 only. Since the
guaranteed residual value is P400,000, the lessee will pay for the difference of
P100,000.
Cash 100,000
Machinery 300,000
Lease receivable 400,000
Table of amortization
Date Payment Interest Principal Present value
1/1/2020 3,449,600
1/1/2020 800,000 - 800,000 2,649,600
1/1/2021 800,000 211,968 588,032 2,061,568
1/1/2022 800,000 164,925 635,075 1,426,493
1/1/2023 800,000 114,119 685,881 740,612
1/1/2024 800,000 59,388 740,612 -
Interest is equal to the preceding present value times the interest rate. The first rental payment on
January 1, 2020 pertains to principal only.
Thus, on January 1, 2021 the interest is equal to P2,649,600 times 8% or P211,968. This interest
income pertains to 2020.
Principal is the portion of the rental payment minus the interest. Thus, on January 1, 2021,
P800,000 minus P211,968 equals P588,032.
Present value is the balance of the present value minus the principal payment. Thus, on January
1, 2021, P2,649,600 minus P588,032 equals P2,061,568.
2020
Jan. 1 Lease receivable 4,000,000
Machinery 3,449,600
Unearned interest income 550,400
1 Cash 800,000
Lease receivable 800,000
2021
Jan. 1 Cash 800,000
Lease receivable 800,000
Dec. 31 Unearned interest income 164,925
Interest income 164,925
QUESTIONS
1. What are the two classifications of finance lease on the part of the lessor?
2. Explain a direct financing lease.
3. Distinguish direct financing lease from sales type lease.
4. Explain the following in a direct financing lease:
a. Gross investment
b. Net investment
c. Unearned interest income
5. What is the treatment of initial direct cost paid by the lessor in a direct financing lease?
6. What is the formula in computing annual rental?
7. Explain why the residual value is ignored in the computation of annual rental if the underlying
asset will not revert to the lessor at the end of lease term.
8. What is the method in recognizing interest income in a direct financing lease?
9. Explain the "trial and error" or interpolation approach of determining the implicit interest rate
if an initial direct cost is paid by the lessor in a direct financing lease.
10. Explain the presentation of the lease receivable in the statement of financial position.
PROBLEMS
Problem 13-1 (IAA)
Iceberg Company is in the business of leasing new sophisticated equipment.
At the beginning of current year, the an equipment was delivered to a lessee under a direct
financing lease with the following provisions:
Cost of equipment 3,390,000
Annual rental payable at the end of year 600,000
Useful life and lease term 10 years
Implicit interest rate 12%
Present value of an ordinary annuity of 1 at 12% for 10 years 5.650
Present value of an ordinary annuity of 1 at 11% for 10 years 5.889
The entity incurred and paid initial direct costs of P143,400 in negotiating and arranging the
lease.
The equipment will revert to Iceberg Company at the end of the lease.
Required:
1. Compute the total financial revenue to be recognized over the lease term.
2. Determine the new implicit rate that will be used in computing interest income.
3. Prepare journal entries on the books of Iceberg Company for the current year.
Required:
1. Compute the total financial revenue,
2. Prepare a table of amortization for the lease receivable and interest income.
3. Prepare journal entries for 2020 and 2021.
4. Prepare journal entries for 2027.
5. Prepare journal entry on January 1, 2028 to record the return of the equipment from the lessee.
The fair value of the equipment on this date is P500,000.
Required:
1. Compute the annual rental payable in advance required to yield the desired return.
2. Prepare an amortization schedule for the lease receivable.
3. Prepare journal entries for 2020.
4. Prepare journal entry to recognize the interest income for 2025.
5. Prepare journal entry on December 31, 2025, end of six years, to record the return of machine
to the lessor.
The fair value of the machine on this date is the same as the unguaranteed residual value.
Required:
1. Compute the total financial revenue.
2. Prepare an amortization schedule for the lease receivable and interest income.
3. Prepare journal entries for 2020, 2021, 2022 and 2023.