need to know / leases - project update - BDO International
need to know / leases - project update - BDO International
need to know / leases - project update - BDO International
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
LEASES - A PROJECT UPDATE<br />
17<br />
Example<br />
A lease contains the following key terms:<br />
––<br />
Lease term: 4 years<br />
––<br />
Expected life of the leased asset: 10 years<br />
––<br />
Lease payments: CU502, annually, made at the end of each year<br />
––<br />
Interest rate charged <strong>to</strong> the lessee: 2.84%<br />
––<br />
Fair value of leased asset on commencement of the lease: CU4,040<br />
––<br />
Carrying amount of the leased asset on commencement of the lease: CU3,840<br />
––<br />
Expected carrying amount of the leased asset at the end of the lease term: CU4,040*6/10=CU2,424.<br />
The effect on the lessor’s statements of financial position and comprehensive income is as follows:<br />
Periods 0 1 2 3 4<br />
Balance sheet<br />
Lease receivable 1,873 (1) 1,424 (8) 963 488 0<br />
Gross residual asset 2,167 (2) 2,229 (7) 2,292 2,357 2,424<br />
Deferred profit (107) (5) (107) (107) (107) (107)<br />
Net residual asset 2,060 (3) 2,121 2,185 2,250 2,317<br />
Income statement<br />
Day 1 profit 93 (4)<br />
Interest income (6) 53 (6) 40 27 14<br />
Accretion income 62 (7) 63 65 67<br />
Total income 93 115 103 92 81<br />
(1) Present value of lease payments (n=4, payment=502, I=2.84%). Subsequently measured by using the effective interest<br />
method.<br />
(2) Represents the Expected carrying amount at the end of lease term at present value discounted by the incremental<br />
interest rate.<br />
(3) Carrying amount of asset less derecognised part of asset (3,840-1,780=2,060).<br />
The part of the asset that is derecognised in the lease is calculated by multiplying the carrying amount of the asset<br />
by the ratio between the present value of the lease payment (e.g. the fair value of the derecognised part) and the all<br />
asset’s fair value (3,840x1,873/4040=1,780).<br />
(4) Profit on partial derecognition is measured as the difference between the present value of lease payments (1,873) and<br />
the derecognised part of the asset (1,780).<br />
(5) Deferred profit is the difference between the gross residual asset (2,167) and the net residual asset (2,060) at lease’s<br />
commencement.<br />
(6) Lease receivable at beginning of a period multiplied by the interest rate (1,873x2.84%=38).<br />
(7) Subsequently the gross residual asset is measured in a manner similar <strong>to</strong> effective interest rate. The carrying<br />
amount at beginning of the period is multiplied by (1+ interest rate) (2,167x1.0284=2,229). The accretion income is<br />
2.84%x2,167=62.<br />
(8) Calculated by using the effective interest method (1,873x1.0284–502=1,424).