PV Calcution Sheet | |||||
Year | Payment | Discount Factor@22% | Present Value | ||
0 | 40000 | 40,000.00 | |||
1 | 120000 | 0.819672131 | 98,360.66 | ||
2 | 120000 | 0.6718 | 80,616.00 | ||
3 | 120000 | 0.5507 | 66,084.00 | ||
4 | 180000 | 0.4514 | 81,252.00 | ||
3,66,312.66 | |||||
Lease Liability | |||||
Year | Opening Balance | Interest Exp | Payment | Closing Balance | |
0 | 3,66,312.66 | 40000 | 3,26,312.66 | ||
1 | 3,26,312.66 | 71788.78426 | 120000 | 2,78,101.44 | |
2 | 2,78,101.44 | 61182.3168 | 120000 | 2,19,283.76 | |
3 | 2,19,283.76 | 48242.4265 | 120000 | 1,47,526.18 | |
4 | 1,47,526.18 | 32473.76033 | 180000 | (0.06) | |
At 01/01/2011 Financial Statement Shown as Follows | |||||
Financial Asset | 3,66,312.66 | ||||
Financial Liabilities | 3,26,312.66 | ||||
31-12-11 | Financial Asset | 3,66,312.66 | Financial Liablity | 3,26,312.66 | |
(-)IDC | 40,000.00 | Lease Liability prinicipal | 48211.21574 | ||
Balance | 3,26,312.66 | Balalnce | 2,78,101.44 | ||
(-)Depriciation | 81578.16393 | ||||
Balance | 2,44,734.49 | ||||
31-12-12 | Opening Balance | 2,44,734.49 | Opening Balance | 2,78,101.44 | |
(-) Depriciation | 81578.16393 | Lease Liability prinicipal | 58817.6832 | ||
Balance | 1,63,156.33 | Balalnce | 219283.7568 | ||
31-12-13 | Opening Balance | 1,63,156.33 | Opening Balance | 2,19,283.76 | |
(-) Depriciation | 81578.16393 | Lease Liability prinicipal | 71757.5735 | ||
Balance | 81,578.16 | Balalnce | 147526.1833 | ||
31-12-14 | Opening Balance | 81,578.16 | Opening Balance | 1,47,526.18 | |
(-) Depriciation | 81578.16393 | Lease Liability prinicipal | 147526.2397 | ||
Balance | - | Balalnce | (0.06) | ||
QUESTION THREE (15 marks) (a) Dwenehoyie Ltd enters into a 4-year lease for a building with...
QUESTION THREE (15 marks) (a) Dwenehoyie Ltd enters into a 4-year lease for a building with an option to extend for a further 3 years on 1 January, 2011. The lease payments are GHS120,000 per year during the initial term and GHS150,000 per year during the optional period. There is an estimated restoration cost of GHS60,000 and Dwenehoyie Ltd incurred an initial direct cost of GHS40,000. At the commencement date, the lessee concluded that it is not reasonably certain to...
On January 2016, Profit Ltd enters the contract with City Ltd for the use of a truck. The contract contained the following clauses: Lease term: four years with a $6,000 purchase option at the end of the lease. Lease payments: $200,048 per annum in advance, the first payment is made on 1 January 2016. Fair value of the truck : $720,000 Profit Ltd incurs $50,000 initial direct cost, including $15,000 legal fees and $35,000 commission to real estate agent At...
On 1 July 20X1 Lessee Ltd leased some equipment from Lessor Ltd. The details of the lease arrangement are as follows: The lease term was for 8 years • The interest rate implicit in the arrangement was 6% • The lessee paid an amount of $46,000 per annum to the lessor commencing on 1 July 20X1 • The residual value at the end of the lease term was $25,000 of this, an amount of $16,000 was guaranteed by the lessee...
On January 1, 2020, Lessee Inc. enters into a 5-year equipment lease agreement for $33,000 annually (first payment due immediately). The lease grants the lessee an option to renew the lease for an additional 3 years. Lease payments adjust to current market rates for equivalent rentals at the time of renewal. Lessee Inc. is reasonably certain that it will exercise the renewal option due to the customization of the equipment. The estimated useful life of the equipment is 10 years....
Tyson Ltd enters into a non-cancellable five-year lease agreement with Benson Ltd on 1 July 2018. The lease is for an item of machinery that, at the inception of the lease, has a fair value of $369 824. The machinery is expected to have an economic life of six years, after which time it will have an expected salvage value of $60 000. There is a bargain purchase option that Tyson Ltd will be able to exercise at the end...
QUESTION On 1 January 2019, Walkinson Ltd entered into a 6-year contract to lease a crane for its freight terminal. When negotiating the lease contract, on 1 January 2019, Walkinson Ltd paid direct costs of $20,000 for technical advice from an engineering consultancy. The lease contract requires Walkinson Ltd to make 6 annual lease payments of $60,000, commencing on 30 June 2019. The lease contract includes a bargain purchase option, (which Walkinson Ltd is expected to exercise), to purchase the...
Acumen Ltd enters into a 5-year agreement to lease an item of machinery from Ascor Ltd on 1 July 2019. Acumen Ltd incurred costs of $3928 in setting up the lease agreement. The machinery has a fair value of $492 000 at the inception of the lease and it is expected to have an economic life of 6 years, after which time it will have a residual value of $45 000. The lease agreement details are as follows. All insurance...
QUESTION 2 On 1 July 2019, Black Ltd leased a coffee making machine from Roast Ltd. Roast Ltd had purchased the machine on that day for its fair value of $197 541. The lease agreement contained the following provisions: 3 years $50 000 $53 000 Lease term Initial payment on 1 July 2019 Annual rental payment, in arrears (three payments commencing 30 June 2020) Residual value at end of the lease term (Proportion of residual guaranteed by the lessee) Interest...
Please show all calculations. Lessee enters into a five-year lease of office space on January 1, and concludes that the agreement is an operating lease. Lessee pays initial direct costs of $5,000. The agreement provides the following: Lease term Five years, with the first payment due at lease commencement and the remainder annually at the lease anniversary date thereafter Annual payments, beginning at lease commencement and annually thereafter Commencement – $25,000 Year 2 – $26,000 Year 3 – $27,000 Year...
QUESTION On 1 January 2019, Walkinson Ltd entered into a 6-year contract to lease a crane for its freight terminal. When negotiating the lease contract, on 1 January 2019, Walkinson Ltd paid direct costs of $20,000 for technical advice from an engineering consultancy. The lease contract requires Walkinson Ltd to make 6 annual lease payments of $60,000, commencing on 30 June 2019. The lease contract includes a bargain purchase option, (which Walkinson Ltd is expected to exercise), to purchase the...