Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

E21.

2
lease payable for Burke (lessee)
(a) rental payment (starting from dec31) 8668
PV annuity due (i=5%;n=5) 4.54595
PV of rental payments 39404.29

(b) 12/31/2021
right of use assets 39404.29
lease liabilities 39404.29

lease liabilities(100%P ) 8668


cash 8668

12/31/2022
lease liability 7131.19
interest expense 1536.81
cash 8668

depreciation expense 7880.86


right of use assets 7880.86

E21.4 lease payable for stora enso (lessee)


rental payment (starting from 31 dec) 71830
PV annuity due (i=8%; n=10) 7.24689
PV of annual rental payment 520544.11

additional lease payment (guaranteed residual value > expexted residual value)
guaranteed residual value 10000
expected residual value 7000
additional lease payment 3000
PV $1(i=8%; n=10) 0.46319
PV of single amount of residual value 1389.57

lease liabilities
PV of annual rental payment 520544.11
PV of single amount of residual value 1389.57
521933.68

(a) 12/31/2021
right of use assets 521933.68
lease liabilities 521933.68

lease liabilities 71830


cash 71830
12/31/2022
interest expense 36008.29
lease liabilities 35821.71
cash 71830

depreciation expense 52193.37


right of use assets 52193.37

12/31/2023
interest expense 33142.56
lease liabilities 38687.44
cash 71830

depreciation expense 52193.37


right of use assets 52193.37

(d) lease liabilities 3000


gain on lease 3000

E21.13 Y/N
transfer of ownership N lease term test = 5
purchases option test N 6
lease term test (75%) Y 0.83333333
PV test (90%) N
alternative use test N
lease: non-cancellable Y PV test =
>> finance lease

You might also like