Professional Documents
Culture Documents
b) In January 2017 K Limited purchased 10,000 $1 listed equity shares at a price of $2 per
share. Transaction costs were $1,000. At the end of the financial year, these shares were
trading at $2.75. A dividend of 10c per share was received on 30 August 2017.
Required:
Show the financial statement extracts at 31 December 2017 relating to this investment on the
basis that:
(i) The shares were bought for trading. (8 marks)
(ii) Conditions for FVTPL were not met (6 marks)
Suggested Solution 1
a) Journal entries
Date Details Debit Credit
31 December 2018 Profit or loss 1,400,000
Cash 1,000,000
Liability (accrued expense) 400,000
To recognise the short-term employee benefits
expenses incurred in December 2018.
31 December 2018 Profit or loss 20,000
Liability (accrued expense) 20,000
To recognise the tax levied on the entity’s payroll
incurred in December 2018.
1 January 2019 Liability (accrued expense) 400,000
Cash 400,000
To recognise the payment to the government of
Statement of profit or loss (extract) for the year ended 31 December 20x1
Other income/investment income
Dividend received 1,000
Fair value gain on remeasurement of Financial Asset at FV through P & L 7,500
Expenses
Transaction costs (1,000)
Statement of profit or loss (extract) for the year ended 31 December 20x1
Other income/investment income
Dividend received 1,000
Equity
Mark to market reserve 6,500
QUESTION 2
Bafana Ltd paid the following in respect of staff cost for the year ended December 2019
Basic salaries 5 500 000
Overtime 200 000
Night duty allowance 100 000
Gross salaries 5 800 000
Pension 110 000
Tax (Pay as you earn) PAYE 1 000 000
Other deductions 1 190 000
Total deductions 2 300 000
Net salaries 3 500 000
The company is a member to A to Z Pension fund. The rules of the Defined contribution plan
determine the following in respect of the contributions.
Contributions by the employer- 3% of the basic salaries paid to employees.
Contribution by employees - 2% of total basic salaries paid to employees.
Required
a) Write the necessary journal entries that have to be passed during the year considering that
salaries are processed on the 20th of the month, net salaries and pensions on the 25th. You
are also told that 10% of each of pension due, PAYE and other deductions remittances were
still outstanding by end of year. (11 marks)
b) A statement of profit or loss and other comprehensive income extract of Bafana Ltd for the
year ended December 2019 and its respective statement of financial position extract as at
31 December 2019. (4 marks)
c) Detail how leases are accounted for in the hands of the lessee. (10 marks)
Suggested Solution 2
a) Journal entries
Details Dr Cr
Salaries (P/L) 5,800,000
Pension payable (2% x 5,500,000) 110,000
PAYE payable 1,000,000
Other deductions payable 1,190,000
Net salaries payable 3,500,000
Recognition of employees’ salaries costs and payroll deductions
Defined contribution plan expense (P/L) (employer) (3% x 165,000
5,500,000)
Initial measurement
The liability
The lease liability is initially measured at the present value of the lease payments that have not
yet been paid. IFRS 16 states that lease payments include the following:
Fixed payments
Subsequent treatment
The lease liability
The carrying amount of the lease liability is increased by the interest charge. This interest is also
recorded in the statement of profit or loss:
Dr Finance costs (P/L)
Cr Lease liability
QUESTION 3
a) Below are listed five situations.
(i) M has paid $3 million towards the cost of a new hospital in the nearby town, on
condition that the hospital agrees to give priority treatment to its employees if they are
injured at work.
(ii) N is the freehold legal owner of a waste disposal tip. It has charged customers for the
right to dispose of their waste for many years. The tip is now full, and heavily polluted
with chemicals. If cleaned up, which would cost $8 million, the site of the tip could be
sold for housing purposes for $6 million.
(iii) P has signed a contract to pay its finance director $300,000 per year for the next five
years. He has agreed to work full time for the firm over that period.
b) What are the differences between a finance lease and an operational lease? (10 marks)
c) Name and briefly describe the categories into which employee benefits can be classified in
terms of IAS 19 – Employee Benefits. (5 marks)
Suggested Solution 3
a) Situations
(i) The Revised Conceptual Framework (2018) now defines an asset as “a present economic
resource controlled by the entity as a result of past events”. An economic resource, which
previously had no definition, is defined as “a right that has the potential to produce
economic benefits”. M cannot control the actions of the hospital, nor is it certain that there
is access to future economic benefits. Therefore M does not have an asset.
(ii) N controls the tip as the result of a past transaction, but there does not appear to be any
potential to produce economic benefits, as the tip cannot be sold in its present state and no
further income can be obtained from it. Therefore the site of the tip is not an asset. It is
possible that N has a liability for the cost of cleaning up the tip. A liability is now defined in
the Revised Conceptual Framework (2018) as “a present obligation of the entity to transfer
an economic resource as a result of past events.” An obligation is “a duty or responsibility
that the entity has no practical ability to avoid”. In practice, N may be legally obliged to
clean up the tip so that it is no longer in a dangerous condition. If this were the case, there
would be a liability of $8 million and a corresponding asset for $6 million.
(iii) At first, the contract between P and its finance Director may appear to give P a liability.
However salary is paid a result of the director’s work during the next 5 years. There is no
past event and therefore P cannot have a liability.
(iv) It is clear that Q has acquired rights to future economic benefits (through cost savings)
through a past transaction (the purchase) and that it controls the benefits (it has sole use of
the method for 8 years). The patent rights are an asset of Q.
(v) The lease agreement between Company A and Company B conveys 'the right to Company A
to control the use of the identified asset for its entire useful life in exchange for
consideration. This contract gives Company A:
1. The right to substantially all of the identified asset's economic benefits, and
2. The right to direct the identified asset's use.
QUESTION 4
Musiyanwa Ltd is a company that farms wheat. Musiyanwa Limited is a relatively new company
in the wheat industry, having previously been in the farm equipment manufacturing industry.
Musiyanwa Limited was awarded a government grant of $500 000.00 on 1 January 2015, the
details of which are as follows:
$300 000 is to assist with the purchase of a new harvester;
$200 000 is for immediate financial support and is not associated with any future costs;
All conditions attaching to the grant have been met.
Later that day, the harvester was acquired for $900 000. The harvester has a useful life of 5
years and at the end of its useful life, Musiyanwa Limited expects to sell it for $50 000 as a
scrap metal.
Required:
a) Show the general journal entries for the years 31 December 2015 to 2019 using the grant
deferred income approach. (13 marks)
b) Show the general journal entries for the years ended 31 December 2015 to 2019 using the
reduction of the related costs approach. (8 marks)
c) Assume that since 2015 to 2017 Musiyanwa has been making losses and on 1 January 2018
the government demands the repayment of the grant in full as a result of the organization
failing to fulfill the grant conditions. Show the accounting treatment of the repayment of
the grant in the books of Musiyanwa Limited given that the grant is repaid on 1 January
2018. (4 marks)
Suggested Solution 4
a) Deferred income approach
Date Details Debit Credit
1 January 2015 Bank (SFP) (Given) 500,000
Deferred grant income (SFP) 500,000
Recognition of government grant
1 January 2015 Deferred grant income (SFP) (Given) 200,000
Grant income (P or L) 200,000
Portion of the grant received for immediate financial support
B: The $380,000 consists of $180,000 mentioned in (A) above and $200 000 which was for
immediate financial support. These two amounts have already been amortised as grant income
in the P & L. Now that the full grant has to be repaid, these amounts have to be reversed and
recognised as expenses in the same statement they were previously recognised as income.
C: The grant has to be repaid in full so $500,000 should credited to the bank account.
N.B. Take note that under the deferred income approach, the repayment of the grant has no
effect on the carrying amount of the asset or on the depreciation expense recognised.
B: $200 000 which was for immediate financial support was recognised as grant income in the
year of receipt. Now that the full grant has to be repaid, this portion has to be reversed and
recognised as an expense in the same statement it was previously recognised as income.
C: The grant has to be repaid in full so $500,000 should credited to the bank account.
D: As indicated in (A) above that the asset has to be increased as if there was no grant then we
should also adjust depreciation proportionately for the three years (2015 to 2017).
Depreciation should be adjusted by ($300,000/5 years x 3) = $180,000.
b) Aguma Ltd provides medical services in remote areas in Uzumba-Maramba Pfungwe. They
receive government grant every year in respect of these medical services provided in that
specific year, since the government wishes to provide medical services to all residents of
Zimbabwe.
During the year ended 31 December 2018 Aguma Ltd collected $10 000 from the inhabitants of
the remote area for the services rendered and received a $400 000 grant on 1 January 2018
from the government. Aguma Ltd spent $500 000 in respect of the provision of medical services
in remote areas in Uzumba-Maramba Pfungwe.
Assume a tax rate of 28%. Aguma Ltd has no other income or expenses. Assume also that there
will be sufficient other taxable income in future periods and that deferred tax assets can be
recognised. The grants received from the government are taxable when received.
Required:
a. Prepare the journal entries (cash transactions included) for the year ended 31December
2018 in respect of the above transactions if it is assumed that the government grant is
presented as other income in the statement of profit or loss and Other comprehensive
income. (8 marks)
b. Prepare the journal entries (cash transactions included) for the year ended 31December
2018 in respect of the above transactions if it is assumed that the Government grant is
deducted from the related expense, in the statement of profit or loss and other
comprehensive income. (8 marks)
Your solution must comply with the requirements of International Financial Reporting
standards.
Suggested Solution 5
a) Financial statements extracts
Statement of profit or loss extract for the year ended 31 December
2017 2018 2019
Other income
Grant income amortised (w2) 31,411 33,296 35,293
Expenses
Salaries (w1) 375,000 379,500 421,350
Workings
(1) 500,000 – 400,000 – 10,000 = 90,000 unused tax loss
(2) 90,000 × 28% = 25,200
Workings
(1) 500,000 – 400,000 – 10,000 = 90,000 unused tax loss
(2) 90,000 × 28% = 25,200
QUESTION 6
On 1 January 2017, Vladmire, a Russian business man received $1,000,000 grant from national
government as an incentive to establish and operate a manufacturing plant at Mapinga—a
development zone. Funds are remitted from the government to Vladmire when Vladmire incurs
the expenditure.
$600,000 of the grant is conditional on Vladmire erecting plant costing at least $2,000,000 in
the development zone and the plant commencing commercial production on or before 31
December 2018. Certain conditions are attached to the type of expenditure making up the
$2,000,000. If these conditions are not met, Vladmire will be obliged to refund the $600,000 to
the national government.
$400,000 of the grant is conditional upon Vladmire maintaining commercial production at the
plant for a period of four years from the date when commercial production begins. Vladmire
will become unconditionally entitled to $100,000 at the end of each of the first four years of the
commercial operation of the plant.
During 2017 Vladmire constructed the plant at a cost of $2,100,000, all of which met the type of
expenditure specified under the conditions of the grant.
During the first quarter of 2018 Vladmire tested the plant’s manufacturing process and on 1
April 2018 began commercial production at the plant.
At 31 December 2018 and 31 December 2019 Vladmire’s assessment of the plant remained
unchanged.
Since the start of production, the plant has operated profitably with operating profit before tax
of $600 000 in the first year of operation and a 50% increase for each subsequent year.
Furthermore, Vladmire intends to continue operating the plant on a commercial basis for the
foreseeable future.
Required:
Prepare accounting entries to record the information set out above in the accounting records of
Vladmire for the years ended 31 December 2017, 2018 and 2019 and the respective financial
statements extracts using the deferred income approach treatment as per IAS 20.
Workings
(a) $105,000 (b) depreciation for a year x 9/12 months (i.e. April to December) = $78,750
depreciation for 9 months.
(b) $2,100,000 depreciable amount ÷ 20-year useful life = $105,000 depreciation per year.
Non-current liabilities
Deferred grant income 300,000 200,000 100,000
Current liabilities
Deferred grant income 700,000 100,000 100,000
Suggested Solution 7
1. Audit fees
The recognition of audit fees as revenue will depend on the manner in which the service was
performed.
If the audit is performed once a year, at the end of the year, the revenue must be recognized
once the audit report has been signed. At this date the amount of the revenue can be
determined reliably, the economic benefits of the transaction will probably flow to the entity
and the costs incurred in respect of the transaction can also be measured reliably.
If the audit is of a continuous nature, the revenue should be recognized over the period of the
service if the outcome of the transaction can be estimated reliably.
7. Royalties
Royalties are paid for the use of an entity’s assets and are recognized on an accrual basis in
accordance with the substance of the agreement. As the amount of revenue can be measured
reliably (i.e. $100 000), the recognition of revenue can occur when it is probable the economic
benefits will flow to the entity. If the expected delay in payment is contingent on the
occurrence of a future event, the recognition of the revenue must be delayed until it is
probable that the royalty will be received (i.e. on removal of the uncertainty).
The intermediary is acting as an agent for the manufacturer. It must therefore measure revenue
from the provision of services (sales commission) at $10 for each unit of goods sold. The
manufacturer must recognise a corresponding expense as commission paid.
QUESTION 8
a) Tagz limited is involved in the importation and sale of agriculture equipment. The following
information relate to two combine harvesters imported in the year 2017.
-FOB cost for both harvesters $200000
-Import duties $10000
-Clearing agent costs $5000
-Wages for staff $4500
-Sales: -Harvester 1 (1.6.17) $150000
-Harvester 2 (1.7.17) pre-invoicing $150000
Additional information:
1. Wages for staff include an amount of $2000 which was specifically for bringing the
harvesters into use.
b) On 30 September 2018 C Ltd started with the construction of a plant which will take a long
time to complete. The expenses on the project were paid as follows;
Period $
30/09/18 50 000
31/10/18 20 000
30/11/18 60 000
31/12/18 80 000
A loan of $300 000 was acquired on 30 September 2018 specifically for purposes of erection of
the plant. The loan carries interest at 16 % per annum, payable annually in arrears. Surplus
funds from the loan are invested temporarily and these produced interest incomes of $10 000.
Required
(i) Calculate the borrowing costs that can be capitalized to 31/12/18 (4 marks)
(ii) Calculate the borrowing costs that can be capitalized to 31/12/18 if the $300 000 was an
overdraft facility (6 marks)
Suggested Solution 8
a) Revenue issues
1. Revenue to be recognised
Gross sales value of combined harvester 150,000
Less: VAT (150,000 x 15/115) (19,565)
Revenue recognised (net of VAT) 130,435
2. Expenses to be recognised
Wages for staff (4,500 – 2,000) 2,500
Impairment loss (see 5 below) 18,500
Total expenses recognised 21,000
4. Liabilities
VAT liability (150,000 x 15/115) (see 1 above) 19,565
This is because note 2 in the question has highlighted that VAT remains unremitted.
b) Borrowing costs
(i) Calculation of borrowing costs to be capitalised on 31 December 2018
Interest cost (300,000 x 16% x 3/12) 12,000
Interest income (10,000)
Interest capitalized 2,000
QUESTION 9
Very Perfect Products (VPP) is a 60% owned subsidiary of CW. The company manufactures and
sells computers and related accessory products and also publishes an information technology
related magazine – CSR Magazine. Financial highlights are as follows:
Year ended 30 September 20X14 (actual) 20X15 (draft)
$m $m
Revenue 160 180
Net profit 18 14.4
Gross profit margin 15% 16%
Net assets 40 54.4
a) Madhovi Patie, is the newly appointed financial controller of CSR. Her assistant, Ronnie
Kupa, has brought the following matters to her attention:
The 2014 audited financial statements of CSR included the following revenue
recognition policy statement: “Revenue is recognised when the outcome of a
transaction can be measured reliably and when it is probable that the economic benefits
associated with the transaction will flow to the company. Sales revenue is recognised
when the merchandise is shipped and title has passed.”
On reviewing the detailed accounting records, Madhovi noted that certain revenue was
mistakenly recognised on a cash basis in the year 2015. Revenue and net profit of
approximately $50m and $7.4m relating to year 2014 were mistakenly recorded in year
2015 and these amounts have been included in the draft 2015 figures above. (5 marks)
b) CSR made significant sales to a supplier, Kingman Associates (KA), in the year 2014. As at 30
September 2014, CSR had accounts receivable of approximately $8m due from KA.
Allowance for doubtful debts of approximately $1m was made at 30 September 2014 for
invoices under dispute that were estimated to be doubtful debts. KA filed for bankruptcy in
March 2015 and the whole of the outstanding net receivable amount of approximately $7m
was written off. Madhovi is considering whether the $7m write-off should be recorded
retrospectively in year 2014 as it relates to sales in 2014. (5 marks)
c) The major source of income for the company’s magazine – CSR Magazine – is advertising
income from the advertisements placed and published in the CSR Magazine. Madhovi has
reviewed the income and expenditure arising from the publishing activities of the CSR
Magazine for the year ended 30 September 2015 and has noted that the CSR Magazine has
earned an advertising income of $0.35m from Apple Magazine, an unrelated entity.
Madhovi has also reviewed the advertising contract signed with Apple Magazine and found
that Apple Magazine agreed to place advertisements in the CSR Magazine for $0.35m and
CSR Magazine agreed, in return, to place advertisements in Apple Magazine for the same
amount. (5 marks)
e) Under a construction contract to which the outcome of the construction contract can be
estimated reliably, a contractor agrees to receive a 40 per cent fixed return on its direct
contract costs from the customer. The contractor’s initial estimate of contract costs at 1
January 2014, the date the contract is agreed, is $2,000 (all of which are considered direct
costs). Therefore, expected revenue under the contract is $2,800. The contract is expected
to last two years. The contractor has a 31 December year-end.
At 31 December 2014 contract costs of $1,045 have been incurred and the contractor
expects total contract costs to be $1,900 (all considered direct costs).
At 31 December 2015 actual costs are $2,000. However, only $1,800 meet the criteria in the
contract to be considered direct costs when determining the 40 per cent fixed return.
(6 marks)
Required:
Discuss, and provide Madhovi Patie with explanations and/or calculations of the proper
accounting treatment of the various matters dealt with above. While drafting your answer take
into account the requirements of the relevant International Financial Reporting Standards.
Suggested Solution 9
a) Madhovi adjustments
Revenue and profit for 2014 should be increased by 50 and 7.4 respectively. Conversely, draft
revenue and profit for 2015 should be reduced by 50 and 7.4 respectively.
b) Bankruptcy of a customer
IAS 10 states that the bankruptcy of a debtor that occurs after the reporting date usually
confirms that a loss already existed at the reporting date on a receivable account, and that the
entity needs to adjust the carrying amount of the receivable account. This is an adjusting event
as it provides more up-to-date information about a provision that was recognised at the end of
the reporting period. The provision should be increased to 7m both in the statement of profit or
loss and statement of financial position.
Here the board of directors proposed a dividend in February 2016 and the financial statements
were authorised for issue on in March 2016. As no obligating event had taken place by 31
December 2015, there is no current obligation and recognition of a liability at the end of the
reporting period – the obligating event is the approval by shareholders at the annual general
meeting. The disclosure is as follows:
CW LTD
EXTRACT FROM THE NOTES FOR THE YEAR ENDED 31 DECEMBER 2015
1. Dividends declared after the reporting date
An ordinary dividend of $XXX related to 2015 was proposed and declared in February 2016.
e) Construction contract
The contractor determines the stage of completion of the contract by calculating the
proportion that contract costs incurred for work performed to date bear to the latest estimated
total contract costs.
In the year ended 31 December 2014 the contractor should recognise revenue of $1,463 (i.e.
$1,900 × (100% + 40%) × 55%) and costs of $1,045 for this contract. A short cut to measuring
revenue in a cost plus contract—add the agreed margin to the specified costs, (i.e. in this
example, $1,045 + 40% × $1,045 = $1,463).
In the year ended 31 December 2015 the contractor should recognise revenue of $1,057 (i.e.
$1,800 × (100% + 40%) less $1,463) and costs of $955 (i.e. $2,000 less $1,045) for this contract.
Shortcut—$1,800 + 40% × $1,800 less $1,463 recognised in 2014 = $1,057.
QUESTION 10
a) You have recently been appointed as the accountant of XYZ Ltd. The company is in the
process of constructing a new plant for the production of a product known as Jos. The board
of directors became aware of IAS 23 and approached you for advice.
You obtained the following information:
1. The board of directors appointed a committee to research the project. The committee
estimated that it would take 20 months to complete the plant.
2. Construction on the plant commenced on 12 June 20.1
Required
Advise the board of directors of XYZ Ltd on the following:
(i) Whether the interest paid on the overdraft facility for the period 12 June 20.1 to 31 October
20.1 may be capitalized to the plant. (3 marks)
(ii) Whether the company will be able to capitalize the interest paid on debentures, as well as
the premium on future redemption, to the plant. (2 marks)
b) On 1st May 20X1, DEF took a loan of $ 1 000 000 from a bank at the annual interest rate of
5%. The purpose of this loan was to finance a construction of a production hall.
The construction started on 1 June 20X1. DEF temporarily invested $ 800 000 borrowed
money during the months of June and July 20X1 at the rate of 2% p.a.
Required.
(i) What borrowing costs can be capitalized in 20X1? (4 marks)
(ii) How much borrowing costs should be expensed? (3 marks)
(iii) Show the financial statements extracts for DEF. (8 marks)
c) Discuss the reasons for a conceptual framework of financial reporting (5 marks)
Suggested Solution 10
a) Advice to the Directors
(i) Comments – Overdraft facility
Borrowing costs that are directly attributable to the acquisition, construction or production of a
qualifying asset, must be capitalised to the cost of that qualifying asset
(IAS 23.8).
The manufacturing plant qualifies for capitalisation of borrowing costs since it is an asset that
takes a substantial period of time to get ready for its intended use (IAS 23.5 and .7).
The borrowing costs that are directly attributable to the construction of the plant should be
capitalised as part of the cost of the plant (IAS 23.8). This refers to those borrowing costs that
would have been avoided if the expenditure on the qualifying asset had not been incurred (IAS
23.10).
The amount of borrowing costs capitalised during a period must not exceed the amount of
borrowing costs actually incurred during that period (IAS 23.14).
In terms of IAS 23.06(a), any interest calculated in accordance with the effective interest
method of IFRS 9 can be capitalised as borrowing costs. Effective interest in terms of IFRS 9
includes all fees, transaction costs, premiums and discounts. Therefore the effective interest
calculated on the debentures (taking into account the payment based on the coupon rate as
well as the redemption of the debentures at a premium of 5%), qualifies for capitalisation.
b) Borrowing costs
(i) Borrowing costs to be capitalized
This is a case of specific borrowings because it has been stated that the loan was taken to
finance construction of a production hall.
Borrowing costs capitalized in 20x1
Interest cost (1,000,000A x 5% x 7/12) 29 167
Interest income B (800,000 x 2% x 2/12) (2 667)
Net interest capitalized 26 500
Non-current liabilities
Loan 1,000,000
So without a framework, accounting standards will contradict one another and accounting
standards will be issued without a sound theoretical base. The Framework can also be applied
in circumstances where no standard is issued on a specific topic. It forms the underlying
accounting concept for all topics. This enhances harmonisation at international level.
QUESTION 11
b) From the following independent events consider and determine costs to be capitalised or
treated as borrowing costs to be charged to profit or loss were appropriate:
(i) An entity borrows $5 million to fund the construction of a new building. Interest is payable
on the loan at 8%. Stage payments were due throughout the construction period and
therefore excess funds were reinvested during that period. By the end of the project,
investment income of $150,000 had been earned and the construction took twelve months
to complete. (5 marks)
(ii) An entity already has a number of general loan arrangements:
Loan 1 of $800 000, interest paid at 9%
Loan 2 of $2,000 000, interest paid at 8%
Loan 3 of $400 000, interest paid at 7.5%
The entity has commissioned a new printing press to be constructed on its behalf. The total
cost will be $800,000 and the entity will be able to fund the purchase from its existing
borrowings since it has arranged for stage payments to be made. The construction takes six
months. (6 marks)
Suggested Solution 11
(a) Financial statements extract
(i) The shares were bought for trading
Shares bought for trading “mirror inventory” so any fair value gain or loss should be
recognised in the profit or loss hence the recognition of “Financial assets at fair value
through profit/loss” as per the requirements of IFRS 9. Transactions costs are not
capitalized but are written off separately in the P&L.
Journal entries have only been included for explanatory purposes.
Date Details Dr Cr
1/01/2017 Financial asset @FV through P&L (SFP) (10 000 x $2) 20 000
Transaction costs (P/L) 1 000
Bank (SFP) 21 000
Statement of profit or loss (extract) for the year ended 31 December 20x1
Other income/investment income
Dividend received 1,000
Fair value gain on remeasurement of Financial Asset at FV through P & L 7,500
Expenses
Transaction costs (1,000)
Statement of profit or loss (extract) for the year ended 31 December 20x1
Other income/investment income
Dividend received 1,000
Equity
Mark to market reserve 6,500
b Borrowing costs
i. Specific borrowings
This is a specific borrowing thus a capitalisation rate is readily available at 8%. For specific
borrowings, interest is calculated on the whole loan proceeds.
0.8m 2m 0.4m
[9% x ] + [8% x ] + [7.5% x ]
0.8m+2m+0.4m 0.8m+2m+0.4m 0.8m+2m+0.4m
= 8%
QUESTION 12
On 1 January 20X1 an entity entered, as lessee, into a five-year non-cancellable lease of a
machine that has an economic life of five years and nil residual value.
On 1 January 20X1 (the inception of the lease) the fair value (cash cost) of the machine is
RTGS$100,000.
On 31 December for each of the first four years of the lease term the lessee is required to pay
the lessor RTGS$23,000. At the end of the lease term, ownership of the machine passes to the
lessee upon payment of the final lease payment of RTGS$23,539.
The interest rate implicit in the lease is 5 per cent per year. This rate approximates the lessee’s
incremental borrowing rate.
Required:
The financial statement extracts of the entity for 5 years the lease was in operation.
Suggested Solution 12
Lease amortisation table
Year 1 January Finance cost @5% Payment 31 December
20X1 100,000 5,000 (23,000) 82,000
20X2 82,000 4,100 (23,000) 63,100
20X3 63,100 3,155 (23,000) 43,255
20X4 43,255 2,163 (23,000) 22,418
20X5 22,418 1,121 (23,539) nil
Non-current liabilities
Lease obligation 63,100 43,255 22,418 0 0
Current liabilities
Lease obligation 18,900 19,845 20,837 22,418 0
Tawanda. T. Herbert is the Co-Founder and Managing Partner of Herbert and Co. Chartered
Accountants. Among other qualifications, he is a holder of the following qualifications:
ACCA, CIMA, CIS, M.Com in Applied Accounting and B.Sc. in Applied Accounting. He is also a
PHD in Accounting candidate.