Indas 116 - Questions & Solutions PDF
Indas 116 - Questions & Solutions PDF
Indas 116 - Questions & Solutions PDF
INDAS 116
LEASES
339
Q2. Asset implicitly specified in a contract
Customer XYZ enters into a ten-year contract with Supplier ABC for the use of rolling stock
specifically designed for Customer XYZ.
The rolling stock is designed to transport materials used in Customer XYZ’s production process
and is not suitable for use by other customers. The rolling stock is not explicitly specified in
the contract but, Supplier ABC owns only one rolling stock that is suitable for Customer XYZ’s
use. If the rolling stock does not operate properly, the contract requires Supplier ABC to repair
or replace the rolling stock.
Whether there is an identified asset?
Solution
Yes, the said rolling stock is an identified asset.
Though the rolling stock is not explicitly specified in the contract (e.g., by serial number), it
is implicitly specified because Supplier ABC must use it to fulfil the contract.
340
as an important right in the arrangement, and the substitution right affected the pricing of
the arrangement.
Whether the substitution rights are substantive and whether there is an identified asset?
Scenario B:
Assume the same facts as in Scenario A except that Server No. 10 is customised, and the
supplier does not have the practical ability to substitute the customised asset throughout the
period of use. Additionally, it is unclear whether the supplier would benefit economically from
sourcing a similar alternative asset.
Whether the substitution rights are substantive and whether there is an identified asset?
Solution
Scenario A:
The customer does not have the right to use an identified asset because, at the inception of
the contract, the supplier has the practical ability to substitute the server and would benefit
economically from such a substitution. Thus, there is no identified asset.
However, if the customer could not readily determine whether the supplier had a substantive
substitution right (for e.g., there is insufficient transparency into the supplier’s operations),
the customer would presume the substitution right is not substantive and conclude that there
is an identified asset.
Scenario B:
The substitution right is not substantive, and Server No. 10 would be an identified asset because
the supplier does not have the practical ability to substitute the asset and there is no evidence
of economic benefit to the supplier for substituting the asset. In this case, neither of the
conditions of a substitution right is met (whereas both the conditions must be met for the
supplier to have a substantive substitution right). Therefore, Server No 10 will be considered as
an identified asset.
341
Q6. (Identified Asset – Not Physically Distinct):
Scenario A
Customer XYZ enters into a ten-year contract with Supplier ABC for the right to transport oil
from India to Bangladesh through Supplier ABC’s pipeline. The contract provides that Customer
XYZ will have the right to use of 95% of the pipeline’s capacity throughout the term of the
arrangement.
Whether there is an identified asset?
Scenario B:
Assume the same facts as in Scenario A, except that Customer XYZ has the right to use 65%
of the pipeline’s capacity throughout the term of the arrangement.
Whether there is an identified asset?
Solution:
Scenario A:
Yes, the capacity portion of the pipeline is an identified asset.
While 95% of the pipeline’s capacity is not physically distinct from the remaining capacity of
the pipeline, it represents substantially all of the capacity of the entire pipeline and thereby
provides Customer XYZ with the right to obtain substantially all of the economic benefits
from use of the pipeline.
Scenario B:
No, the capacity portion of the pipeline is NOT an identified asset.
Since 65% of the pipeline’s capacity is less than substantially all of the capacity of the
pipeline, Customer XYZ does not have the right to obtain substantially all of the economic
benefits from use of the pipeline.
342
of the use of the warehouse for the specified usage periods (May and June). During the period
of use, ABC Ltd has the rights to determine how much of a crop to place in storage, and the
timing of placing and removing it from storage. These rights are more significant to the
economics of the use of the asset than the loading and unloading services performed by XYZ
Ltd during the same period. ABC Ltd receives all of the economic benefit from use of the asset
during those specified time periods. Therefore, contract contains a lease for the specified period
of term.
Although PQR receives economic benefits from the solar farm in the form of tax credits, these
economic benefits relate to the ownership of the solar farm. The tax credits do not relate to
use of the solar farm and therefore are not considered in this assessment.
343
Supplier Y prohibits certain uses of the vehicle (for e.g., moving it overseas) and
modifications to the vehicle to protect its interest in the asset.
Whether Customer X has the right to direct the use of the vehicle throughout the period of
lease?
Solution:
Yes, Customer X has the right to direct the use of the identified vehicle throughout the period
of use because it has the right to change how the vehicle is used, when or whether the vehicle
is used, where the vehicle goes and what the vehicle is used for.
Supplier Y’s limits on certain uses for the vehicle and modifications to it are considered
protective rights that define the scope of Customer X’s use of the asset, but do not affect
the assessment of whether Customer X directs the use of the asset.
344
the contract. These restrictions prevent Entity L from sailing the ship into waters at a high
risk of piracy or carrying explosive materials as cargo. Company A operates and maintains the
ship, and is responsible for safe passage.
Who has the right to direct the use of the ship during the period of use?
Solution:
Entity L has the right to direct the use of the ship. The contractual restrictions are protective
rights. In the scope of its right of use, Entity L determines how and for what purpose the ship
is used throughout the five — year period because it decides whether, where and when the
ship sails, as well as the cargo that it will transport. Entity L has the right to change these
decisions throughout the period of use. Therefore, the contract contains a lease.
The office furniture functions independently and can be used on its own. It is also a lease
component because it is a group of distinct assets for which Entity L directs the use.
The maintenance agreement is a non-lease component because it is a contract for service and
not for the use of a specified asset.
345
Q13. - Activities which are not components of a lease contract
Scenario A:
A lessee enters into a five-year lease of equipment, with fixed annual payments of Rs 10,000.
The contract contains fixed annual payments as follows: Rs 8,000 for rent, Rs 1,500 for
maintenance and Rs 500 of administrative tasks. How the consideration would be allocated?
Scenario B:
Assume the fact pattern as in scenario A except that, in addition, the contract requires the
lessee to pay for the restoration of the equipment to its original condition. How the consideration
would be allocated?
Solution:
Scenario A:
The contract contains two components, viz., a lease component (lease of equipment) and a
non-lease component (maintenance). The amount paid for administrative tasks does not
transfer a good or service to the lessee.
Assuming that the lessee does not elect to use the practical expedient as per para 15 of Ind
AS 116, both the lessee and the lessor account for the lease of equipment and maintenance
components separately and the administration charge is included in the total consideration to
be allocated between those components. Therefore, the total consideration in the contract of
Rs 50,000 will be allocated to the lease component (equipment) and the non-lease component
(maintenance).
Scenario B:
The contract still contains two components, viz., a lease component (lease of equipment) and
a non-lease component (maintenance). Similar to the amount paid for administrative tasks,
the restoration does not transfer a good or service to the lessee as it is only performed at the
end of the lease term.
Therefore, the total consideration in the contract of Rs 50,000 will be allocated to the lease
component (equipment) and the non-lease component (maintenance).
346
Assume the stand-alone prices cannot be readily observed, so the lessee makes
estimates, maximising the use of observable information, of the lease and non-
lease components, as follows:
Lease Rs 85,000
Maintenance Rs 15,000
Total Rs 1,00,000
In the given scenario, assuming lessee has not opted the practical expedient, how will the lessee
allocate the consideration to lease and non-lease component?
Solution:
The stand-alone price for the lease component represents 85%
(i.e., Rs 85,000 / Rs 1,00,000) of total estimated stand-alone prices. The lessee allocates
the consideration in the contract (i.e., Rs 90,000), as follows:
Lease * Rs 76,500
Maintenance ** Rs 13,500
Total Rs 90,000
* Rs 90,000 x 85%
** Rs 90,000 x 15%
347
during a non-cancellable term of seven years. The lessor agrees to provide the same retail space
for each of the seven years. What is the lease term?
Solution:
Scenario A:
At the lease commencement date, the lease term is six years (being the non-cancellable
period). The renewal period of two years is not taken into consideration since it is mentioned
that Entity ABC is not reasonably certain to exercise the option.
Scenario B:
At the lease commencement, Entity XYZ determines that it is reasonably certain to exercise
the renewal option because it would suffer a significant economic penalty if it abandoned the
leasehold improvements at the end of the initial non-cancellable period of eight years. Thus,
at the lease commencement, Entity XYZ concludes that the lease term is ten years (being
eight years of non-cancellable period plus the renewal period of two years where the lessee is
reasonably certain to exercise the option).
Scenario C:
At the lease commencement date, the lease term is 21 months (three months per year over
the seven annual periods as specified in the contract), i.e., the period over which Entity PQR
controls the right to use the underlying asset.
348
Q17. - Re-assessment of non-cancellable period of lease
Company N has taken 10 vehicles on lease for an initial period of 5 years with an extension
option at the option of the lessee for a further period of 5 years at the same rental amount.
The remaining useful life of the vehicles as on the commencement date of the lease is 15
years. Company N has determined at the commencement date that it is reasonably certain to
exercise the extension option and hence it has taken a period of 10 years for the lease. At the
end of 4th year, there is an announcement by the government that all the cars of this particular
model have to be discontinued from the road within 1 year due to the change in the pollution
norms in the country. Will the lease term be reassessed in this case?
Solution:
In the given case, as per Ind AS 116, the announcement by the government to discontinue the
use of the underlying asset will prohibit the lessee from exercising the extension option that
was already included in the non-cancellable period by Company N and hence, Company N will
reassess the non-cancellable period to exclude the extension option of 5 years.
349
Solution:
Q considers the contract and notes that although the lease payments contain variability based
on usage, and there is a realistic possibility that Q may not use the machinery in some months,
a monthly payment of 1,000 is unavoidable. Accordingly, this is an in-substance fixed payment,
and is included in the measurement of the lease liability.
350
At the end of year two, when the lease payments change, the entity updates the remaining
eight lease payments to Rs 1,080 per year (i.e., Rs 1,000 / 100 x 108).
351
to apply the practical expedient to combine non-lease components (i.e. water charges) with
the lease component, Entity A excludes the non-lease component from its lease liability because
they are variable payments that depend on usage. That is, the nature of the costs does not
become fixed just because Entity A has elected not to separate them from the fixed lease
payments. Entity A recognises the payments for water – as a variable lease payment – in
profit or loss when they are incurred.
In contrast, if B does not elect to apply the practical expedient to combine lease and non-
lease components, then it recognises the payments for water – as an operating expense – in
profit or loss when they are incurred.
352
3 1,04,040 0.907 94,364
4 1,06,121 0.864 91,689
5 1,08,243 0.823 89,084
6 1,10,408 0.784 86,560
7 1,12,616 0.746 84,012
8 1,14,869 0.711 81,672
9 1,17,166 0.677 79,321
10 1,19,509 0.645 77,083
8,80,887
353
performed (or refund the costs to the lessor), irrespective of the actual number of flight hours.
What are the lease payments for purposes of calculating ROU asset?
Solution:
In the given case, the legal requirement to perform a check after every 1,00,000 flight hours
does not directly lead to an obligation as it depends on future circumstances. However, as the
check must be carried out at the end of the lease irrespective of the actual number of flight
hours gives rise to an obligation.
As a result, company H has to recognize a provision for the costs of the final check (“present
value of the expected cost”) at the beginning of the lease term. At the same time, these costs
must be included in the cost of the right-of-use (ROU) asset pursuant to para 24 (d) of Ind
AS 116.
Then, the next step would be to prepare a schedule for Lease Liability and ROU Asset as
follows:
Lease Liability
354
Year Opening balance Interest Expense Payments Closing balance
1 77,364 9,284 (20,000) 66,648
2 66,648 7,998 (30,000) 44,646
3 44,646 5,354* (50,000) -
At lease commencement, Entity ABC would recognise the Lease Liability and the corresponding
ROU Asset as follows:
ROU Asset Dr. 77,364
To Lease Liability 77,364
To initially recognise the Lease Liability and the corresponding ROU Asset
355
Depreciation Expense 25,788 25,788 25,788
Total Periodic Expense 35,072 33,786 31,142
Balance Sheet:
ROU Asset 77,364 51,576 25,788 -
Lease Liability (77,364) (66,648) (44,646) -
The right-of-use asset is equal to the lease liability because there is no adjustment required
for initial direct costs incurred by Company EFG, lease payments made at or before the lease
commencement date, or lease incentives received prior to the lease commencement date.
Entity EFG would record the following journal entry on the lease commencement date.
Right-of-use Asset Dr. Rs 50,00,000
To Lease Liability Rs 50,00,000
To record ROU asset and lease liability at the commencement date.
356
Since the purchase option is reasonably certain to be exercised, EFG would amortize the right-
of-use asset over the economic life of the underlying asset (40 years). Annual amortization
expense would be Rs 1,25,000 (Rs 50,00,000 / 40 years)
Interest expense on the lease liability would be calculated as shown in the following table. This
table includes all expected cash flows during the lease term; including the lease incentive paid
by Entity H and Company EFG’s purchase option.
Year Payment Principal Interest Interest Lease
paid at the paid expense Liability
beginning of (end of the
the year year
a b= a-c c = (d of d = [(e of e = (e of
pvs. pvs. year- a) pvs. Year + d
Year) x 9.04%] – a)
Commence 50,00,000
ment
Year 1 5,00,000 5,00,000 - 4,06,800 49,06,800
Year 2 3,15,000* (91,800) 4,06,800 4,15,099 50,06,899
Year 3 5,30,450 1,15,351 4,15,099 4,04,671 48,81,120
Year 4 5,46,364 1,41,693 4,04,671 3,91,862 47,26,618
Year 5 5,62,754 1,70,892 3,91,862 3,76,413 45,40,277
Year 6 5,79,637 2,03,224 3,76,413 3,58,042 43,18,682
Year 7 5,97,026 2,38,984 3,58,042 3,36,438 40,58,094
Year 8 6,14,937 2,78,499 3,36,438 3,11,261 37,54,418
Year 9 6,33,385 3,22,124 3,11,261 2,82,141 34,03,174
Year 10 6,52,387 3,70,246 2,82,141 2,49,213* 30,00,000
Year 10 30,00,000 27,50,787 2,49,213* - -
Total 85,31,940 50,00,000 35,31,940 35,31,940
Although the lease was for 10 years, the asset had an economic life of 40 years. When Company
EFG exercises its purchase option at the end of the 10-year lease, it would have fully
extinguished its lease liability but continue depreciating the asset over the remaining useful
life.
357
Working Notes
1. Calculating PV of lease payments, less lease incentive:
Year Lease Payment Present value factor Present value of lease
(A) @ 9.04% (B) payments (A*B=C)
Year 1 5,00,000 1 5,00,000
Year 2 3,15,000 0.92 2,89,800
Year 3 5,30,450 0.84 4,45,578
Year 4 5,46,364 0.77 4,20,700
Year 5 5,62,754 0.71 3,99,555
Year 6 5,79,637 0.65 3,76,764
Year 7 5,97,026 0.59 3,52,245
Year 8 6,14,937 0.55 3,38,215
Year 9 6,33,385 0.50 3,16,693
Year 10 6,52,387 0.46 3,00,098
Total 37,39,648
The discount rate for year 10 is different in the above calculations because in the earlier one
its beginning of year 10 and in the later one its end of the year 10.
358
At the lease commencement date, Entity W did not have a significant economic incentive to
exercise the renewal option. In the first quarter of 2020, Entity W installed unique lease
improvements into the retail store with an estimated five-year economic life. Entity W
determined that it would only recover the cost of the improvements if it exercises the renewal
option, creating a significant economic incentive to extend.
Is Entity W required to remeasure the lease in the first quarter of 2020?
Solution:
Since Entity W is now reasonably certain that it will exercise its renewal option, it is required
to remeasure the lease in the first quarter of 2020.
The following table summarizes information pertinent to the lease remeasurement.
Remeasured lease term 5 years; 2 years remaining in the
initial term plus 3 years in the
renewal period
Entity W’s incremental borrowing rate On the
remeasurement date 6%
CPI available on the remeasurement date 125
Right-of-use asset immediately before the Rs 1,81,840 (Refer note 1)
remeasurement
Lease liability immediately before the Rs 1,85,947 (Refer note 1)
remeasurement
To remeasure the lease liability, Entity W would first calculate the present value of the future
lease payments for the new lease term (using the updated discount rate of 6%). The following
table shows the present value of the future lease payments based on an updated CPI of 125.
Since the initial lease payments were based on a CPI of 120, the CPI has increased by 4%
approx. As a result, Entity W would increase the future lease payments by 4%. As shown in
the table, the revised lease liability is Rs 490,589.
Year 4 5 6 7 8 Total
Lease payment 104,000 104,000 114,400 114,400 114,400 551,200
Discount 1 0.943 0.890 0.840 0.792
Present value 104,000 98,072 101,816 96,096 90,605 490,589
To calculate the adjustment to the lease liability, Entity W would compare the recalculated and
original lease liability balances on the remeasurement date.
Revised lease liability 490,589
Original lease liability (1,85,947)
3,04,642
359
Entity W would record the following journal entry to adjust the lease liability.
ROU Asset Dr. 3,04,642
To Lease liability 3,04,642
Being lease liability and ROU asset adjusted on account of remeasurement.
Working Notes:
1. Calculation of ROU asset before the date of remeasurement
Year Lease Present value Present value of lease
beginning Payment (A) factor @ 5% (B) payments (AxB=C)
1 1,00,000 1.000 1,00,000
2 1,00,000 0.952 95,200
3 1,00,000 0.907 90,700
4 1,00,000 0.864 86,400
5 1,00,000 0.823 82,300
Lease liability as at commencement date 4,54,600
360
Solution:
Lessee accounts for the modification as a separate lease, separate from the original 10-year
lease because the modification grants Lessee an additional right to use an underlying asset,
and the increase in consideration for the lease is commensurate with the stand-alone price of
the additional right-of-use adjusted to reflect the circumstances of the contract. In this
example, the additional underlying asset is the new 3,000 square metres of office space.
Accordingly, at the commencement date of the new lease (at the end of the second quarter
of Year 6), Lessee recognises a ROU Asset and a lease liability relating to the lease of the
additional 3,000 square metres of office space. Lessee does not make any adjustments to the
accounting for the original lease of 2,000 square metres of office space as a result of this
modification.
Q33. - Modification that increases the scope of the lease by extending the contractual
lease term
Lessee enters into a 10-year lease for 5,000 square metres of office space. The annual lease
payments are Rs 1,00,000 payable at the end of each year. The interest rate implicit in the
lease cannot be readily determined. Lessee’s incremental borrowing rate at the commencement
date is 6% p.a. At the beginning of Year 7, Lessee and Lessor agree to amend the original
lease by extending the contractual lease term by four years. The annual lease payments are
unchanged (i.e., Rs 1,00,000 payable at the end of each year from Year 7 to Year 14). Lessee’s
incremental borrowing rate at the beginning of Year 7 is 7% p.a.
How should the said modification be accounted for?
Solution:
At the effective date of the modification (at the beginning of Year 7), Lessee remeasures the
lease liability based on:
(a) An eight-year remaining lease term
(b) Annual payments of Rs 1,00,000 and
(c) Lessee’s incremental borrowing rate of 7% p.a.
The modified lease liability equals Rs 5,97,100 (W.N.1). The lease liability immediately before
the modification (including the recognition of the interest expense until the end of Year 6) is
Rs 3,46,355 (W.N.3). Lessee recognises the difference between the carrying amount of the
modified lease liability and the carrying amount of the lease liability immediately before the
modification (i.e., Rs 2,50,745) (W.N. 4) as an adjustment to the ROU Asset.
361
Working Notes:
1. Calculation of modified lease liability:
Year Lease Payment Present value factor Present value of lease
(A) @ 7% (B) payments (A*B=C)
7 100,000 0.935 93,500
8 100,000 0.873 87,300
9 100,000 0.816 81,600
10 100,000 0.763 76,300
11 100,000 0.713 71,300
12 100,000 0.666 66,600
13 100,000 0.623 62,300
14 100,000 0.582 58,200
Modified lease liability 5,97,100
362
6 4,21,090 25,265 100,000 3,46,355
Lease liability as at modification date 3,46,355
363
*(refer note 1)
At the effective date of the modification (at the beginning of Year 6), Lessee remeasures the
lease liability based on:
(a) a five-year remaining lease term,
(b) annual payments of Rs 30,000 and
(c) Lessee’s incremental borrowing rate of 5% p.a.
Year Lease Present value factor Present value of lease
Payment(A) @ 5% (B) payments (A x B = C)
6 30,000 0.952 28,560
7 30,000 0.907 27,210
8 30,000 0.864 25,920
9 30,000 0.823 24,690
10 30,000 0.784 23,520
Total 1,29,900
Lessee determines the proportionate decrease in the carrying amount of the ROU Asset on the
basis of the remaining ROU Asset (i.e., 2,500 square metres corresponding to 50% of the
original ROU Asset).
Working Note:
Calculation of Initial value of ROU asset and lease liability:
Year Lease Present value factor Present value of lease
Payment(A) @ 6% (B) payments (A x B = C)
1 50,000 0.943 47,150
2 50,000 0.890 44,500
364
3 50,000 0.840 42,000
4 50,000 0.792 39,600
5 50,000 0.747 37,350
6 50,000 0.705 35,250
7 50,000 0.665 33,250
8 50,000 0.627 31,350
9 50,000 0.592 29,600
10 50,000 0.558 27,900
3,67,950
At the effective date of the modification (at the beginning of Year 6), Lessee remeasures the
lease liability based on:
(a) a five-year remaining lease term,
(b) annual payments of Rs 95,000, and
(c) Lessee’s incremental borrowing rate of 7% p.a.
365
Year Lease Present value @ Present value of lease
Payments (A) 7% (B) payments (A x B = C)
1 95,000 0.935 88,825
2 95,000 0.873 82,935
3 95,000 0.816 77,520
4 95,000 0.763 72,485
5 95,000 0.713 67,735
3,89,500
Lessee recognises the difference between the carrying amount of the modified liability (Rs
3,89,500) and the lease liability immediately before the modification (Rs 4,21,090) of Rs 31,590
as an adjustment to the ROU Asset.
Working Note:
Calculation of Initial value of ROU asset and lease liability:
Year Lease Present value Present value of lease
Payment (A) factor @ 6% (B) payments (A x B = C)
1 100,000 0.943 94,300
2 100,000 0.890 89,000
3 100,000 0.840 84,000
4 100,000 0.792 79,200
5 100,000 0.747 74,700
6 100,000 0.705 70,500
7 100,000 0.665 66,500
8 100,000 0.627 62,700
9 100,000 0.592 59,200
10 100,000 0.558 55,800
Lease liability as at modification date 7,35,900
Q36. - Modification that both increases and decreases the scope of the lease
Lessee enters into a 10-year lease for 2,000 square metres of office space. The annual lease
payments are Rs 1,00,000 payable at the end of each year. The interest rate implicit in the
lease cannot be readily determined. Lessee’s incremental borrowing rate at the commencement
date is 6% p.a.
At the beginning of Year 6, Lessee and Lessor agree to amend the original lease to:
366
(a) include an additional 1,500 square metres of space in the same building starting from
the beginning of Year 6 and
(b) reduce the lease term from 10 years to eight years. The annual fixed payment for the
3,500 square metres is Rs 1,50,000 payable at the end of each year (from Year 6 to
Year 8). Lessee’s incremental borrowing rate at the beginning of Year 6 is 7% p.a.
The consideration for the increase in scope of 1,500 square metres of space is not commensurate
with the stand-alone price for that increase adjusted to reflect the circumstances of the
contract. Consequently, Lessee does not account for the increase in scope that adds the right
to use an additional 1,500 square metres of space as a separate lease.
How should the said modification be accounted for?
Solution:
The pre-modification ROU Asset and the pre-modification lease liability in relation to the lease
are as follows:
Lease ROU Asset
Year liability
Opening Interest Lease Closing Opening Depreciatio Closing
balance expense payment balance balance n charge balance
@ 6%
1 7,35,900* 44,154 (1,00,000) 6,80,054 7,35,900 (73,590) 6,62,310
2 6,80,054 40,803 (1,00,000) 6,20,857 6,62,310 (73,590) 5,88,720
3 6,20,857 37,251 (1,00,000) 5,58,108 5,88,720 (73,590) 5,15,130
4 5,58,108 33,486 (1,00,000) 4,91,594 5,15,130 (73,590) 4,41,540
5 4,91,594 29,496 (1,00,000) 4,21,090 4,41,540 (73,590) 3,67,950
6 4,21,090 3,67,950
*Refer Note 4.
At the effective date of the modification (at the beginning of Year 6), Lessee remeasures the
lease liability on the basis of:
(a) A three-year remaining lease term (i.e. till 8th year),
(b) Annual payments of Rs 150,000 and
(c) Lessee’s incremental borrowing rate of 7% p.a.
Year Lease Payments Present value @ Present value of lease
(A) 7% (B) payments (A x B = C)
1 1,50,000 0.935 1,40,250
2 1,50,000 0.873 1,30,950
3 1,50,000 0.816 1,22,400
Modified lease liability 3,93,600
367
The modified liability equals Rs 3,93,600, of which (a) Rs 1,31,200 relates to the increase of
Rs 50,000 in the annual lease payments from Year 6 to Year 8 and (refer note 1) (b) Rs
2,62,400 relates to the remaining three annual lease payments of Rs 1,00,000 from Year 6 to
Year 8 with reduction of lease term (Refer Note 3)
At the effective date of the modification (at the beginning of Year 6), the pre-modification
lease liability is Rs 4,21,090. The remaining lease liability for the original 2,000 square metres
of office space is Rs 2,67,300 (i.e., present value of three annual lease payments of Rs 1,00,000,
discounted at the original discount rate of 6% p.a.) (refer note 2).
Consequently, Lessee reduces the carrying amount of the ROU Asset by Rs 1,47,180 (Rs 3,67,950
– Rs 2,20,770), and the carrying amount of the lease liability by Rs 1,53,790 (Rs 4,21,090 –
Rs 2,67,300). Lessee recognises the difference between the decrease in the lease liability and
the decrease in the ROU Asset (Rs 1,53,790 – Rs 1,47,180 = Ra 6,610) as a gain in profit or
loss at the effective date of the modification (at the beginning of Year 6).
Lease Liability Dr. 1,53,790
To ROU Asset 1,47,180
To Gain 6,610
At the effective date of the modification (at the beginning of Year 6), Lessee recognises the
effect of the remeasurement of the remaining lease liability reflecting the revised discount rate
of 7% p.a., which is Rs 4,900 (Rs 2,67,300 – Rs 2,62,400*), as an adjustment to the ROU
Asset.
*(Refer note 3)
Lease Liability Dr. 4,900
To ROU Asset 4,900
368
Increase in the leased space:
At the commencement date of the lease for the additional 1,500 square metres of space (at
the beginning of Year 6), Lessee recognises the increase in the lease liability related to the
increase in leased space of Rs 1,31,200 (i.e., present value of three annual lease payments of
Rs 50,000, discounted at the revised interest rate of 7% p.a.) as an adjustment to the ROU
Asset.
ROU Asset Dr. 1,31,200
To Lease Liability 1,31,200
The modified ROU Asset and the modified lease liability in relation to the modified lease are
as follows:
Lease ROU Asset
Year liability
Opening Interest Lease Closing Opening Depreciation Closing
balance expense payment balance balance charge balance
@ 7%
6 3,93,600 27,552 (1,50,000) 2,71,152 3,47,100** (1,15,700) 2,31,400
7 2,71,152 18,981 (1,50,000) 1,40,133 2,31,400 (1,15,700) 1,15,700
8 1,40,133 9,867* (1,50,000) - 1,15,700 (1,15,700) -
*Difference is due to approximation.
**Refer Note 5
Working Notes:
1. Calculation of lease liability on increased consideration:
Year Lease Present value Present value of lease
Payments (A) @7% (B) payments (A x B = C)
1 50,000 0.935 46,750
2 50,000 0.873 43,650
3 50,000 0.816 40,800
Modified lease liability 1,31,200
2. Calculation of remaining lease liability for the original contract of 2000 square
meters at Original discount rate:
Year Lease Payments Present value factor Present value of lease
(A) @ 6% (B) payments (A x B = C)
1 1,00,000 0.943 94,300
2 1,00,000 0.890 89,000
3 1,00,000 0.840 84,000
Remaining lease liability 2,67,300
369
3. Calculation of remaining lease liability for the original contract of 2000 square
meters at revised discount rate:
Year Lease Payments Present value Present value of lease
(A) factor @ 7% (B) payments (A x B = C)
1 1,00,000 0.935 93,500
2 1,00,000 0.873 87,300
3 1,00,000 0.816 81,600
Remaining lease liability 2,62,400
5. Calculation of opening balance of Modified ROU Asset at the beginning of 6th year:
The remaining ROU Asset for the original 2,000 square metres 2,20,770
of office space after decrease in term
Less: Adjustment for increase in interest rate from 6% to 7% (4,870)
Add: Adjustment for increase in leased space 1,31,200
3,47,100
370
The equipment has an estimated remaining economic life of 15 years, a carrying amount of
Rs 1,00,000 and a fair value of Rs 1,11,000
The lease does not transfer ownership of the underlying asset to Lessee at the end of the
lease term or contain an option to purchase the underlying asset
The interest rate implicit in the lease is 10.078%.
How should the Lessor account for the same in its books of accounts?
Solution:
Lessor shall classify the lease as a FINANCE LEASE because the sum of the present value of
lease payments amounts to substantially all of the fair value of the underlying asset.
To record the net investment in the finance lease and derecognise the underlying asset.
(a) The net investment in the lease consists of:
(1) the present value of 10 annual payments of Rs 15,000 plus the guaranteed residual
value of Rs 30,000, both discounted at the interest rate implicit in the lease,
which equals Rs 1,03,340 (i.e., the lease payment) (Refer note 1) AND
(2) The present value of unguaranteed residual asset of Rs 20,000, which equals Rs
7,660 (Refer note 2). Note that the net investment in the lease is subject to the
same considerations as other assets in classification as current or non-current
assets in a classified balance sheet.
(b) Cost of goods sold is the carrying amount of the equipment of Rs 1,00,000 (less) the
present value of the unguaranteed residual asset of Rs 7,660.
(c) Revenue equals the lease receivable.
(d) The carrying amount of the underlying asset.
371
(e) Receipt of annual lease payments at the end of the year.
(f) Reduction of the net investment in the lease for lease payments received of Rs 15,000,
net of interest income of Rs 11,187
(g) Interest income is the amount that produces a constant periodic discount rate on the
remaining balance of the net investment in the lease. Please refer the computation
below:
The following table summarises the interest income from this lease and the related amortisation
of the net investment over the lease term:
Year Annual Rental Annual Interest Net investment at the
Payment Income (h) end of the year
Initial net - - 1,11,000
investment
1 15,000 11,187 1,07,187
2 15,000 10,802 1,02,989
3 15,000 10,379 98,368
4 15,000 9,914 93,282
5 15,000 9,401 87,683
6 15,000 8,837 81,520
7 15,000 8,216 74,736
8 15,000 7,532 67,268
9 15,000 6,779 59,047
10 15,000 5,953 50,000(i)
(h) Interest income equals 10.078% of the net investment in the lease at the beginning of
each year. For e.g., Year 1 annual interest income is calculated as Rs 1,11,000 (initial net
investment) x 10.078%.
(i) The estimated residual value of the equipment at the end of the lease term.
Working Notes:
1. Calculation of net investment in lease:
Year Lease Payment Present value factor Present value of lease
(A) @ 10.078% (B) payments (A x B = C)
1 15,000 0.908 13,620
2 15,000 0.825 12,375
3 15,000 0.750 11,250
4 15,000 0.681 10,215
372
5 15,000 0.619 9,285
6 15,000 0.562 8,430
7 15,000 0.511 7,665
8 15,000 0.464 6,960
9 15,000 0.421 6,315
10 15,000 0.383 5,745
10 30,000 0.383 11,480*
1,03,340
* Figure has been rounded off for equalization of journal entry.
373
Solution:
The intermediate lessor classifies the sublease by reference to the ROU Asset arising from the
head lease (i.e., in this case, comparing the three-year sublease with the five-year ROU Asset
in the head lease). The intermediate lessor classifies the sublease as a finance lease, having
considered the requirements of Ind AS 116 (i.e., one of the criteria of ‘useful life’ for a lease
to be classified as a finance lease).
When the intermediate lessor enters into a sublease, the intermediate lessor:
(i) derecognises the ROU asset relating to the head lease that it transfers to the sublessee
and recognises the net investment in the sublease;
(ii) recognises any difference between the ROU asset and the net investment in the sublease
in profit or loss; AND
(iii) retains the lease liability relating to the head lease in its balance sheet, which represents
the lease payments owed to the head lessor.
During the term of the sublease, the intermediate lessor recognises both
- finance income on the sublease AND
- interest expense on the head lease.
374
- the ROU asset
Both relating to the head lease in its balance sheet.
Sub-lessee Accounting:
A sub-lessee accounts for its lease in the same manner as any other lease (i.e., as a new lease
subject to Ind AS 116’s recognition and measurement provisions).
375
Next step would be to calculate the present value of the annual payments which amounts to
Rs 14,94,000 (calculated considering 20 payments of Rs 2,00,000 each, discounted at 12% p.a.)
of which Rs 3,00,000 relates to the additional financing (as calculated above) and balance Rs
11,94,000 relates to the lease — corresponding to 20 annual payments of Rs 40,164 and Rs
1,59,836, respectively (refer calculations below).
Seller-Lessee:
At the commencement date, Seller-lessee measures the ROU asset arising from the leaseback
of the building at the proportion of the previous carrying amount of the building that relates
to the right-of-use retained by Seller-lessee, calculated as follows:
Carrying Amount (A) 15,00,000
Fair Value (at the date of sale) (B) 27,00,000
Discounted lease payments for the 20-year ROU asset (C) 11,94,000
ROU Asset [(A / B) x C] 6,63,333
Seller-lessee recognises only the amount of the gain that relates to the rights transferred to
Buyer-lessor, calculated as follows:
Fair Value (at the date of sale) (A) 27,00,000
Carrying Amount (B) 15,00,000
Discounted lease payments for the 20-year ROU asset (C) 11,94,000
Gain on sale of building (D) = (A - B) 12,00,000
Relating to the right to use the building retained by Seller-lessee (E) 5,30,667
= [(D / A) x C]
Relating to the rights transferred to Buyer-lessor (D - E) 6,69,333
376
To Financial Liability 14,94,000
To Gain on rights transferred 6,69,333
Buyer-Lessor:
At the commencement date, Buyer-lessor accounts for the transaction, as follows:
Building Dr. 27,00,000
Financial Asset (20 payments of Rs 40,160 discounted 3,00,000
@ 12% p.a.) (approx.) Dr.
To Cash 30,00,000
After the commencement date, Buyer-lessor accounts for the lease by treating Rs 1,59,840 of
the annual payments of Rs 2,00,000 as lease payments. The remaining Rs 40,160 of annual
payments received from Seller-lessee are accounted for as:
(a) payments received to settle the financial asset of Rs 3,00,000 AND
(b) Interest revenue.
377
at lease commencement date (i.e., 12% p.a. in this case). The lease liability is accounted for
by the interest method subsequently and the ROU asset is subject to depreciation on the
straight-line basis over the lease term of three years. Let us first calculate the Lease Liability
and ROU Asset as follows:
Year Payments (Cash Present Value Discounted Cash flows /
flows) Factor @12% Present Value
31 Mar 2018 2,00,000 0.8929 1,78,580
31 Mar 2019 2,00,000 0.7972 1,59,440
31 Mar 2020 2,00,000 0.7118 1,42,360
6,00,000 4,80,380
The following table shows account balances under this method beginning at lease
commencement:
Date ROU Lease Interest Depreciation Retained
Asset Liability Expense Expense Earnings
01 Apr 2017 4,80,380 4,80,380 - - -
31 Mar 2018 3,20,254 3,38,026 - - -
01 Apr 2018 3,20,254 3,38,026 (17,772)
31 Mar 2019 1,60,127 1,78,589 40,563 1,60,127 -
01 Apr 2019 1,60,127 1,78,589 - - -
31 Mar 2020 - - 21,411 1,60,127 -
378
Ind AS 116 is applicable for the financial year beginning from 1st April 2019. Hence, 2019-20 is
the first year of adoption and using Full retrospective method the comparative for 2018-19
needs to be restated and 1st April 2018 (i.e. the opening of the comparative) is taken as
transition date for adoption of this standard. At adoption, the lessee would record the ROU
asset and lease liability at the 1 April 2018 by taking values from the above table, with the
difference between the ROU asset and lease liability going to retained earnings as of 1 April
2018 (assuming that only the 2018-19 financial information is included as comparatives).
ROU Asset Dr. 3,20,254
Retained Earnings Dr. 17,772
To Lease Liability 3,38,026
To initially recognise the lease-related asset and liability as of 1 April 2018.
379
Modified Retrospective Approach (Alternative 1):
Under the modified retrospective approach (Alternative 1), the lease liability is measured based
on the remaining lease payments (i.e., from the date of transition to the lease end date, viz.,
01 April 2019 to 31 March 2020 in this case) discounted using the incremental borrowing rate
as of the date of initial application being 01 April 2019 (i.e. 10% p.a. in this case). The ROU
asset is at its carrying amount as if Ind AS 116 had been applied since the commencement
date (i.e., 01 April 2017 in this case) by using incremental borrowing rate as at transition date.
Let us first calculate the Lease Liability and ROU Asset as follows:
Year Payments Discounting Discounted Cash flows /
(Cash flows) Factor @10% Present Value
31 Mar 2020 2,00,000 0.9091 1,81,820
2,00,000 1,81,820
The following table shows account balances under this method beginning at lease
commencement:
Date ROU Asset Lease Interest Depreciation Retained
Liability Expense Expense Earnings
*(Refer note no 1)
** (Refer note no 2)
380
At adoption, the lessee would record the ROU asset and lease liability at the 1 April 2019 by
taking values from the above table, with the difference between the ROU asset and lease
liability going to retained earnings as of 1 April 2019.
ROU Asset Dr. 1,65,787
Retained Earnings Dr. 16,019
To Lease Liability 1,81,806
To initially recognise the lease-related asset and liability as of 1 April 2019.
Note 1:
Calculation of Present value of lease payments as at commencement date i.e., 01/04/2017
Year Payments Discounting Factor Discounted Cash flows /
(Cash flows) @10% Present Value
31 Mar 2018 2,00,000 0.9091 1,81,820
31 Mar 2019 2,00,000 0.8264 1,65,280
31 Mar 2020 2,00,000 0.7513 1,50,260
6,00,000 4,97,360
381
Calculation of ROU asset as at transition date i.e., April 01, 2019
Year Opening Depreciation Closing
31 Mar 2018 4,97,360 (1,65,786) 3,31,574
31 Mar 2019 3,31,574 (1,65,787) 1,65,787
31 Mar 2020 1,65,787 (1,65,787) -
The following table shows account balances under this method beginning at lease
commencement:
Date ROU Asset Lease Interest Depreciation Retained
Liability Expense Expense Earnings
01 Apr 2019 1,81,820 1,81,820 - - -
31 Mar 2020 - - 18,182 1,81,820 -
382
At adoption, the lessee would record the ROU asset and lease liability at the 1 April 2019 by
taking values from the above table and there will be no impact on retained earnings on the
transition date being 1 April 2019 since under this alternative, ROU Asset is equal to the Lease
Liability.
ROU Asset Dr. 1,81,820
To Lease Liability 1,81,820
To initially recognise the lease-related asset and liability as of 1 April 2019.
A summary of the lease contract’s accounting (assuming there are no changes due to
reassessments) is, as follows:
Particulars Full Modified Modified
Retrospective Retrospective Retrospective
Approach Approach Approach
(Alternative 1) (Alternative 2)
Opening balance sheet impact as on 1 April 2019:
ROU Asset 1,60,126 1,65,787 1,81,820
Lease Liability 1,78,589 1,81,806 1,81,820
Period ended 31 March 2020 activity:
Cash lease payments 2,00,000 2,00,000 2,00,000
Lease payments recognised:
Interest expense 21,411 18,194 18,182
Depreciation expense 1,60,127 1,65,787 1,81,820
Total periodic expense 1,81,538 1,83,981 2,00,002
383
Q43.
On 1 April 2017, Jupiter ltd began to lease a property on a 20-year lease. Jupiter ltd paid a
lease premium of Rs30,00,000 (One Time payment) on 1 April 2017. The terms of the lease
required Jupiter ltd to make annual payments of Rs 500,000 in arrears, the first of which was
made on 31 March 2018.
On 1 April 2017 the fair values of the leasehold interests in the leased property were as follows:
– Land Rs 30,00,000.
– Buildings Rs 45,00,000.
There is no opportunity to extend the lease term beyond 31 March 2037. On 1 April 2017, the
estimated useful economic life of the buildings was 20 years.
The annual rate of interest implicit in finance leases can be taken to be 9·2%. The present
value of 20 payments of Rs 1 in arrears at a discount rate of 9·2% is Rs 9.
Required:
Explain the accounting treatment for the above property lease and produce appropriate extracts
from the financial statements of Jupiter ltd for the year ended 31 March 2018.
Solution:
1) The land lease is an operating lease because land has an indefinite useful economic life
and the lease term is 20 years.
The lease premium and annual rentals are apportioned 40% (3/7·5) to the land element.
Therefore the premium for the land element is Rs 12,00,000 (Rs 30,00,000 X 40%) and the
annual rentals for the land element Rs 200,000 (Rs 500,000 X 40%). This makes the total
lease payments Rs 52,00,000 (Rs 12,00,000 + 20 X Rs 200,000).
The rental expense for the current period is Rs 2,60,000 (Rs 52,00,000 X 1/20).
The amount paid in the current period re: the land element is Rs 14,00,000 (Rs 12,00,000 + Rs
200,000). Therefore there is a prepayment of Rs 1,140,000 (Rs 14,00,000 – Rs 2,60,000) at the
year end.
In the next 19 periods, the rental expense will be Rs 260,000 and the rental payment will be
Rs 200,000. Therefore Rs 60,000 of the rental prepayment will reverse in each period. This
means that Rs 60,000 of the prepayment will be a current asset, and the balance a non-
current asset.
384
2) The buildings element of the lease will be a finance lease because the lease term is for
substantially all of the useful life of the buildings.
The premium apportioned to the buildings element is Rs 18,00,000 (Rs 30,00,000 X 60%) and
the annual rental apportioned to the buildings is Rs 300,000 (Rs 500,000 X 60%).
The initial carrying value of the leased asset in PPE is Rs 45,00,000 (Rs 18,00,000 + Rs 300,000
X 9).
Therefore the annual depreciation charge is Rs 2,25,000 (Rs 45,00,000 X 1/20) and the closing
PPE (Rs 45,00,000 – Rs 2,25,000).
Q44.
B&P Ltd. availed a lease from N&L Ltd. The conditions of the lease terms are as under:
(a) Lease period is 3 years, in the beginning of the year 20X1, for equipment costing Rs
10,00,000 and has an expected useful life of 5 years.
(b) The Fair market value is also Rs 10,00,000.
(c) The property reverts back to the lessor on termination of the lease.
(d) The unguaranteed residual value is estimated at Rs 1,00,000 at the end of the year 20X1.
(e) 3 equal annual payments are made at the end of each year.
(f) Consider IRR = 10%
(g) The present value of Rs. 1 due at the end of 3rd year at 10% rate of interest is Rs. 0.7513.
(h) The present value of annuity of Rs. 1 due at the end of 3rd at 10% IRR is Rs 2.4868.
State whether the lease constitute finance lease for Lessor.
Solution:
Particulars Amount (Rs.)
Cost of equipment 10,00,000
Unguaranteed residual value 1,00,000
Present value of residual value after third year @ 10% (1,00,000 × 75,130
0.7513)
Fair value to be recovered from lease payments (Rs 10,00,000 – Rs 9,24,870
75,130)
Present value of annuity for three years 2.4868
Annual lease payment = ₹ 9,24,870/2.4868 3,71,912
The present value of lease payment i.e., Rs 9,24,870 equals 92.48% of the fair market value,
i.e., Rs 10,00,000. As the present value of minimum lease payments substantially covers the
385
initial fair value of the leased asset and lease term covers the major part of the life of asset,
it constitutes a finance lease.
Q45.
On April 1, 2012 ABC Ltd. leases equipment for 4 years to XYZ Ltd. The Cost of the equipment
is Rs. 15,00,000 and has a useful life of 10 years (assume straight line method of depreciation).
The lease payments to be made are as follows:
Year Amount
1 1,00,000
2 1,50,000
3 1,75,000
4 2,00,000
The lease is classified as an operating lease. How would this lease be accounted for in the
books of accounts of the Lessee and the Lessor?
(Hint: 156250/- LEASE RENT to be recognised)
386