Kingston Corporation adopted ASU 2016-02 on January 1, 2017.On December 31, 2017. Thomas Henley, financial vice president of Kingston Corporation, signed a noncancelable three-year lease for a excavator. The lease calls for annual payments of $41,635 per year due at the end of each of the next three years. The leased equipment\'s expected economic life is six years. No cash changed hands because the first payment wasn\'t due until December 31, 2018. Assume that the appropriate rate or discounting the minimum ease payments is 12%. Thomas normally depreciates a sets using the straight-line basis homas has some concerns about how the lease will affect his financial statements. acitr The leaseals for annuail paymicn fi pamet\' due until Dem o s conrns about how Required: 1. Prepare an amortization schedule for the lease. 2. Before the effects of the lease, Kingston Corporation had $2,000,000 of total assets and $1,000,000 in total debt. How will the new lease change it\'s debt-to- assets ratio at December 31, 2017? 3. Before the effects of the lease, Kingston has current assets of $500,000 and current liabilities of $294,118. How will the new lease affect the current ratio 4. Henley estimates that 2018 pre-tax income before the effects of the new lease will be approximately $267,000. What is the percentage change in pre-page 707 5. How would the answer to requirement 4 change if Kingston were using IFRS 16?. at December 31, 2017? tax income from the new lease?
1) Present Value of Payments under Leasing
Particulars
Annual Lease Payment $ 41,635
No. of Years (Lease Term) 3 years
Discount Rate 12%
Present Value of Annuity Factor (PVAF 12%, 3 years) (0.892+0.797+0.712) 2.401
Present Value of Lease Rental ($41 635 x 2.401) $99,966
The Present value of future cash flows would be the cost of Asset $99,966
Amortisation Schedule under Straight Line Method
Depreciation = Cost of Asset / Useful life in years = $99,966 / 6 years = $16,661 per year
2) Kingston Corporation Debt to Asset Ratio at December 31, 2017
Total Assets $2,000,000
Total Debt $1,000,000
Debt to Asset Ratio Total Debt / Total Assets = $1,000,000 / $ 2,000,000 = 1 / 2
3) Current Ratio at December 31, 2017
Current Assets $500,000
Current Liabilities $294,118
Current Ratio Current Assets / Current Liabilities = $500,000 / $294118 = 1.70
4) Percentage Change in Pre tax income due to the effect of Lease Rental
Pretax Income (approx.) $267,000
Lease Rental $99,966
Pretax income after the effect of Lease $267,000 - $99,966 = $167,034
Percentage change due to lease effecton pretax income = 99,966 / 267,000 = 0.37 or 37%
Homework Sourse
