开发者:上海品职教育科技有限公司 隐私政策详情

应用版本:4.2.11(IOS)|3.2.5(安卓)APP下载

Mercury. · 2023年08月17日

整道题都不太懂 可以解释一下计算逻辑吗

NO.PZ2023020602000199

问题如下:

Assume U.S. GAAP applies unless otherwise noted. At the beginning of the year, a lessee company enters into a new lease agreement that is correctly classified as a finance lease, with the following terms:


With respect to the effect of the lease on the company’s financial statements in the first year of the lease, which of the following is most accurate? The reduction in the company’s:

选项:

A.Pretax income is $72,096. B.Cash flow from financing is $56,742. C.Cash flow from operations is $72,096.

解释:

The present value of the lease is $360,477.62. (n = 5, I = 12%, PMT = $100,000) 12% of the original PV is $43,257.31 and represents the interest component of the payment in the first year. The difference between the annual payment and the interest is the amortization of the lease obligation included in cash flow from financing. $100,000 – 43,257.31 = $56,742.69. Depreciation is $360,477.62 / 5 or $72,095.52 so the total reduction in pretax income would be interest plus depreciation or $115,352.83. Cash flow from operations would be reduced by the amount of the interest only because the depreciation would be added back to determine cash flow from operations.

RT

2 个答案
已采纳答案

lynn_品职助教 · 2023年08月18日

嗨,努力学习的PZer你好:


这道题考的是GAAP下,站在承租人lessee角度,融资租赁的计算,只考了第一年计算量还是比较友善的。


融资租赁相当于贷款买设备,对于lessee来说,融资租赁负债账面价值的摊销和债券是一样的,也存在实际的payment和I/S中interest expense不相等的情况,简单来说就是lessee付的现金payment包含还本和付息两部分,但是只有付息这部分是会计入I/S中的,还本部分会摊销负债账面价值。


站在flow的角度,即利息部分作为CFO流出, 另一部分(减少负债的部分)作为CFF流出。


按照表格数据,先计算出融资租赁租约现值为360 477.62美元。


n = 5,I = 12%,PMT = $100000


PV*12%=43257.31美元,代表第一年付款的利息部分。


PMT和利息之间的差额是包含在融资现金流中的租赁义务的摊销。

100000 美元 – 43257.31 = 56742.69 美元。


题目说on a straight-line basis 直线法摊销,那么每一年都是一样的, 折旧为 360477.62 / 5 =72095.52 美元,


因此A选项税前收入的总减少额将是利息加折旧=为43,257.31+72095.52=115,352.83 美元。


CFF是(减少负债的部分)即56742.69, CFO则是减少利息金额43257.31。


----------------------------------------------
虽然现在很辛苦,但努力过的感觉真的很好,加油!

Mercury. · 2023年08月20日

不是说operating lease的amortization cost才是lease payment减去interest算出来的嘛 怎么这道题finance lease也是直接减的

lynn_品职助教 · 2023年08月21日

嗨,从没放弃的小努力你好:


不是说operating lease的amortization cost才是lease payment减去interest算出来的嘛 怎么这道题finance lease也是直接减的


1.一般来说operating 和finance不一样,初始计量不确认资产和负债,此时不存在折旧和摊销。后续计量中operating lease里面,我们是只报告一个lease payment的,这里面其实就包含了amortization和int expense,那么他们是在EBIT之前列项的;


对于operating lease来说,计在I/S表中的是lease payment(也就是每个月的租金rent expense);对于finance lease来说,计在I/S中的是dep+int expense。


2、但是US GAAP下,operating lease是需要同时记载一笔资产和一笔负债的,且和finance lease确认这个资产负债金额的方法一致,都是用未来payment的折现之和。这个应该就是同学说的operating lease也有amortization 的原因啦。



----------------------------------------------
努力的时光都是限量版,加油!

  • 2

    回答
  • 0

    关注
  • 619

    浏览
相关问题