Académique Documents
Professionnel Documents
Culture Documents
January 1, 1987
Taxation of Leases
TO
SECTION 1.
Purpose. These regulations pursuant to Section 277 of
the National Internal Revenue Code, prescribe the rules to govern the tax treatment of
lease agreements and provide guidelines for determining whether certain transactions
purporting to be leases of tangible personal property are in reality conditional sales
contracts.
PART A
INCOME TAX
SECTION 2.
Vendor.
2.01 Lessor if contract is a lease The amount paid for the use of
property under an agreement which is determined under these regulations to be a
lease shall be considered as rental ( and therefor includible in gross income) of
the lessor. Such lessor may deduct all ordinary and necessary expenses paid or
incurred during the taxable year which are attributable to the earning of the
income. In addition, the lessor, with respect to properties subject to an
"operating lease" as defined in subparagraph 2.01/1 of this Section, will be
allowed a deduction for depreciation determined pursuant to Section 30 (f)
of the National Internal Revenue Code (NIRC) and the Regulations thereunder:
Provided, however, that tangible personal properties listed in Annex "A" of these
Regulations which are subject to "finance lease" (as defined in subparagraph
2.01/2 of this Section) may be depreciated during the primary lease period but
such period shall not be less than 60% of the depreciable life of the property as
indicated in Annex "A". If, under the agreement, the lessee pays to the lessor a
Copyright 2015
stipulated rental, and in addition pays certain other expenses which are properly
payable by the lessor, the lessor is deemed to have received as rental income not
only the stipulated rental but also the amount of such other expenses paid by the
lessee to, or for the account of, the lessor.
2.01/1
Operating lease defined An "operating
lease" is a contract under which the asset is not wholly
amortized during the primary period of the lease, and where the
lessor does not rely solely on the rentals during the primary
period for his profits, but looks for the recovery of the balance
of his costs and for the rest of his profits from the sale or
re-lease of the returned asset of the primary lease period.
2.01/2
Finance lease defined "Finance lease"
or full payout lease is a contract involving payment over an
obligatory period (also called primary or basic period) of
specified rental amounts for the use of a lessor's property,
sufficient in total to amortize the capital outlay of the lessor and
to provide for the lessor's borrowing costs and profits. The
obligatory period refers to the primary or basic non-cancellable
period of the lease which in no case shall be less than 730 days.
The lessee, not the lessor, exercises the choice of the asset and
is normally responsible for maintenance, insurance and such
other expenses pertinent to the use, preservation and operation
of the asset. Finance leases may be extended, after the
expiration of the primary period, by non-cancellable secondary
or subsequent periods with the rentals significantly reduced.
The residual value shall in no instance be less than five per
centum (5%) of the lessor's acquisition cost of the leased asset.
2.02
"Packaged lease" not taxable as a
corporation A "package lease" or "lease package" shall not
be considered as a joint venture or association taxable as a
corporation as defined in Section 20(b)
of the National
Internal Revenue Code.
2.03
"Packaged Lease" or "Lease Package"
defined A lease package refers to that type of finance lease
which has two or more lessors, particularly if the size of the
lease facility is substantial relative to the exposure limits of a
lessor. Under a lease package, the lead lessor either invites one
or more lessors to participate as a co-lessor in the funding lease.
Copyright 2015
SECTION 3.
SECTION 4.
conditional sale.
Copyright 2015
SECTION 5.
Advance Ruling Required to Recognize Existence of a lease.
The parties to a lease agreement may secure from the Commissioner an advance
ruling recognizing the fact that an agreement actually constitutes a lease for tax
purposes. In cases where a lessor is engaged in the leasing business and frequently
enters into a contract with various lessees under the same or essentially similar terms
and conditions, the lessor may submit a model lease agreement on which to base an
advance ruling. Thereafter, any specific lease agreement entered into by the lessor and
a lessee which does not substantially deviate from the terms and conditions of the
model contract on the basis which the advance ruling had been secured, need not be
submitted for advance ruling.
casia
PART B
Copyright 2015
SECTION 7.
Effectivity. These regulations shall take effect on January
1, 1987 and shall be applicable to all leases written on or after the said date."
Depreciable Life
1.
4 years
2.
8 years
3.
8 years
4.
Industrial Equipment
5 years
5.
Agricultural Equipment
4 years
6.
Construction Equipment
5 years
7.
Telecommunication Equipment
5 years
8.
Office Machines
3 years
9.
5 years
10.
5 years
11.
Auxiliary Equipment
5 years
Copyright 2015
Automotive Vehicles
Passenger Bus
Tourist Bus
Asian Utility Vehicles
Light-Duty Trucks (Such as Pick-ups)
Medium-Duty Trucks (Such as Dump Trucks)
Heavy-Duty Trucks (Prime Mover)
AEIHaS
1.8
1.9
1.10
1.11
1.12
2.
3.
Helicopters
Prop Aircraft
Turbo-Prop Aircraft
Jet Aircraft
And such other similar or related equipment, as may be mutually agreed
upon from time to time.
INDUSTRIAL EQUIPMENT
4.1
4.2
4.3
4.3
4.5
4.6
4.7
4.8
4.9
4.10
4.11
4.12
4.13
4.14
Copyright 2015
Tugboats
Barges
Tankers
Purse Seiner
Reefer Vessels
Container Vessels
Passenger Vessels
And such other similar or related equipment, as may be mutually agreed
upon from time to time.
4.
Locomotives
Trailers (Flatbed & Skeletal)
Tankers (Bulk Carriers)
Motorcycles
And such other similar or related equipment, as may be mutually agreed
upon from time to time.
4.15
4.16
4.17
4.18
4.19
4.20
4.21
4.22
5.
Threshers
Palay Driers
Rice Mills
Corn Mills
Feed Mills
4-Wheel Tractors with farm implements
2-Wheel Tractors with farm implements
Track type agricultural tractors with farm implement
Hard Tractors with prime mover and farm implements
Irrigation Pumps/Aerators
Diesel Engines
And such other similar or related equipment, as may be mutually agreed
upon from time to time.
CONSTRUCTION EQUIPMENT
6.1
6.2
6.3
6.4
6.5
6.6
6.7
6.8
6.9
6.10
6.11
6.12
6.13
6.14
Copyright 2015
AaCTID
AGRICULTURAL EQUIPMENT
5.1
5.2
5.3
5.4
5.5
5.6
5.7
5.8
5.9
5.10
5.11
5.12
6.
Boilers
Industrial Pumps
Industrial Gas Manufacturing Equipment
Distilling Equipment
Laboratory Testing Equipment
Medical Equipment
Drilling Equipment
And such other similar or related equipment, as may be mutually agreed
upon from time to time.
7.
TELECOMMUNICATIONS EQUIPMENT
7.1
7.2
7.3
7.4
7.5
7.6
7.7
8.
OFFICE MACHINES
8.1
8.2
8.3
8.4
8.5
8.6
8.7
8.8
8.9
8.10
8.11
Adding Machines
Copiers
Calculators
Typewriters
Mini-Computers
Micro-Computers
Stencil Machines
Mimeographing Machines
Posting Machines
Cash Registers
And such other similar or related equipment, as may be mutually agreed
upon from time to time.
9.
MAINFRAME COMPUTERS
10
11
Forklifts
Container Vans
Conveyor Systems
Box Cars
Cranes (mounted or overhead)
Loaders with tines
Cement Mixers
And such other similar or related equipment, as may be mutually agreed
upon from time to time.
AEaSTC
AUXILIARY EQUIPMENT
11.1
11.2
11.3
Copyright 2015
PABX Systems
Telex Machines
VFT Equipment
Teleprinters
Broadcasting Equipment
Transmitting Equipment
And such other similar or related equipment, as may be mutually agreed
upon from time to time.
Air-conditioning Systems
Generators and Accessories
Elevators
10
11.4
11.5
11.6
11.7
11.8
11.9
11.10
11.11
Escalators
Water Tanks
Water Heating Systems
Air Compressors
Cooling Tanks
Anti-Pollution Equipment
Audio-Visual Equipment
And such other similar or related equipment, as may be mutually agreed
upon from time to time.
ANNEX B
The lease rate is a function of the basic parameters that normally comprise a lease
transactions, namely: the lease amount, guarantee deposit, lease rental, periodic payment, the
term of the lease and the residual value. The lease rate is defined as the internal rate of return
of a specific lease transaction such that:
Copyright 2015
Where Ct
11
For purposes of computing the lease rate factor, the cash flows accruing for a period,
whether paid in advance is immaterial and shall be treated as any other in arrears payments.
DTIcSH
(Please refer to Exhibit I for computational examples in the determination of the lease
rate factor.)
SECTION 2.
Lease
rate
factor
Lease income
for a specific
period t
Determination of SYD
(N+1)
2
where N represents the number of periodic payments;
b)
Copyright 2015
or, simply adding all the digits representing the periodic payments.
Thus, for a transaction involving twelve (12) periodic payments, SYD
12
2)
SEC. 2.
SYD
SYD
12
78
(12+1)
1+2+3+4+5+6+
7+8+9+10+11+12
= 78
Determination of the Total Lease Income
The total lease income is derived by deducting the net lease facility (lease facility
minus residual value) from the total lease receivables (lease rentals.)
SEC. 3.
SYD
Lease
Total
Lease =
Income
income
for a
specific
period
P1,000,000
Guarantee Deposit
Residual Value
P100,000
Period
Lease Rentals
Based on the above parameters, the resulting cash flows for the lessor and
correspondingly lease rate factor, using the formula
Copyright 2015
13
Period Net
(in
Lease
qtr) Facility
0 1,000,000
1
2
3
4
5
6
7
8
9
10
11
12
Lease
Rental
Net
Cash
Inflow
Residual
Value
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
100,000
(1,000,000)
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
193,415.88
Present
Value Discount
Factor at
3% lease
Rate 1
1.00000
.97087
.94260
.91514
.88849
.86261
.83748
.81309
.78941
.76642
.74409
.72242
.70138
Present
Value 2
(1,000,000)
90,694.68
88,053.81
85,488.61
82,999.08
80,581.47
78,233.93
75,955.52
73,743.43
71,595.80
69,509.82
67,485.50
135,658.03
1.
Discount factor at a certain rate need not be computed since this could be
acquired from present value tables.
2.
The above example has shown that the lease rate factor for this specific lease
transaction with the given parameters above is 3% per quarter or 12% per annum. Normally,
finding the lease rate factor is a tedious process of trial and error, which would necessitate at
times, the process of interpolation. This however could be determined with greater ease with
the use of a financial calculator with the capability of imputing the internal rate of return.
TDcCIS
Example 2. Same parameters as Example 1 except that lease rental payments are in
Copyright 2015
14
advance.
For purposes of determining the lease rate factor to be used for computing the lease
income component of a lease rental, timing differences of whether a periodic lease rental
payment is payable in advance or in arrears, is immaterial. Consequently, example 2 would
have the same cash flows as example 1 and thus, the lease rate factor in determining lease
income is also .03.
Example 3
Lease Facility
P1,000,000
Guaranty Deposit
P100,000
Residual Value
P100,000
Period
Lease Rental
P90,415.88 payable
quarterly in arrears
Given the parameters of this lease transaction, the cash flows and the resultant lease
rate factor, are as follows:
Period Net
(in
Lease
qtr) Facility
0 900,000 1
1
2
3
4
5
6
7
8
9
10
11
12
Lease
Rental
Residual
Value
Net
Cash
Inflow
02
(900,000)
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
93,415.88
Present
Value Discount
Factor at
3% lease
Rate 1
1.00000
.97087
.94260
.91514
.88849
.86261
.83748
.81309
.78941
.76642
.74409
.72242
.70138
Present
Value 3
(900,000)
85,782.06
85,226.01
82,743.19
80,333.61
77,993.64
75,721.49
73,516.25
71,375.20
69,296.54
67,277.55
65,318.24
63,415.89
Example 4. Same parameters as Example 3 except that lease rental payments are in
Copyright 2015
15
advance.
The resulting cash flows for this transaction are the same as in Example 3 due to
reasons explained in example 2. Thus, lease rate factor is also 3% per quarter.
TIHCcA
P1,000,000
Guaranty Deposit
P100,000
Residual Value
P200,000
Period
Lease Rental
P83,369.67 payable
quarterly in arrears
The lease rate factor for this transaction is 3% per quarter or 12% per annum as
shown by the following table:
1
Lease facility minus guarantee deposit is the net cash outflow of the lessor.
The residual value for this transaction, cashflow wise, is 0, since the guarantee
deposit, which is in the amount of P100,000, is given back at the end of the
lease term and is netted out with the residual value, which in this example, is
also P100,000.
Period Net
(in
Lease
qtr) Facility
0 900,000 1
1
2
3
4
5
6
7
8
9
10
Copyright 2015
Lease
Rental
Residual
Value
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
Net
Cash
Inflow
Present
Value Discount
Factor at
3% lease
Rate 1
(900,000)
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
1.00000
.97087
.94260
.91514
.88849
.86261
.83748
.81309
.78941
.76642
.74409
Present
Value 3
(900,000)
80,941.11
78,584.25
76,294.92
74,073.12
71,915.51
69,820.43
67,787.04
65,812.85
63,896.18
62,034.54
16
11
12
83,369.67
83,369.67
100,000
83,369.67
183,369.67
.72242
.70138
60,227.92
128,611.82
Example 6. Same parameters as Example 5 except that lease rental payments are in
advance.
Lease rate factor is also 3% per quarter or 12% per annum as Example 5.
1
Guarantee deposit in the amount of P100,000 is netted out at the end of the
lease term from the P200,000 residual value. Thus, cashflow-wise, residual
value is only P100,000.
P1,000,000
Guarantee Deposit
Period
Lease Rental
P93,415.88 payable
quarterly in arrears
Based on Exhibit 1, example 1, the lease rate quarterly factor is .03. Thus, using the
basic formula:
Ending Outstanding Principal
Balance of the Lease Facility
of the Previous Period (t = n)
Lease Rate
Factor
Period
0
Copyright 2015
(A)
Ending
Outstanding
Balance
(B)
Payment of
Residual
Value
(C)
(E-D-C)
Principal
Repayment
(D)
(E)
Lease Income
(A) x .03)
Lease Rental
1,000,000.00
CD Technologies Asia, Inc. and Accesslaw, Inc.
93,415.88
Philippine Taxation Encyclopedia First Release 2015
17
1
2
3
4
5
6
7
8
9
10
11
12
936,584.12
871,265.76
803,987.85
734,691.61
663,316.48
589,800.09
514,078.21
436,084.68
355,751.34
273,088.00
187,782.36
100,000.00
63,415.88
65,318.36
67,277.91
69,296.24
71,375.13
73,516.39
75,721.88
77,993.53
80,333.34
82,743.34
85,225.64
87,782.36
30,000.00
28,097.52
26,137.97
24,119.64
22,040.75
19,899.49
17,694.00
15,422.35
13,082.54
10,672.54
8,190.24
5,663.52 1
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
Example 2. Same parameters as Example 1 except that lease rental payments are in
advance, thus, lease rate quarterly factor is also .03.
caTESD
Period
0
1
2
3
4
5
6
7
8
9
10
11
12
Ending
Outstanding
Balance
Payment of
Residual
Value
936,584.12
871,265.76
803,987.85
734,691.61
663,316.48
589,800.09
514,078.21
436,084.68
355,751.34
273,088.00
187,782.36
100,000.00
Lease
Income
Lease
Rental
63,415.88
65,318.36
67,277.91
69,296.24
71,375.13
73,516.39
75,721.88
77,993.53
80,333.34
82,743.34
85,225.64
87,782.36
30,000.00
28,097.52
26,137.97
24,179.64
22,040.75
19,899.49
17,694.00
15,422.35
13,082.54
10,672.54
8,190.24
5,663.52 1
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
100,000.00
Copyright 2015
Principal
Repayment
P1,000.000
Guaranty Deposit
P100,000
Residual Value
P100,000
Period
18
Lease Rental
1
P90,415.88 payable
quarterly in arrears
Period
0
1
2
3
4
5
6
7
8
9
10
11
12
Ending
Outstanding
Balance
900,000.00
836,584.12
771,265.76
703,987.85
634,691.61
563,316.48
489,800.09
414,078.21
336,084.68
255,751.34
173,008.00
87,782.36
-
Payment of
Residual
Value
01
Principal
Repayment
Lease
Income
Lease
Rental
63,415.88
65,318.36
67,277.91
69,296.24
71,375.13
73,516.39
75,821.88
77,993.53
80,333.34
82,743.34
85,225.64
87,782.36
27,000.00
25,097.52
23,137.97
21,119.64
19,040.75
16,899.49
14,694.00
12,422.35
10,082.54
7,672.54
5,190.24
2,633.52 2
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
Example 4. Same parameters as Example 3 except that lease rental payments are in
advance, thus, lease rate quarterly factor is also .03.
Period
0
1
2
3
4
5
6
7
8
9
10
11
Copyright 2015
Ending
Outstanding
Balance
Payment of
Residual
Value
836,584.12
771,265.76
703,987.85
634,691.61
563,316.48
489,800.09
414,078.21
336,084.68
255,751.34
173,008.00
87,782.36
CD Technologies Asia, Inc. and Accesslaw, Inc.
Principal
Repayment
Lease
Income
Lease
Rental
63,415.88
65,318.36
67,277.91
69,296.24
71,375.13
73,516.39
75,721.88
77,993.53
80,333.34
82,743.34
85,225.64
87,782.36
27,000.00
25,097.52
23,137.97
21,119.64
19,040.75
16,899.49
14,694.00
12,422.35
10,082.54
7,672.54
5,190.24
2,633.52 2
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
19
12
01
P1,000.000
Guaranty Deposit
P100,000
Residual Value
P200,000
Period
Lease Rental
P83,369.67 payable
quarterly in arrears
Period
0
1
2
3
4
5
6
7
8
9
10
11
12
900,000.00
843,630.33
785,569.57
725,766.99
664,170.33
600,725.77
535,377.87
468,069.54
398,741.96
327,334.55
253,784.92
178,028.80
-
Payment of
Residual
Value
100,000.00 1
Principal
Repayment
Lease
Income
Lease
Rental
56,369.67
58,060.76
59,802.58
61,596.66
63,444.56
65,347.90
67,308.33
69,327.58
71,407.41
73,549.63
75,756.12
78,028.80
27,000.00
25,308.91
23,567.09
21,773.01
19,925.11
18,021.77
16,061.34
14,042.09
11,962.26
9,820.04
7,613.55
5,340.87 2
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
Example 6. Same parameters as Example 5, except that lease rental payments are in
Copyright 2015
20
Period
0
1
2
3
4
5
6
7
8
9
10
11
12
843,630.33
785,569.57
725,766.99
664,170.33
600,725.77
535,377.87
468,069.54
398,741.96
327,334.55
253,784.92
178,028.80
100,000.00
-
Payment of
Residual
Value
Principal
Repayment
Lease
Income
Lease
Rental
56,369.67
58,060.76
59,802.58
61,596.66
63,444.56
65,347.90
67,308.33
69,327.58
71,407.41
73,549.63
75,756.12
78,028.80
27,000.00
25,308.91
23,567.09
21,773.01
19,925.11
18,021.77
16,061.34
14,042.09
11,962.26
9,820.04
7,613.55
5,340.87 2
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
100,000.00 1
P1,000,000
Guaranty Deposit
Residual Value
P100,000
Period
Lease Rental
P93,415.88 payable
quarterly in arrears
Based on the above parameters, the total lease income is P220,990.56 [(93,415.88 x
12) - (P1,000,000-P100,000)], while the SYD is equal to 78. Thus, using the formula:
No. of remaining periodic
Copyright 2015
Total Lease
21
payments (NRP)
SYD
Income
specific period
NRP/STD
12/78
11/78
10/78
9/78
8/78
7/78
6/78
5/78
4/78
3/78
2/78
1/78
Total Lease
Income
P220,990.56
220,990.56
220,990.56
220,990.56
220,990.56
220,990.56
220,990.56
220,990.56
220,990.56
220,990.56
220,990.56
220,990.56
Lease Income
for the period
P33,998.55
31,165.34
28,332.12
25,498.91
22,665.70
19,832.49
16,999.27
14,166.06
11,332.85
8,499.64
5,666.42
2,833.21
P220,990.56
===========
Period
0
1
2
3
4
5
6
7
8
9
10
11
Copyright 2015
Outstanding
Balance
(B)
Payment of
Residual
Value
1,000,000.00
940,582.67
878,332.13
813,248.37
745,331.40
674,581.22
600,997.83
524,581.22
445,331.40
363,248.37
278,332.13
190,582.67
CD Technologies Asia, Inc. and Accesslaw, Inc.
(C)
(D)
Lease
Rental
Lease
Income
(E)
Principal
Repayment
(C-D-E)
33,998.55
31,165.34
28,332.12
25,498.91
22,665.70
19,832.49
16,999.27
14,166.06
11,332.85
8,499.64
5,666.42
59,417.33
62,250.54
65,083.76
67,916.97
70,750.18
73,583.39
76,416.61
79,249.82
82,083.03
84,916.24
87,749.46
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
22
12
100,000.00
93,415.88
2,833.21
90,582.67
Example 2. Same parameters as Example 1 except that lease rental payments are in
advance, thus, the computation for the lease income is also the same.
DTIACH
(A)
Period
Outstanding
Balance
0
1
2
3
4
5
6
7
8
9
10
11
12
940,582.67
878,332.13
813,248.37
745,331.40
674,581.22
600,997.83
524,581.22
445,331.40
363,248.37
278,332.13
190,582.67
100,000.00
-
(B)
Payment of
Residual
Value
(C)
(D)
(E)
Lease
Rental
Lease
Income
Principal
Repayment
100,000.00
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
93,415.88
-
33,998.55
31,165.34
28,332.12
25,498.91
22,665.70
19,832.49
16,999.27
14,166.06
11,332.85
8,499.64
5,666.42
2,833.21
-
59,417.33
62,250.54
65,083.76
67,916.97
70,750.18
73,583.39
76,416.61
79,249.82
82,083.03
84,916.24
87,749.46
90,582.67
-
P1,000,000
Guaranty Deposit
P100,000
Residual Value
P100,000
Period
3 years payable in 12
quarterly installments
Lease Rental
Based on the given parameters, the total lease income is P184,990.56 [(P90,415.88 x
12) - (P1,000,000-P100,000)], and the SYD is also 78. Thus,
Total Lease
Period
1
2
3
4
Copyright 2015
NRP/STD
12/78
11/78
10/78
9/78
Income
P184,990.56
184,990.56
184,990.56
184,990.56
Lease Income
for the period
P28,460.09
26,088.41
23,716.74
21,345.06
23
5
6
7
8
9
10
11
12
8/78
7/78
6/78
5/78
4/78
3/78
2/78
1/78
Period
Outstanding
Balance
(B)
Payment of
Residual
Value
0
1
2
3
4
5
6
7
8
9
10
11
12
900,00.00
838,044.21
773,716.74
707,017.60
637,946.78
566,504.29
492,690.13
416,504.29
337,946.78
257,017.60
173,716.74
88,044.21
-
(A)
01
184,990.56
184,990.56
184,990.56
184,990.56
184,990.56
184,990.56
184,990.56
184,990.56
(C)
Lease
Rental
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
18,973.39
16,601.72
14,230.04
11,858.37
9,486.70
7,115.02
4,743.35
2,371.67
P184,990.56
===========
(D)
(E)
Lease
Income
Principal
Repayment
28,460.09
26,088.41
23,716.74
21,345.06
18,973.39
16,601.72
14,230.04
11,858.37
9,486.70
7,115.02
4,743.35
2,371.67
61,955.79
64,327.47
66,699.14
69,070.82
71,442.49
73,814.16
76,185.84
78,557.51
80,929.18
83,300.86
85,672.53
88,044.21
Example 4. Same parameters as Example 3 except that lease rental payments are in
advance, thus, the computation for the lease income is also the same.
(A)
Period
Outstanding
Balance
838,044.21
Copyright 2015
(B)
Payment of
Residual
Value
(C)
(D)
(E)
Lease
Rental
Lease
Income
Principal
Repayment
90,415.88
P28,460.09
61,955.79
24
1
2
3
4
5
6
7
8
9
10
11
12
773,716.74
707,017.60
637,946.78
566,504.29
492,690.13
416,504.29
337,946.78
257,017.60
173,716.74
88,044.21
-
01
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
90,415.88
-
26,088.41
23,716.74
21,345.06
18,973.39
16,601.72
14,230.04
11,858.37
9,486.70
7,115.02
4,743.35
2,371.67
-
64,327.47
66,699.14
69,070.82
71,442.49
73,814.16
76,185.84
78,557.51
80,929.18
83,300.86
85,672.53
88,044.21
-
P1,000,000
Guaranty Deposit
P100,000
Residual Value
P200,000
Period
Lease Rental
P83,369.67 payable
quarterly in arrears
The total lease income in this example is P200,436.04 [(P83,369.67 x 12) (P1,000,000.00-P200,000)], while the SYD is also 78.
Total Lease
Period
1
2
3
4
5
6
7
8
9
10
11
12
1
Copyright 2015
NRP/STD
12/78
11/78
10/78
9/78
8/78
7/78
6/78
5/78
4/78
3/78
2/78
1/78
Income
P200,436.04
200,436.04
200,436.04
200,436.04
200,436.04
200,436.04
200,436.04
200,436.04
200,436.04
200,436.04
200,436.04
200,436.04
Lease Income
for the period
P30,836.31
28,266.62
25,696.93
23,127.24
20,557.54
17,987.85
15,418.16
12,848.46
10,278.77
7,709.08
5,139.39
2,569.69
25
Period
Outstanding
Balance
0
1
2
3
4
5
6
7
8
9
10
11
12
900,00.00
847,466.64
792,363.59
734,690.85
674,448.42
611,636.29
546,254.47
478,302.96
407,781.75
334,690.85
259,030.26
180,799.98
-
(B)
Payment of
Residual
Value
100,000.00 1
(C)
(D)
(E)
Lease
Rental
Lease
Income
Principal
Repayment
30,836.31
28,266.62
25,696.93
23,127.24
20,557.54
17,987.85
15,418.16
12,848.46
10,278.77
7,709.08
5,139.39
2,569.69
52,533.36
55,103.05
57,672.74
50,242.43
62,812.13
65,381.82
67,951.51
70,521.21
73,090.90
75,660.59
78,230.28
80,799.98
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
Example 6. Same parameters as Example 5, except that lease rental payments are in
advance, thus, the computation for the lease income is also the same.
(A)
Period
Outstanding
Balance
0
1
2
3
4
5
6
7
8
9
10
11
12
847,466.64
792,363.59
734,690.85
674,448.42
611,636.29
546,254.47
478,302.96
407,781.75
334,690.85
259,030.26
180,799.98
100,000.00
-
1
Copyright 2015
(B)
Payment of
Residual
Value
(C)
(D)
(E)
Lease
Rental
Lease
Income
Principal
Repayment
100,000.00
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
83,369.67
-
30,836.31
28,266.62
25,696.93
23,127.24
20,557.54
17,987.85
15,418.16
12,848.46
10,278.77
7,709.08
5,139.39
2,569.69
-
52,533.36
55,103.05
57,672.74
50,242.43
62,812.13
65,381.82
67,951.51
70,521.21
73,090.90
75,660.59
78,230.28
70,799.98
-
26
of P100,000, is given back at the end of the lease term from the P200,000
residual value.
Copyright 2015
27
Endnotes
1 (Popup - Popup)
Annex A
Annex B
Copyright 2015
28