Scribd
Upload
180 views2 pages

Lease Amortization and Journal Entries

1) The document provides an amortization table and journal entries for a lease from 2020 to 2022 and requires remeasurement of the lease liability as of 1/1/2023 due to changes in the lease terms. 2) It then calculates the new present value of the lease payments as of 1/1/2023 and provides an updated amortization table and journal entries for 2023. 3) Key figures include the initial present value of the lease as of 1/1/2020 of $2,334,000 and the increased lease liability as of 1/1/2023 of $2,256,811 due to extending the lease an additional 5 years.

Uploaded by

Dominic Romero
Copyright
© All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
180 views2 pages

Lease Amortization and Journal Entries

1) The document provides an amortization table and journal entries for a lease from 2020 to 2022 and requires remeasurement of the lease liability as of 1/1/2023 due to changes in the lease terms. 2) It then calculates the new present value of the lease payments as of 1/1/2023 and provides an updated amortization table and journal entries for 2023. 3) Key figures include the initial present value of the lease as of 1/1/2020 of $2,334,000 and the increased lease liability as of 1/1/2023 of $2,256,811 due to extending the lease an additional 5 years.

Uploaded by

Dominic Romero
Copyright
© All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
  • Problem 11-1 Details
  • Amortization and Journal Entries for 2023 to 2029

Problem 11-1

Given: (Refer to book)

Required:
1. Amortization Table for years 2020 to 2022
2. Journal Entries for 2020
3. Remeasurement of Lease Liability on 1/1/2023
4. New Amortization Table for years 2023 to 2029
5. Journal Entries for 2023

Solution:
PV of Lease Payment – 1/1/2020 (600,000*3.89) 2,334,000

Table of Amortization for years 2020 to 2022:

Date Payment 9% Interest Principal Present Value


1/1/2020 P 2,334,000
12/31/2020 P 600,000 P 210,060 P 389,940 1,944,060
12/31/2021 600,000 174,965 425,035 1,519,025
12/31/2022 600,000 136,712 463,288 1,055,737

Journal Entries for 2020

Jan 1 Right of Use Asset P 2,334,000


Lease Liability P 2,334,000

Dec 31 Interest Expense 210,060


Lease Liability 389,940
Cash 600,000

31 Depreciation (2,334,000/5) 466,800


Accumulated Depreciation 466,800

Remeasurement of Lease Liability

*IFRS 16, par 39 – Remeasurement of Lease Liability = adjusted carrying amount of the
Right of Use Asset
*New Implicit Interest Rate – 12%

Annual rent for 2 remaining years of old lease term 600,000


Multiply by PV of ordinary annuity of 1 at 12% for 2 periods 1.69
PV – 1/1/2023 1,014,000
Annual Rent for 5 years starting 1/1/2025 800,000
Multiply by PV of ordinary annuity of 1 at 12% for 5 periods 3.605
PV – 1/1/2025 2,884,000
Multiply by PV of ordinary annuity of 1 at 12% for 2 periods 0.797
PV – 1/1/2023 2,298,548

PV of remaining rentals of old lease term 1,014,000


PV of rentals of lease term extension 2,298,548
Total PV – 1/1/2023 3,312,548
Less: PV of lease liability - 12/31/2022 1,055,737
Increase in lease liability -1/1/2023 2,256,811
Carrying Amount – 12/31/22
Right of Use Asset – 1/1/2020 2,334,000
Less: Accumulated Depreciation –
12/31/2022 (466,800*3) 1,400,400 933,600
Adjusted Carrying Amount of
Right of Use Asset – 1/1/2023 P 3,190,411

Table of Amortization for years 2023 to 2029

*PV of 1/1/2023 is the Total PV stated above


Date Payment 12% Interest Principal Present Value
1/1/2023 P 3,312,548
12/31/2023 P 600,000 P 397,506 P 202,494 3,110,054
12/31/2024 600,000 373,206 226,794 2,883,260
12/31/2025 800,000 345,991 454,008 2,429,251
12/31/2026 800,000 291,510 508,490 1,920,761
12/31/2027 800,000 230,491 569,509 1,351,252
12/31/2028 800,000 162,150 637,850 713,402
12/31/2029 800,000 86,598 713,402 -

Journal Entries for 2023


*Lease Term – reduced by 3 years due to expiration. So, 10-3 = 7 remaining years

Jan 1 Right of Use Asset P 2,256,811


Lease Liability P 2,256,811

Dec 31 Interest Expense 397,506


Lease Liability 202,494
Cash 600,000

31 Depreciation (3,190,411/7) 455,773


Accumulated Depreciation 455,773

Problem 11-1 Given: (Refer to book) Required: 1. Amortization Table for years 2020 to 2022 2. Journal Entries for 2020 3. Rem
PV – 1/1/2025 2,884,000 Multiply by PV of ordinary annuity of 1 at 12% for 2 periods 0.797 PV – 1/1/2023 2,298,548 PV

You might also like