IFRS16-11
(a) Present Value of Principal:
($2,000,000 X .79383) ……………………………….. $1,587,660
Present Value of Interest Payments:
($120,000 X 2.57710) ………………………………… 309,252
Present Value of the Liability Component ……. $1,896,912
IFRS16–12
(a) Carrying Value of Bonds, 1-1-11
(from Ex. 16–1(a)) …………………………………….. $1,896,912
Discount Amortized in 2011
[($1,896,912 X .08) – $120,000)] …………………. 31,753
Carrying Value of Bonds, 1-1-12 ………………….. $1,928,665