Formula to Calculate Opening Liability and IFRS 16 Right of Use Amortization in Fusion Lease Accounting (Doc ID 2752386.1)

Last updated on JUNE 08, 2023

Applies to:

Goal

Users need details about the formula to calculate Opening Liability and IFRS 16 Right of Use Amortization in Lease Accounting.
They are trying to replicate existing customer Leases contracts, but are getting differences in the amounts.

An example below:
Lease term 12 years (starting Jan 1st 2019) with Discount Rate 5.682 and Proration Method Days/Month and below payments:

Date Payment
1/1/2019 6,500,000.00
1/1/2020 6,500,000.00
1/1/2021 7,500,000.00
1/1/2022 7,500,000.00
1/1/2023 7,500,000.00
1/1/2024 8,000,000.00
1/1/2025 8,000,000.00
1/1/2026 8,000,000.00
1/1/2027 9,500,000.00
1/1/2028 9,500,000.00
1/1/2029 9,500,000.00
1/1/2030 10,500,000

Fusion is calculating Opening Liability as 72,019,452.24 but customer calculation is 71,423,217.60.

Customer is using below formula: Payment value * Discount factor. Where Discount factor is calculate as - Interest rate * Number of days from lease start date/365.
 

Solution

My Oracle Support provides customers with access to over a million knowledge articles and a vibrant support community of peers and Oracle experts.