Professional Documents
Culture Documents
Liabilities BSA 5-2s
Liabilities BSA 5-2s
Problem 2 You were provided the following information relative to your audit of the financial statements of
Green Company as at December 31, 2011:
Employee income tax withheld P900
Cash balance at the First Philippine Bank 2,500
Cash overdraft at Second Philippine Bank 1,350
Accounts receivable with credit balances 2,850
Estimated expenses of meeting warranties on merchandises sold 3,200
Estimated damages on unsatisfactory performance on a contract 1,250
Accounts payable 29,750
Dividends in arrears 25,000
Deferred serial bonds of P500,000, issued at par, payable in
“I can do all things through Christ who strengthens me.”>>Philippians 4:13 | BMS, CPA 3
ACC 24: AUDITING REVIEW (PRACTICE) [HANDOUT#4-LIABILITIES]
“I can do all things through Christ who strengthens me.”>>Philippians 4:13 | BMS, CPA 4
ACC 24: AUDITING REVIEW (PRACTICE) [HANDOUT#4-LIABILITIES]
Problem 10: ABC Corp. issued P5,000,000 of 10% bonds on January 1, 2011. The prevailing market rate of
interest for similar type of securities was at 12% on the date of issue. The bonds will mature on January 1,
2021. Interests are being paid semi-annually every July 1, and January 1.
The following present value factors are taken from the present value tables:
PV of 1 at 12% for 10 periods 0.32197
PV of 1 at 6% for 20 periods 0.31180
PV of an ordinary annuity of 1 at 12% for 6 periods 5.65022
PV of an ordinary annuity of 1 at 6% for 20 periods 11.46992
Effective Interest Amortization Table
Date Interest Effective Amortization of Unamortized Carrying
Payments Interest Discount Discount amount
(FV*NIR*6/12) (CA*EIR*6/12) (IP-EI) (UD-Amort) (CA+Amort)
1/1/11
7/1/11
1/1/12
7/1/12
1/1/13
“I can do all things through Christ who strengthens me.”>>Philippians 4:13 | BMS, CPA 5
ACC 24: AUDITING REVIEW (PRACTICE) [HANDOUT#4-LIABILITIES]
a. 5,000,000 c. 4,426,480
b. 4,458,593 d. 4,442,069
2. What is the correct interest expense in 2011?
a. 871,534 c. 532,113
b. 600,000 d. 500,000
3. What is the adjusted balance of the bonds payable on December 31, 2012
a. 4,494,676 c. 4,426,480
b. 4,458,593 d. 4,442,069
4. If bonds were retired on January 1, 2012 at P.98. What is the gain or loss on retirement?
Problem 11:
On January 1, 2011, SUV Corp. issued a 3-year 8,000 P1,000 convertible bonds at 110. Interest is to be paid
annually at the stated coupon rate of 12% every December 31. Each bond is convertible, at the holder’s
option, into 30, P25 par value common shares at any time up to maturity for P175. On the date of issuance,
prevailing market interest rate for similar debt without the conversion privilege was 9%. On the same date
market price of one common share was P30.
The present value of P1 at 9% for 3 periods is at 0.7722
The present value of P1 at 9% for ordinary annuity is at 2.5313
Amortization Table:
Interest Effective Amortization of Unamortized Carrying
Payment Interest Premium Premium amount
(8M*12%) (CA*9%)
1/1/11
1/1/12
1/1/13
1/1/14
1. What is the equity component of the convertible debt?
a. 192,352 c. 422,335
b. 800,000 d. -0-
2. What is the resulting bonds payable carrying value as of December 31, 2011?
a. 8,607,648 c. 8,422,336
b. 8,220,346 d. 8,000,000
3. Assuming that the convertible bonds above were converted on January 1, 2013, how much should be
credited to Share premium/ Additional Paid in capital from conversion?
a. 2,614,688 c. 2,412,698
b. 192,352 d. -0-
Problem 12: On January 1, 2011 RPS Corp. Issued 1,000 of its January 1, 006 8% 10 year, P 1000 face value
bonds with detachable stock warrants at P 1,250,000. Each bond which pays semi-annual interests every
January 1 and July 1, carried 5 detachable warrants which entitle the holder to acquire one share of RPS Corp.
ordinary shares for every warrant at a specified option price of 55 per share. Immediately after the issuance
the prevailing market rate of interest is at 10% and the market value of the warrants was P30.
a. The present value of P1 at 10% for 5 periods is at .6209
b. The present value of P1 at 5% fpr 10 periods is at .6139
c. The present value of P1 at 10% ordinary annuity is at 3.7908
d. The present value of P1 at 5% ordinary annuity is at 7.7217
Amortization table
“I can do all things through Christ who strengthens me.”>>Philippians 4:13 | BMS, CPA 6
ACC 24: AUDITING REVIEW (PRACTICE) [HANDOUT#4-LIABILITIES]
On January 1, 2007, LACEA COMPANY issued 7% term bonds with a face amount of P1,000,000 due January 1,
2015. Interest is payable semiannually on January 1 and July 1. On the date of issue, investors were willing to
accept an effective interest of 6%.
Questions
1. The bonds were issued on January 1, 2007 at
a. A premium c. Book value
b. An amortized value d. A discount
2. Assume the bonds were issued on January 1, 2007, for P1,062,809. Using the effective interest
amortization method, LACEA COMPANY recorded interest expense for the 6 months ended June 30, 2007,
in the amount of
a. P 70,000 b. P 63,769 c. P 35,000 d. P 31,884
3. Same information in number 2. LACEA COMPANY recorded interest expense for the 6 months ended
December 31, 2007, in the amount of
a. P 70,000 b. P 63,769 c. P 31,884 d. P 31,791
4. The carrying value of the bonds on July 1, 2008 is:
a. P 1,056,578 b. P 1,056,484 c. P 1,053,276 d. P 1,053,179
5. A bond issue sold at a premium is valued on the statement of financial position at the
a. Maturity value.
b. Maturity value plus the unamortized portion of the premium.
c. Cost at the date of investment.
d. Maturity value less the unamortized portion of the premium.
Problem 14 - DEBT RESTRUCTURING: ASSET SWAP, EQUITY SWAP AND MODIFICATION OF TERMS
MARIANA CORPORATION is having financial difficulty and therefore has asked NALOOY Bank to restructure
its P3 million note outstanding. The presented note has 3 years remaining and pays a current rate of interest
of 10%. The present market rate for a loan of this nature is 12%. The note was issued at its face value.
Presented below are four independent situations. Determine the journal entry that Mariana would make for
each of the following types of debt restructuring.
1. NALOOY Bank agrees to take an equity interest in Mariana by accepting common stock valued at 2,400 in
exchange for relinquishing its claim on this note. The common stock has a par value of P1,200,000.
a. Notes payable 3,000,000
Common stock 3,000,000
b. Notes payable 3,000,000
Common stock 1,200,000
APIC 1,800,000
c. Notes payable 3,000,000
Common stock 1,200,000
Interest expense 300,000
APIC 1,500,000
d. No adjustment
2. NALOOY Bank agrees to accept land in exchange for relinquishing its claim on this note. The land has a
book value of P2,000,000 and a fair value of P2,500,000. (UNDER US GAAP)
a. Notes payable 3,000,000
Land 2,500,000
Gain on debt restructuring 500,000
b. Notes payable 3,000,000
Land 2,000,000
Interest expense 300,000
Gain on exchange 200,000
Gain on debt restructuring 500,000
c. Notes payable 3,000,000
Land 2,000,000
Gain on exchange 500,000
Gain on debt restructuring 500,000
d. No adjustment
3. NALOOY Bank agrees to modify the terms of the note, indicating that Dolores does not have to pay any
interest on the note over the 3-year period.
a. Interest payable 300,000
Gain on debt restructuring 300,000
b. Loss on debt restructuring 300,000
Interest expense 300,000
c. Interest expense 900,000
Gain on debt restructuring 900,000
d. No adjustment
“I can do all things through Christ who strengthens me.”>>Philippians 4:13 | BMS, CPA 7