Professional Documents
Culture Documents
CHAPTER 8 Caselette Audit of Liabilities
CHAPTER 8 Caselette Audit of Liabilities
Problem 1
In conjunction with your December 31, 2007, annual audit of the financial statements of
SweetHeart Company, you have obtained and examined the December 31, 2007, accounts payable
trial balance. Your examination of this trial balance disclosed the following open vouchers:
a. Voucher 761, containing a P380,000 credit to Accounts Payable. This voucher covered a
cash transfer to the factory payroll bank account for the pay period ended December 28, 2007.
The payroll cash transfer was made January 3, 2008, and payroll checks covering this pay
period were distributed to factory employees on January 4, 2008.
b. Voucher 778, containing an P180,000 credit to Accounts Payable. The P180,000 credit
covered the principal and interest due on a ten-year installment loan. The loan was granted to
SweetHeart Company on January 1, 2007. Terms of the loan agreement call for ten equal
annual installment payments of P100,000, each plus interest at 8 percent. Principal and
interest payments are due January 5, 2008 – 2017. The voucher indicated that the Loan
Payable and Interest Expense accounts had been properly charged.
c. Voucher 741, containing a credit to Accounts Payable of P50,000. This voucher covered on
invoice from AC Company for a new computer machine. The computer machine was installed
December 10, 2007, and the Office Equipment account was properly charged.
d. Voucher 775, containing a credit to Accounts Payable in the amount of P65,480. This
voucher covered income taxes withheld from employees during December 2007.
e. Voucher 779, containing a credit to Accounts Payable of P41,460. This credit covered the
total interest and principal due on a 180-day P40,000 note payable to the CJ Company.
Charges to the Note Payable and Interest Expense had been properly handled.
Questions
1. Accounts payable at year-end is
a. Overstated by P716,940 c. Overstated by P516,940
b. Overstated by P666,940 d. Overstated by P466,940
Solution
1. Accounts payable 380,000
Salaries payable 380,000
2. Accounts payable 180,000
211
Loans payable 100,000
Interest payable 80,000
3. Accounts payable 50,000
AP – others 50,000
4. Accounts payable 65,480
Income tax payable 65,480
5. Accounts payable 41,460
Notes payable 40,000
Interest payable 1,460
6. Cash 200,000
Accounts payable 200,000
Answer:
1. C 2. A 3. B 4. C
Problem 2
In conjunction with your firm’s examination of the financial statements of Ronryan Company as of
December 31, 2007, you obtained from the voucher register the information shown in the work
paper below.
212
Accrued payroll P 48,000
Accrued interest payable 26,667
Dividends payable 160,000
The accruals made on December 31, 2007 were reversed effective January 1, 2008.
Review the data given above and prepare adjusting journal entries to correct the accounts on
December 31, 2007. Assume that the company follows FOB terms for recording inventory
purchases.
Questions
Solution
1. No Adjustment
2. Insurance expense 1,000
Prepaid insurance 1,000
3. No Adjustment
4. No Adjustment
5. No Adjustment
6. Prepaid subscription 5,000
Dues and subscription 5,000
7. No adjustment
8. Accounts payable 111,000
Inventory 111,000
9. No adjustment
10. No adjustment
11. No adjustment
12. No adjustment
13. Machinery 254,000
AP – others 254,000
14. No adjustment
Answer:
1. B 2. D 3. D 4. A 5. C
213
Problem 3 - ADJUSTMENT FOR LOSS CONTINGENCIES
The following items have not been reflected in the financial statements of ALTAGRACIA CORP. for
the year ended December 31, 2007. You are asked if the information should be adjusted and
disclosed in the financial statements, disclosed only in the financial statement, or no adjustment or
disclosure.
1. Altagracia owns a small warehouse located on the banks of a river in which it stores inventory
worth approximately P250,000. Altagracia is not insured against flood losses. The river last
overflowed its banks 200 years ago.
a. Adjusted and disclosed in the financial statements.
b. Only disclosure is required in the financial statements.
c. No adjustment or disclosure required in the financial statements.
2. Altagracia offers an unconditional warranty on its toys. Based on past experience, Altagracia
estimates its warranty expense to be 1% of sales. Sales during 2007 were P5,000,000.
a. Adjusted and disclosed in the financial statements.
b. Only disclosure is required in the financial statements.
c. No adjustment or disclosure required in the financial statements.
3. On October 30, 2007, a safety hazard related to one of Altagracia’s toy products was
discovered. It is considered probable that Altagracia will be liable for an amount in the range of
P50,000 to P250,000.
a. Adjusted and disclosed in the financial statements.
b. Only disclosure is required in the financial statements.
c. No adjustment or disclosure required in the financial statements.
4. On November 29, 2007, Altagracia initiated a lawsuit seeking P125,000 in damages from a
patent infringement.
a. Adjusted and disclosed in the financial statements.
b. Only disclosure is required in the financial statements.
c. No adjustment or disclosure required in the financial statements.
5. On December 15, 2007, a former employee filed a lawsuit seeding P50,000 for unlawful
dismissal. Altagracia’s attorneys believe the suit is without merit. No court date has been set.
a. Adjusted and disclosed in the financial statements.
b. Only disclosure is required in the financial statements.
c. No adjustment or disclosure required in the financial statements.
6. On December 12, 2007, Conchita guaranteed a bank loan of P500,000 for its president’s
personal use.
a. Adjusted and disclosed in the financial statements.
b. Only disclosure is required in the financial statements.
c. No adjustment or disclosure required in the financial statements.
8. On January 5, 2008, inventory purchased FOB shipping point from a foreign country was
detained at that coutnry’s border because of political unrest. The shipment is valued at
P750,000. Altagracia’s attorneys have stated that it is probable that Altagracia will be able to
obtain the shipment.
a. Adjusted and disclosed in the financial statements.
b. Only disclosure is required in the financial statements.
c. No adjustment or disclosure required in the financial statements.
214
10. On February 14, 2008, the BIR assessed Altagracia an additional P200,000 for the 2001 tax
year. Altagracia’s attorneys and tax accountants have stated that it is likely that the BIR will
agree to a P150,000 settlement.
a. Adjusted and disclosed in the financial statements.
b. Only disclosure is required in the financial statements.
c. No adjustment or disclosure required in the financial statements.
Solution
1. C No adjustment nor disclosure
2. A Accrue at P50,000
3. A Accrue at P50,000
4. B No adjustment – only disclosure for gain contingency
5. C No adjustment nor disclose
6. A No adjustment – disclosure is required
7. B Only disclosure – subsequent events
8. A Accrue since it is probable
9. B Only disclosure – subsequent events
10. A Accrue at P150,000
Questions
1. The amount of Maria Rosa’s bonus is
a. P 465,000.00 b. P 364,285.71 c. P 339,270.39 d. P 296,069.42
3. The entry to record the bonus (which will be paid in the following year) is
a. Bonus expense 296,069.42
Bonus payable 296,069.42
b. Bonus expense 339,270.39
Bonus payable 339,270.39
c. Bonus expense 465,000.00
Bonus payable 465,000.00
d. No entry
Solution
1. Answer: D
B = 10% (P4,650,000 – B – T)
T = 32% (P4,650,000 – B)
B = 10% (P4,650,000 – B – (32% x P4,650,000 – B)
= 10% (P4,650,000 – B – (P1,488,000 - .32B)
= 10% (P4,650,000 – B – P1,488,000 + .32B
= P465,000 - .10B – P148,800 + .032B
= P316,200 - .068B
1.068B = P316,200
= P296,097.42
2. Answer: B
T = 32% (P4,650,000 – P296,067.42)
= P1,393,258.43
3. Answer: A
Bonus expense 296,097.42
Bonus payable 296,097.42
Problem 5 - PREMIUMS
In the packages of its products, ALONDRA, INC. includes coupons that may be presented at retail
stores to obtain discounts on other Alondra products. Retailers are reimbursed for the face amount
of coupons redeemed plus 10% of that amount for handling costs. Alondra honors requests for
coupon redemption by retailers up to 3 months after the consumer expiration date. Alondra
estimates that 60% of all coupons issued will ultimately be redeemed. Information relating to
coupons issued by Alondra during 2007 is as follows:
Questions
1. The total face amount of coupons issued in 2007 is
a. P 600,000 b. P 440,000 c. P 400,000 d. P 240,000
Solution
Coupons issued 400,000 – squeezed figure
X 60%
Coupons to be redeemed 240,000 Answer:
Plus: Handling cost (10%) 24,000 1. C 2. C 3. C
Total Cost 264,000
Less: payment 165,000
Estimated liability 99,000
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.
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.
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
216
Interest expense 300,000
c. Interest expense 900,000
Gain on debt restructuring 900,000
d. No adjustment
4. NALOOY Bank agrees to reduce the principal balance due to P2,000,000 and require interest
only in the second and third year at a rate of 10%.
a. Notes payable – old 3,000,000
Notes payable – new 2,400,000
Gain on debt restructuring 600,000
b. Notes payable - old 3,000,000
Notes payable – new 3,000,000
c. Notes payable – old 3,000,000
Notes payable – new 2,600,000
Gain on debt restructuring 400,000
d. No adjustment
Solution
1. B
Notes payable 3,000,000
Common stock 1,200,000
APIC 1,800,000
2. C
Notes payable 3,000,000
Land 2,000,000
Gain on exchange 500,000
Gain on debt restructuring 500,000
3. D No Adjustment
4. A
Notes payable – old 3,000,000
Notes payable – new 2,400,000
Gain on debt restructuring 600,000
The December 31 trial balance of the Ruel Corporation includes, among others, the following:
Questions
1. What is the amount of the current liabilities on December 31?
a. P 190,000 b. P 184,000 c. P 178,000 d. P 170,000
Solution
Long-term Notes – which are payable in annual installment
of P10,000 on February 1 of each year P 10,000
Rental income received in advance 16,000
Notes payable, which are trade notes, with the exception of P20,000
Notes payable to bank on June 30 of the following year 60,000
Accounts payable which include account with debit balance of P2,000 82,000
Accounts Receivable, which include accounts with credit balances
217
of P10,000 and past due accounts of P6,000 on which a loss
of 80% is anticipated 10,000
Merchandise Inventory, which includes goods held for consignment,
P8,000, and goods received on December 31 of P12,000; neither
of these items having been recorded as a purchase 12,000
TOTAL CURRENT LIABILITIES P 190,000
Answer:
1. A 2. Long-term liability – P50,000
Problem 8
Abam Corporation is selling audio and video appliances. The company’s fiscal year ends on March
31. The following information relates the obligations of the company as of March 31, 2007.
Notes payable
Abam has signed several long- term notes with financial institutions. The maturities of these notes
are given below. The total unpaid interest for all of these notes amount to P340,000 on March 31,
2007.
Trade payables
Accounts payable for supplies, goods and services purchases on open account amount to P560,000
as of March 31, 2007.
Dividends
On march 10, 2007, Abam’s board of directors declared a cash dividend of P0.30 per common
share and a 10% common stock dividend. Both dividends were to be distributed on Aptil 5, 2007 to
common stockholders on record at the close of business on March 31, 2007. As of March 31, 2007,
Abams has 5 million, P2 par value common stock shares issued and outstanding.
Bonds payable
Abams issued P5,000,000, 12% bonds, on October 1, 2001 at 96. The bonds will mature on
October 1, 2011. Interest is paid semi- annually on October 1 and April 1. Abams uses straight line
method to amortize bond discount.
Based on the forgoing information, determine the adjusted balances of the following as of March
31, 2007:
Questions
1. Estimated warranty payable
a. P252,000 b. P345,000 c. P630,000 d. P882,000
218
5. Total noncurrent liabilities
a. P7,700,000 b. P7,590,000 c. P7,500,000 d. P7,610,000
Solution
1. B
Total Warranty Expense 882,000
Less: Paid warranty 537,000
Est. liability 345,000
2. D
Discount on BP (P5M x 4%) 200,000
Amortization (200,000/120 x 66) 110,000
(Oct. 1, 1998 – March 31, 2004) ______
Unamortized discount on BP 90,000
3. D P5M x 12% x 6/12 = P300,000
4. C
Notes payable 2,400,000
Interest payable 640,000 (340,000 + 300,000)
Est. liability 345,000
Trade payable 560,000
Dividends payable 1,500,000
Total Current Liability 5,445,000
5. D
Notes payable 2,700,000
Bonds payable 4,910,000
Total 7,610,000
BONDS PAYABLE
Problem 9
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
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
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.
Solution
1. B
If nominal rate is less than the yield rate, there is discount
If nominal rate is more than the yield rate, there is premium
2. D
Date Interest expense Interest paid Amortization Carrying Value
1,062,809
July 2007 31,884 35,000 3,116 1,059,693
December 2007 31,791 35,000 3,209 1,056,484
July 2008 31,695 35,000 3,305 1,053,179
Interest expense = Carrying value of the note X yield rate x 6/12
Interest paid = Face value of the note X nominal rate x 6/12
219
Amortization = Interest expense – Interest paid
Carrying value – end = Carrying value – beg. – Amortization
3. D 4. D 5. B
Problem 10
The following data were obtained from the initial audit of Popoy Company:
Treasury Bonds
Redemption price and interest to date
on 100 bonds permanently retired –
October 1, 2008 109,000 109,000
Questions
1. What should be the correct original entry to account for the issuance of bonds at January 1,
2007?
DEBIT CREDIT
a. Cash 522,500 Bonds Payable 500,000
Discount on BP 22,500
b. Cash 500,000 Bonds Payable 500,000
c. Cash 522,500 Bonds Payable 500,000
Premium on BP 22,500
d. Cash 522,500 Bonds payable 522,500
2. The adjusting entry to accrue interest on bonds payable at December 31, 2007?
DEBIT CREDIT
a. Cash 37,500 Interest income 37,500
b. Interest expense 37,500 Interest payable 37,500
c. Interest receivable 37,500 Interest income 37,500
d. Interest expense 37,500 Interest income 37,500
3. The reversing entry related to accrual on bond interest expense at January 1, 2008?
DEBIT CREDIT
a. Interest income 37,500 Cash 37,500
b. Interest payable 37,500 Interest expense 37,500
c. Interest payable 37,500 Retained earnings 37,500
d. Retained earnings 37,500 Interest expense 37,500
5. The reversing entry related to accrual on bond interest expense at January 1, 2009?
DEBIT CREDIT
a. Interest income 37,500 Cash 37,500
b. Interest payable 30,000 Interest expense 30,000
c. Interest payable 15,000 Interest expense 15,000
220
d. Interest income 37,500 Interest expense 37,500
6. The adjusting entry that should have been made to amortize on bond premium at December
31, 2007?
DEBIT CREDIT
a. Premium on BP 2,500 Interest expense 2,500
b. Premium on BP 2,500 Retained earnings 2,500
c. Premium on BP 2,250 Interest expense 2,250
d. Premium on BP 2,250 Retained earnings 2,250
7. The correcting entry to adjust for the error related to amortization on bond premium in 2008
is?
DEBIT CREDIT
a. Premium on BP 2,500 Retained earnings 2,500
b. Premium on BP 2,500 Interest expense 2,500
c. Premium on BP 4,875 Interest expense 2,375
Retained earnings 2,500
d. Premium on BP 4,875 Retained earnings 4,875
Solution
1. C Cash 522,500
Bonds payable 500,000
Bond premium 22,500
2. B Interest expense 37,500
Interest payable 37,500
3. B Interest payable 37,500
Interest expense 37,500
4. D Interest expense 37,500
Cash 37,500
5. B Interest payable 30,000
Interest expense 30,000
6. A Bond premium 2,500
Interest expense 2,500 (P22,500/108 x 12 = P2,500)
7. C Bond premium 4,875
Retained earnings 2,500 (P22,500/108 x 12 = P 2,500)
Interest expense 2,375 (P22,500/108 x 9 = P 1,875
4/5 x P22,500/108 x 3 = 500)
8. A OE: Treasury Bonds 109,000
Cash 109,000
CE: Bonds payable 100,000
Bond premium 3,625
Interest expense 3,750
Loss on retirement 1,625
Cash 109,000
Adj: Bonds payable 100,000
Bond premium 3,625
Interest expense 3,750
Loss on retirement 1,625
Treasury Bodns 109,000
Problem 10
221
When the LUAYON MANUFACTURING COMPANY was expanding its metal window division, it did not
have enough capital to finance the expansion. So, management sought and received approval
from the board of directors to issue bonds. The company planned to issue P5,000,000 of 8
percent, five-year bonds in 2007. Interest would be paid on June 30 and December 31 of each
year. The bonds would be callable at 104, and each P1,000 bond would be convertible into 30
shares of P10 par value common stock.
On January 1, 2007, the bonds were sold at 96 because the market rate of interest for similar
investment was 9 percent. The company decided to amortize the bond discount by using the
effective interest method.
On July 1, 2009, management called and retired half the bonds, and investors converted the other
half into common stock. As inducement, the company agrees to pay additional P100,000 to the
holders of the convertible bonds.
Questions
1. Carrying value of the bonds at December 31, 2007 is:
a. P 4,840,000 b. P 4,832,720 c. P 4,832,000 d. P 4,816,000
Solution
July 1, 2009 Bonds payable 2,500,000
Loss on bond retirement 156,235
Discount on BP 56,235
Cash 2,600,000
Bonds payable 2,500,000
Debt conversion expense 100,000
Discount on BP 56,235
Common stock 750,000
APIC 1,693,765
Cash 100,000
Date Interest expense Interest paid Amortization Carrying Value
4,800,000
June 2007 215,000 200,000 16,000 4,816,000
December 2007 216,720 200,000 16,720 4,832,720
June 2008 217,472 200,000 17,472 4,850,192
December 2008 218,259 200,000 18,259 4,868,451
June 2009 219,080 200,000 19,080 4,887,531
Answer: 1. b 2. b 3. c 4. d 5. c
6. d 7. a 8. c 9. d
Problem 11
222
In connection with your firm’s annual examination of the December 31, 2007 financial statements
of the NUNEZA CORPORATION, your have been assigned the duty of auditing long-term liabilities
for the year ended December 31, 2007. In the course of performing your work, you obtain the
following evidence and information related to a new bond issue sold during 2007:
1. NUNEZA floated a new issue of P800,000 par value, 15-year, 10 percent bonds during the latter
half of the second quarter of the year.
2. The new bond issue was dated July 1, 2007 and it was sold on that date for P689,872. This
price provided an effective interest rate on the bond issue of 12 percent.
3. Interest on a new bond issue was payable semiannually on January 1 and July 1.
4. NUNEZA paid P12,000 cash for printing, legal, and other fees in connection with the issuance of
the bonds.
5. The NUNEZA CORPORATION accounts related to this new bond reflect these bond transactions
as follows:
Bond Payable, 2007 Issue
CR 7/1/07 P 800,000
Solution
1. B P12,000/15 x 6/12 = P400
2. A 3. D 4. A
Date Interest expense Interest paid Amortization Carrying Value
689,872
December 2007 41,392 40,000 1,392 691,264
July 2008 41,476 40,000 1,476 692,740
December 2008 41,564 40,000 1,564 694,304
5. C Per record - P 4,071
Per audit - 1,392
Adj. - P 2,679
6. C (P12,000 – P400)
223
Problem 12
On July 1, 2007 Salem Corporation issued P2,000,000 of 7% bonds payable in 10 years. The bonds
pay interest semiannually. Each P1,000 bond includes a detachable stock purchase right. Each right
gives the bondholder the option to purchase for P30, one share of P1 par value common stock at
any time during the next 10 years. The bonds were sold for P2,000,000. The value of the stock
purchase rights at the time of issuance was P100,000.
Questions
1. How many warrants were issued?
a. 2,000,000 b. P 66,667 c. 20,000 d. 2,000
2. If the bondholder will exercise all his rights, the additional paid-in capital will be
a. P 158,000 b. P 150,000 c. P 58,000 d. P 0
Solution
Cash 2,000,000
Discount on bonds payable 100,000
Bonds payable 2,000,000
Common stock warrants outstanding 100,000
Proceeds 2,000,000
Less: Cost of Warrants 100,000
Cost of the bonds 1,900,000
Problem 13
Friendly Corporation issued P500,000, 6%, nonconvertible bonds with detachable stock purchase
warrants. Each P1,000 bond carried 20 detachable stock purchase warrants, each of which called
for one share of friendly common stock, par P50, at the specified option price of P60 per share. The
bonds sold at 106, and the detachable stock purchase warrants were immediately quoted at P1
each on the market.
Questions
1. The entry to record the issuance of the bonds is
a. Cash 500,000
Bonds payable 500,000
b. Cash 530,000
Bonds payable 500,000
Premium on bonds payable 20,000
CS warrants outstanding 10,000
c. Cash 530,000
Bonds payable 500,000
Premium on bonds payable 30,000
d. Cash 530,000
Bonds payable 500,000
CS warrants outstanding 30,000
2. The entry to record the subsequent exercise of the 10,000 stock purchase warrants is
a. Cash 600,000
Premium on BP 20,000
Bonds payable 500,000
Additional paid-in capital 120,000
b. Cash 500,000
Common stock 500,000
c. Cash 600,000
Common stock 500,000
Additional paid-in capital 100,000
d. Cash 600,000
CS warrants outstn. 10,000
Common stock 500,000
Additional paid-in capital 110,000
224
3. Assuming the Goode Company did not exercise the 10,000 stock purchase warrants in
questions above, what is the entry for Goode Company (the investor) in the acquisition of the
bonds (including the stock purchase warrants).
a. Investment in bonds 500,000
Cash 500,000
b. Investment in bonds 500,000
Invest. in warrants 30,000
Cash 530,000
c. Investment in bonds 530,000
Cash 530,000
d. Investment in bonds 470,000
Cash 470,000
4. The entry in the subsequent sale to another investor of half of the stock purchase warrants at
P1.50 each is
a. No adjustment
b. Cash 7,500
Gain on sale 7,500
c. Cash 750
Investment in bonds 500
Gain on sale 250
d. Cash 7,500
Investment in bonds 5,000
(P1 x 10,000 x 1/2)
Gain on sale 2,500
5. The entry in the Subsequent exercise of the remaining half of the stock purchase warrants (by
tendering them to Friendly Corporation). The market value of the stock was P62 per share is
a. Investment in stock 305,000
Cash 300,000
(10,000 warrants x ½ x P60)
Investment in bonds 5,000
b. Investment in bonds 305,000
Cash 305,000
c. Investment in stock 300,000
Cash 300,000
Solution
1. B Cash 530,000
Bonds payable 500,000
Premium on bonds payable 20,000
Common stock warrants outstanding 10,000
2. D Cash 600,000
CS warrants outstanding 10,000
Common stock 500,000
APIC 110,000
3. C Investment in bonds 530,000
Cash 530,000
4. D Cash 7,500
Investment in bonds 5,000
(P1 x 10,000 x ½)
Gain on sale 2,500
5. A Investment in stock 305,000
Cash 300,000
(10,000 warrants x ½ x P60)
Investment in bonds 5,000
Problem 14
In your initial audit of EMILIA CORP., you find the following ledger account balances.
225
Treasury Bonds
10/1/07 CD P1,100,000
Bond Discount
1/2/05 CD P 500,000
The bonds were redeemed for permanent cancellation on October 1, 2007, at 107 plus accrued
interest.
Questions
1. Adjusted balance of bonds payable on December 31, 2007.
a. P 5,000,000 b. P 4,000,000 c. P 3,900,000 d. P 3,000,000
Solution
Retained earnings 100,000
Bond discount 100,000
Retained earnings 300,000
Interest expense 300,000
--------------------------------------------------------------
OE: Treasury bonds 1,100,000
Cash 1,100,000
CE: Bonds payable 1,000,000 * 1/5 x P500,000 = P100,000
Interest expense 30,000 100,000/120 x 33 (27,500)
Loss on early extinguishment Unamortized disc.
of debt 142,500 for the P100,000
Bonds discount 72,500 * bond P 72,500
Cash 1,100,000
Adj: Loss on early extinguishment
of debt 142,500
Interest expense 30,000
Bonds payable 1,000,000
Bonds discount 72,500
Treasury bonds 1,100,000
----------------------------------------------------------------
Interest expense 240,000
Interest payable 240,000
----------------------------------------------------------------
Interest expense 47,500
Bonds discount 47,500
P100,000 bond / 10 years x 9/12 = P 7,500
P400,000 bond / 10 years = 40,000
P47,500
Answer:
1. B 2. D 3. D 4. B
Problem 15
At December 31, 2006, the Core Corporation had the following liability and equity account
balances:
226
Common stock 4,000,000
Additional paid in capital 1,147,500
Retained earnings 1,232,500
Treasury stock, at cost 162,500
Transactions during 2007 and other information relating to the Corporation’s liability and equity
accounts were as follows:
The bonds were issued on December 31, 2005, for P2,689,000 to yield 10%. The bonds mature
on December 31, 2012. Interest is payable annually on December 31. The Corporation uses the
effective interest method to amortize bond premium.
At December 31, 2006, the corporation had 1,000,000 authorized shares of P10 par common
stock.
Questions
1. How much is the bond premium amortization for 2007?
a. P 7,381 b. P 6,710 c. P 6,500 d. P 6,100
2. What is the carrying value of the bonds payable on December 31, 2007?
a. P 2,689,000 b. P 2,682,900 c. P 2,676,190 d. P 2,668,809
5. What is the long-term portion of the note payable to bank as of December 31, 2007?
a. P 2,000,000 b. P 1,600,000 c. P 1,400,000 d. P 1,000,000
Solution
Interest Interest Carrying
Paid Expense Amort. Value
Dec. 31, 2005 2,689,000
2006 275,000 268,900 6,100 2,682,900
2007 275,000 268,290 6,710 2,676,190
2008 275,000 267,619 7,381 2,668,809
Answer:
1. B 2. C 3. C 4. C 5. B
6. Notes Payable P2,000,000 x 9% x 2/12 = P 30,000
Bonds payable 268,290
Total 298,290
Problem 16
The STEPHANY CO. sold P6,000,000 of 9% bonds on October 1, 1999, at P5,747,280 plus accrued
interest. The bonds were dated July 1, 1999; interest payable semiannually on January 1 and July
1; redeemable after June 30, 2004 to June 30, 2007, at 101, and thereafter until maturity at 100;
and convertible into P10 par value common stock as follows:
Until June 30, 2004, at the rate of 6 shares for each P1,000 bond.
From July 1, 2004, to June 30, 2007, at the rate of 5 shares for each P1,000 bond.
After June 30, 2007, at the rate of 4 shares for each P1,000 bond.
The bonds mature 10 years form their issue date. The company adjust its books monthly and
closes its books as of December 31 each year.
227
2005
July 1 P2,000,000 of bonds were converted into stock.
2006
Dec 31 P1,000,000 face value of bonds were reacquired at 99-1/4 plus accrued
interest. These were immediately retired.
2007
July 1 The remaining bonds were called for redemption and accrued interest
was paid. For purposes of obtaining funds for redemption and business
expansion, an P8,000,000 issue of 7% bonds was sold at 97. These bonds are dated July
1, 2007, and are due in 20 years.
Questions
1. What is the carrying value of bonds payable at December 31, 1999?
a. P 5,747,280 b. P 6,000,000 c. P 5,753,760 d. P 5,749,440
3. In recording the bond conversion on July 1, 2005, how much should be credited to the additional
paid-in capital account?
a. P 1,796,320 b. P 1,965,440 c. P 1,845,440 d. P 1,865,440
5. What is the carrying value of the bonds reacquired on December 31, 2006?
a. P 989,200 b. P 957,880 c. P 1,010,800 d. P 981,700
Solution
October 1, 1999 Cash 5,882,280
Discount on Bond payable 252,720
Bonds payable 6,000,000
Interest expense 135,000
Dec. 31, 1999 Interest expense 6,480
Discount on Bond Payable 6,480
P 252,720/117 x 3 = P6,480
Interest expense 270,000
Interest payable 270,000
July 1, 2005 Bond payable 2,000,000
Discount on bonds payable 34,560
Common stock 100,000
Additional paid-in capital 1,865,440
Dec. 31, 2005 Bonds payable 1,000,000
Interest expense 45,000
Loss on retirement 3,300
Discount on bonds payable 10,800
Cash 1,037,500
July 1, 2007 Bonds payable 3,000,000
Interest expense 135,000
Loss on retirement 25,920
Discount on bonds payable 25,920
Cash 3,135,000
Answer:
1. C 2. C 3. D 4. A 5. A
6. B 7. B 8. A
228
Problem 17
From the following accounts and supplementary information, prepare working papers and any
adjusting entries covering your audit of bonds payable in connection with your first examination of
the Corporation, as of December 31, 2007.
DR CR Balance
January 1, 2002 CR P500,000.00 P500,000.00
Bond Premium
DR CR Balance
January 1, 2002 CR P 25,000.00 P 25,000.00
Treasury Bonds
DR CR Balance
October 1, 2007 CD P104,500.00 P104,500.00
DR CR Balance
January 1, 2007 CDP 15,000.00 P 15,000.00
July 1, 2007 CD 15,000.00 30,000.00
The treasury bonds were purchased at a price of 103 plus accrued interest through a broker. The
bonds are not to be reissued and the client asked you to prepare an adjusting entry writing off the
bonds.
Questions
1. The December 31, 2007 Bonds Payable is
a. P 500,000 b. P 450,000 c. P 400,000 d. P 395,500
Problem 18
In the course of your initial examination of the accounts of Paul Company, you obtain the following
information related to the company’s bonds payable as of December 31, 2007:
Bond Premium
01/01/2006 Balance- P 200,000 Cr
The treasury bonds were acquired at a price of 105 plus accrued interest. The treasury bonds will
be available for reissuance.
Questions
Based on the information presented above and the result of your audit, answer the following:
1. The adjusted balance of the bonds payable account as of December 31, 2007 is:
a. P 4,000,000 b. P 3,500,000 c. P 3,460,000 d. P 3,360,000
2. The adjusted balance of the treasury bonds account as of December 31, 2007 is:
a. P 540,000 b. P 525,000 c. P 500,000 d. P 0
3. The unadjusted balance of the bond premium account as of December 31, 2007 should be
a. P 200,000 b. P 160,000 c. P 140,000 d. P 0
4. The total bond interest expense that should be reported by the company for the year 2007 is
a. P 480,000 b. P 472,750 c. P 465,000 d. P 457,250
6. The carrying value of the bonds payable as of December 31, 2007 should be
a. P 4,000,000 b. P 3,860,000 c. P 3,640,000 d. P 3,360,000
Solution
OE: Treasury bonds 540,000
Cash 540,000
CE: Bonds payable 500,000
Bonds premium 20,250
Interest expense 15,000
Loss on retirement 4,750
Cash 540,000
Proceeds = Principal x 105 + {x (12%) (3/12)}
540,000 = x (105) + .03x
540,000 = 1.03x
500,000 =x
500,000/4,000,000 x 200,000 = 25,000 Discount
( 4,750) 25,000/300 x 57
20,250 Unamortized Bonds Premium
Adj: Bonds payable 500,000
Bonds premium 20,250
Interest expense 15,000
Loss on retirement 4,750
Treasury Bonds 540,000
Problem 19
230
In the course of your initial examination of the accounts of Maricel Company, you obtain the
following information related of the company’s bonds payable as of December 31, 2004.
Questions
Based on the above and the result of your audit, answer the following:
2. How much is the carrying amount of bonds payable as of December 31, 2004?
a. P 3,000,000 b. P 3,030,000 c. P 2,970,000 d. P 2,955,000
3. How much is the total interest expense for the year ended December 31, 2004?
a. P 390,000 b. P 375,000 c. P 360,000 d. P 345,000
Solution
Entry – retirement of bonds
OE: Bonds payable 2,700,000
Cash 2,700,000
CE: Bonds payable 3,000,000
Gain on retirement 255,000
Discount on bonds payable 45,000
Cash 2,700,000
(3M/6M x 300,000 = 150,000/10 x 3 = P45,000 unamortized)
Adj: Bonds payable 300,000
Gain on retirement 255,000
Discount on bonds payable 45,000
Problem 20
On January 1, 2007, CPA NAKO company issued eight-year bonds with a face value of P2,000,000
and a stated interest rate of 6% payable semiannually on June 30 and December 31. The bonds
were sold to yield 8%. Table values are:
Questions
1. The present value of the principal is
a. P 1,068,000 b. P 1,080,000 c. P 1,246,000 d. P 1,254,000
Solution
1. B P2,000,000 x .54 = P1,080,000
2. B P2M x 6% x 6/12 = P60,000; P60,000 x 11.652 = P699,120
Problem 21
In connection of your audit of the liabilities of Cring-Cring Company, you noted that on December
31, 2006. The company issued P2,000,000 8% serial bonds. To be repaid in the amount of
P400,000 each year. Interest is payable annually on December 31. The bonds were issued to yields
10% a year. The bond proceeds were P1,902,800 based on the present value at December 31,
2006 of five annual payments as follows:
The company uses the effective method in amortizing bond premium or discount.
Questions:
1. How much is the amortization of discount for 2007?
a. P 19,440 b. P 30,326 c. P 47,770 d. P 97,200
2. How much is the carrying value of the bonds payable as of December 31, 2007?
a. P 1,933,080 b. P 1,665,920 c. P 1,633,080 d. P 1,533,586
Solution
PV
Principal Interest Total factors Total PV
Int.
Int. paid exp. Amort Principal Book
Paymen
t Value
1,903,26
0
30,32 1,533,58
2007 160,000 190,326 6 400,000 6
25,35 1,158,94
2008 128,000 153,359 9 400,000 5
19,89 778,83
2009 96,000 115,894 4 400,000 9
13,88 392,72
2010 64,000 77,884 4 400,000 3
7,27
2011 32,000 39,272 2 400,000 -
232
Note: Ignore the present value given in the problem.
Answer:
1. P 30,326 2. P 1,533,586
Problem 22
The STEPHANY CO. sold P6,000,000 of 9% bonds on October 1, 1999, at P5,747,280 plus accrued
interest. The bonds were dated July 1, 1999; interest payable semiannually on January 1 and July
1; redeemable after June 30, 2004 to June 30, 2007, at 101, and thereafter until maturity at 100;
and convertible into P10 par value common stock as follows:
Until June 30, 2004, at the rate of 6 shares for each P1,000 bond.
From July 1, 2004, to June 30, 2007, at the rate of 5 shares for each P1,000 bond.
After June 30, 2007, at the rate of 4 shares for each P1,000 bond.
The bonds mature 10 years form their issue date. The company adjust its books monthly and
closes its books as of December 31 each year.
2005
July 1 P2,000,000 of bonds were converted into stock.
2006
Dec 31 P1,000,000 face value of bonds were reacquired at 99-1/4 plus accrued
interest. These were immediately retired.
2007
July 1 The remaining bonds were called for redemption and accrued interest
was paid. For purposes of obtaining funds for redemption and business
expansion, an P8,000,000 issue of 7% bonds was sold at 97. These bonds are dated
July 1, 2007, and are due in 20 years.
Questions
1. What is the carrying value of bonds payable at December 31, 1999?
a. P 5,747,280 b. P 6,000,000 c. P 5,753,760 d. P 5,749,440
3. In recording the bond conversion on July 1, 2005, how much should be credited to the additional
paid-in capital account?
a. P 1,796,320 b. P 1,965,440 c. P 1,845,440 d. P 1,865,440
5. What is the carrying value of the bonds reacquired on December 31, 2006?
a. P 989,200 b. P 957,880 c. P 1,010,800 d. P 981,700
Solution
October 1, 1999 Cash 5,882,280
Discount on Bond payable 252,720
Bonds payable 6,000,000
Interest expense 135,000
Dec. 31, 1999 Interest expense 6,480
Discount on Bond Payable 6,480
P 252,720/117 x 3 = P6,480
Interest expense 270,000
233
Interest payable 270,000
Problem 23
On January 1, 2005, GEOFFREY Inc. issued P100,000, 10%, 10-year bonds when the market rate
of interest was 8%. Interest is payable on June 30 and December 31. The following financial
information is available.
Sales P300,000
Cost of Sales 180,000
Gross profit 120,000
Interest expense ?
Depreciation expense (14,500)
Other expenses (82,000)
Net income ?
All purchases of inventory are on account. Other expenses are paid for in cash.
4% 5%
PV of 1 0.4564 0.3769
PV of an ordinary annuity of 1 13.5903 12.4622
The company uses the straight-line method for amortizing premiums and discounts.
Questions:
1. What is the carrying value of bonds on January 1, 2005?
a. P 113,592 b. P 100,000 c. P 86,408 d. P 112,223
Solution
1. A Present value / carrying value of bonds on January 1, 2003:
P100,000 x 0.4564 P45,640
P100,000 x 5% = P5,000 x 13.5903 67,592
Total P113,592
2. C Cash paid for interest (P100,000 x 10%) P 10,000
3. D Face Value P100,000
Premium on bonds (P13,592 – P1,359) 12,333
Carrying value, December 31, 2005 P112,233
4. A Nominal Interest (P100,000 x 10%) P 10,000
Premium amortization (P13,592 / 10 years) (1,359)
Interest expense P 8,641
Dec.31 55,000
Problem 6
In connection with the audit of the company’s financial statements for the year ended December
31, 2004 the Camille Corporation presented to their records. This is the first time the company has
been audited. The company issued serial bonds on April 1, 2001. Your audit showed the following
details of the issue and the accounts as of December 31, 2004.
Total face value P2, 000,000
Date of bond March 1, 2001
Total proceeds P2, 742,400
Interest rate 12% per annum
Interest payment date March 1
Maturity dates and amount
Since the corporation had excess cash, bonds o0f P400,000 scheduled to be retired on March 1,
2006 were retired on April 1, 2004 at 98%.
Interest Expense
3/1/04 VR P 240,000
235
Questions:
Based on the information presented above and the result of your audit, answer the following.
1. The adjusted balance of the bonds payable accounts as of December 31, 2004 is
a. P 2,000,000 b. P 1,600,000 c. P 1,942,400 d. P 1,200,000
4. The bond interest expense that should be reported by the corporation for the year 2004
is
a. P 67,208 b. P 63,801 c. P 65,600 d. P 45,960
Solution -
Computation of amortization rate
1. D
Bonds payable (P2,000,000 –P400,000 – P400,000) 1,200,000
2. B
Total proceeds 2,742,400
Less accrued interest payable (P2,000,000 x 12% x 1/12) 20,000
Issue price 2,722,400
Less face value 2,000,000
Total bond premium 722,400
Less:
Amortization:
Prior years (2001 and 2003) 396,000
Current year (2004)
Bonds retired on maturity 4,800
(P400,000 x 0.006 x 2 mos.)
Bonds retired prior to maturity 7,200
(P400,000 x 0.006 x 3 mos.)
Remaining bonds 86,400 98,400 494,400
(P1,200,000 x 0.006 x 12 mos.)
Unamortized premium cancelled on bonds retired prior to maturity 55,200
(P400,000 x 0.006 x 23 mos.) .
Unamortized bond premium, 12/31/04 172,800
236
Alternative computation:
Remaining Amortization Unamortized
Maturity date Amount months rate premium
March 1, 2005 400,000 2 0.006 4,800
March 1, 2006 - - 0.006
March 1, 2007 400,000 26 0.006 62,400
March 1, 2008 200,000 38 0.006 45,600
March 1, 2009 200,000 50 0.006 60,000
1,200,000 172,800
3. B
Accrued interest (P1,200,000 x 12% x 10/12) 120,000
4. C
Interest expense
Remaining bonds (P1,200,000 x 12%) 144,000
Bonds retired on maturity
(P400,000 x 12% x 2/12) 8,000
Bonds retired prior to maturity
(P400,000 x 12% x 2/12) 12,000
Bond premium amortization for 2004
(see computation in no. 2) (98,400)
65,600
5. A
Retirement price (P400,000 x 98%) 392,000
Less carrying value of bonds retired:
Face value 400,000
Add unamortized bond premium, 4/1/04 to 2/28/06
(P400,000 x .006 x 23mos.) 655,200 455,200
Gain on early retirement of bonds 63,200
237