Professional Documents
Culture Documents
MOJAKOE AK2 UTS 2015 Genap
MOJAKOE AK2 UTS 2015 Genap
2
3
4
5
6
PROBLEM 1
Interest
stated
rate $
0.12
received
12%
x
800,000
Interest
10%
x
CA $
0.10
revenue
market
rate
(yield)
Interest
e xpense
-‐
Amortization principal $
800,000.00
cash
paid
7
unrealized
gain
investment amortized
cost fair
value
(loss)
Orson
Company
$
839,788.92 $
820,000.00 $
(19,788.92)
12%
bonds
Less:
Previous
FVA
bal $
9,282.80
FVA $
(29,071.72)
hAccording
to
PSAK
55,
the
transaction
cost
of
held
for
collection
investment
must
be
capitalised.
So,
the
amount
of
debt
investment
won't
be
the
s ame
as
a
trading
investment.
1-‐Jan-‐11 Debt
investment $
861,652.00
Cash $
861,652.00
*)Debt
investment $860,652
+
$1,000
8
PROBLEM 2 A
Part
1
5-‐Jan-‐14 Cash $
80,000.00
Share
Capital
-‐
ordinary $
50,000.00
Share
premium
-‐
ordinary $
30,000.00
9
Shares
Outstanding
beg 400000 1-‐Mar-‐14 -‐5000
5-‐Jan-‐14 10000
10-‐Feb-‐14 20000
1-‐Aug-‐14 2000
1-‐Sep-‐14 1500
ending
bal 428500
share
dividend
(10%
x
428,500) 42850
outstanding
shares
now
(428,500
+
42,850) 471350
PART
2
Statement
of
Financial
Position
Equity
Section
Share
Capital
-‐
ordinary,
$5
par,
authorized
$
2,364,250.00
2000000,
issued
472850,
outstanding
471350
(a)
Share
premium
-‐
$
1,020,000.00
ordinary
(b)
Share
premium
-‐
$
-‐ $
1,020,000.00
treasury
[c]
Retained
Earning* $
3,702,750.00
Treasury
Shares
(d) $
(19,500.00)
Total
Equity $
7,067,500.00
(a)
472,850
x
$5
(b)
$850,000+
$30,000
+
$140,000
[c]
$(2,000-‐2,000)
[d]
(5,000-‐2,000-‐1,500)
x
$13
*R/E
Retained
Earning
cash
dividends $
82,000.00 beg $
3,000,000.00
share
div $
214,250.00 NI $
1,000,000.00
T/S $
1,000.00
ending $ 3,702,750.00
10
PROBLEM 2B
PART
1
equity
investment
portfolio
dec
31,
2013
Unrealized
investment cost fair
value
gain
(loss)
PT
A $
155,000.00 $
139,000.00 $
(16,000.00)
PT
B $
182,000.00 $
190,000.00 $
8,000.00
Tot.
of
portfolio $
337,000.00 $
329,000.00 $
(8,000.00)
prev
FVA
bal* $
-‐
(*assumed
to
be
0)
FVA $
(8,000.00)
11
PART
2
31-‐Dec-‐13 Unrealized
holding
G/L
-‐
Equity $
8,000.00
FVA $
8,000.00
12
PART
3
Equity
Investment
-‐
Trading
Statement
of
Financial
Position
Investment
Equity
investment $
221,000.00
13
PROBLEM 3
Basic
EPS
NI $560,000.00
Shares
Outstanding 400,000.00
Basic
EPS
($560,000/400,000) $1.40
Dilutrd
EPS
Convertible
Bonds
Incremental
numerator
e ffect
(6%
x
300
x
$1,000
x
(1-‐30%)) $12,600.00
incremental
denominator
e ffect
(300
x
50) 15,000.00
Per
share
e ffect
($12,600/15,000) $0.84
Ranking
O/S
option $0.00
convertible
bonds $0.84
Diluted
EPS
with
O/S
option $1.38
with
convertible
bonds* $1.36 diluted
eps
*)choose
the
most
dilutive
14
PROBLEM 4
PART
1
Fair
value
bonds
with
warrants $
309,000.00
Fair
value
of
l iability
component $
288,000.00
Equity
component $
21,000.00
Journal
e ntry:
May
1,
2014 Cash $
309,000.00
Bonds
payable $
288,000.00
Share
premium
-‐
Share
Warrants $
21,000.00
PART
2
Fair
V alue
of
P/S
with
warrants $
4,200,000.00
Fair
V alue
of
P/S
without
warrants $
4,100,000.00
Share
premium
-‐
warrants $
100,000.00
PART
3
Dec,
31
2014 Compensation
e xpense $
500.00
Share
Premium
-‐
Share
Options $
500.00
($15/3
x
100)
15
PROBLEM 5
NI $
65,200.00
Adjustments
to
reconcile
net
income
to
net
cash
provided
by
operating
activities
Amortization
expense
[a]
$
5,000
Depreciation
expense
[b] $
23,500.00
Loss
on
s ale
of
equipt $
1,700.00
Gain
on
s ale
of
investment $
(4,200.00)
Increase
in
AR $
(24,000.00)
Decrease
in
inventories $
3,000.00
Decrease
in
prepaid
rent $
3,500.00
Increase
in
AP $
2,000.00
Increase
in
Salaries
Pay $
7,000.00
Increase
in
income
tax
payable $
9,000.00 $
26,500.00
Net
cash
provided
by
operating
activities $
91,700.00
16
17