Documente Academic
Documente Profesional
Documente Cultură
I. Multiple Choice
1. C 2. D 3. B 4. A 5. B 6. C 7. A
8. D 9. A 10. D 11. C 12. B 13. B 14. A 15. C
II. Contingencies
Part A Warranty expense = $1,200,000 x (2% + 3%) = $ 60,000
Warranty liability = $60,000 - $18,000 = $ 42,000
Part B Although the loss is reasonably estimated, PCF is required to only disclose information about
the situation since the loss is only reasonably possible. An accrual is not required since the loss
is not probable.
Part C
1/1/12 Leasehold Improvements ($2,500,000 + $298,904) 2,798,904
Cash 2,500,000
Asset Retirement Obligation 298,904
12/31/12 Depreciation Expense ($2,798,904 / 5 years) 559,781
Accumulated Depreciation, Leasehold Improvements 559,781
Accretion Expense ($298,904 x 6%) 17,934
Asset Retirement Obligation 17,934
III. Current Liabilities
Part A Payroll Taxes Expense 2,268
FICA Taxes Payable ($20,000 x 7.65%) 1,530
FUTA Taxes Payable [($5,000 + $6,000 + $7,000) x 0.6%] 108
SUTA Taxes Payable [($5,000 + $6,000 + $7,000) x 3.5%] 630
Part B Wages Expense 180
Vacation Wages Payable (5 x 8 x 9 x $9.50) 3,420
Cash (5 x 8 x 9 x $10) 3,600
IV. Bonds
Part A PV principal = $2,000,000 x PVSS 4%,30 (.30832) = $ 616,640
PV interest = $100,000* x PVOA 4%,30 (17.29203) = 1,729,203
Issue price $ 2,345,843
* ($2,000,000 x 10% x 6/12)
Part B
3/1/12 Cash ($1,500,000 x 92.561%) 1,388,415
Discount on Bonds Payable 111,585
Bonds Payable 1,500,000
Unamortized Bond Issue Costs 150,000
Cash 150,000
IV. Bonds continued
12/31/12 Interest Expense ($41,777 x 4/6) 27,851
Discount on Bonds Payable ($4,277 x 4/6) 2,851
Interest Payable ($37,500 x 4/6) 25,000
Bond Issue Expense ($150,000 / 10 yrs x 10/12) 12,500
Unamortized Bond Issue Costs 12,500
Amortization schedule:
Date Cash Interest Paid
(5%, semi.)
Interest Expense
(6%, semi.)
Discount
Amortization
Bonds Payable
Carrying Value
3/1/12 (beg) $ 1,388,415
9/1/12 $ 37,500 $ 41,652 $ 4,152 1,392,567
3/1/13 37,500 41,777 4,277
Part C Reacquisition price ($5,000,000 x 1.03) $ 5,150,000
Net carrying value of bond:
Face value $ 5,000,000
Unamortized bond premium [$200,000 ($200,000 x 4/10)] 120,000
Unamortized bond issue costs [$50,000 ($50,000 x 4/10)] (30,000) 5,090,000
Loss $ 60,000
V. Troubled-Debt Restructuring
Part A Debtor
(1) CV $ 750,000
FCP:
Principal $ 600,000
Interest ($600,000 x 7% = $42,000 x 2) 84,000 684,000
CV > FCP Gain $ 66,000
(2)
1/1/12 Notes Payable 66,000
Gain on Debt Restructure 66,000
12/31/12 Notes Payable 42,000
Cash 42,000
Part B Creditor
(1) CV $ 750,000
PV of FCP:
Principal [$600,000 x PVSS 2,9% (.84168)] $ 505,008
Interest [$42,000 x PVOA 2,9% (1.75911)] 73,883 578,891
Loss $ 171,109