Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                

Jawaban Kuis Akl2

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 9

EXERCISE 17-20 (1015 minutes)

(a) recorded investment 400,000


expected cash flows
35,000 0.90909 31,818.15
35,000 0.82645 28,925.75
385,000 0.75132 289,258.20 350,002.10
impairment loss 49,997.90

(b) Loss on Impairment 49,998


Debt Investment 49,998

(c)Since ABC will now receive the contractual cash flow (400,000 + 40,000 of annual interest paymen
annual interest payment) there is no cash flow loss. Therefore ABC must reverse the Impairment loss by debitin
pairment loss by debiting Debt Investments and crediting Recovery of impairment loss.
expected cash flow:
principal (10,600,000) 9,156,704
interest year X4 285,714
interest year X5 272,109
interest year X6 259,152
9,973,679
plus: costs incurred 50,000
total 10,023,679

carrying value (1.1.X4) 9,727,675

difference 0.0304

not substantial --> modification accounting

journal entry:
1.1.X4 bonds payable 50000
cash 50000

9,727,675.00
50,000.00
9,677,675.00 100,000.00
96.77675
date cash effective amortization carrying
interest interest of discount value of bond
1/1/X4 9,677,675
31/12/X4 300000 589,467.18 289,467.18 9,967,142
31/12/X5 300000 607,098.63 307,098.63 10,274,241
31/12/X6 300000 625,804.01 325,804.01 10,600,045

new effective interest rate 0.06091


see sheet 2

interest expense 589,467.18


bonds payable 289,467.18
cash 300,000.00

interest expense 607,098.63


bonds payable 307,098.63
cash 300,000.00

interest expense 625,804.01


bonds payable 325,804.01
cash 300,000.00

bonds payable 10,600,045


cash 10,600,045
0.06093706
Settle
1-Jan-04 ment
date

Maturit
31-Dec-06
y date

Percent
3.00%
coupon

96.77675 Price

Redem
$106 ption
value

Freque
ncy is
semian
1
nual
(see
above)
30/360
basis
0
(see
above)
31.12.X6 dr interest expense 104,394
cr bonds payable 104,394

31.12.X7 dr interest expense 115,866


cr bonds payable 115,866

31.12.X8 dr interest expense 128,598


cr bonds payable 128,598

31.12.X9 dr interest expense 142,729


cr bonds payable 142,729

31.12.X10 dr interest expense 158,413


cr bonds payable 158,413

31.12.X10 dr bonds payable 1,600,000


cr cash 1,600,000
1,600,000 0.48166 770,656
50,000 4.71220 235,610
1,006,266

date cash effective amortization carrying


interest interest of discount value of bond
1/1/X6 1,006,266
31/12/X6 50000 110,689.26 60,689.26 1,066,955
31/12/X7 50000 117,365.08 67,365.08 1,134,320
31/12/X8 50000 124,775.24 74,775.24 1,209,096
31/12/X9 50000 133,000.51 83,000.51 1,292,096
31/12/X10 50000 142,130.57 92,130.57 1,384,227
31/12/X11 50000 152,264.93 102,264.93 1,486,492
31/12/X12 50000 163,514.08 113,514.08 1,600,006

31.12.X6 dr interest expense 110,689


cr cash 50000
cr bonds payable 60,689
31.12.X7 dr interest expense 117,365
cr cash 50000
cr bonds payable 67,365
31.12.X8 dr interest expense 124,775
cr cash 50000
cr bonds payable 74,775
31.12.X9 dr interest expense 133,001
cr cash 50000
cr bonds payable 83,001
31.12.X10 dr interest expense 142,131
cr cash 50000
cr bonds payable 92,131
31.12.X11 dr bonds payable 152,265
cr cash 50000
cr bonds payable 102,265
31.12.X12 dr bonds payable 163,514
cr cash 50000
cr bonds payable 113,514
31.12.X12 dr bonds payable 1,600,006
cr cash 1,600,006

You might also like