Professional Documents
Culture Documents
(Adams Company)
16
1,000,000
(350,000)
147,000
797,000
P1,500,000
240,000
(80,000)
P1,660,000
(Jefferson Corporation)
(a) (1) Gross Method
Dec. 16 Purchases
Freight in
Accounts Payable Intel Company
Cash
19
26
31
26
31
66,000
1,400
Purchases
Accounts Payable Celeron Corporation
72,000
66,000
72,000
66,000
1,400
72,000
1,320
64,680
1,440
70,560
64,680
1,400
64,680
1,400
Purchases
Accounts Payable Celeron Corporation
69,840
64,680
69,840
720
69,840
64,680
70,560
(b)
Dec. 31
1-4.
(Madison Company)
(a)
10/01/12 Automobiles (1,747,200 112%)
Discount on Notes Payable
Notes Payable
12/31/12
10/01/13
140,400
46,800
140,400
1,747,200
1,747,200
P1,606,800
1,080,000
120,000
1,200,000
Interest Expense
Discount on Notes Payable
120,000 x 7/12
70,000
Interest Expense
Discount on Notes Payable
120,000 70,000
50,000
Notes Payable
Cash
(b) At December 31, 2013:
Current Liabilities:
Notes Payable, net of P50,000 Discount
1-6.
1,747,200
Interest Expense
Discount on Notes Payable
187,200 46,800
(Monroe Corporation)
(a)
06/01/12 Cash
Discount on Notes Payable
Notes Payable
05/31/13
1,560,000
187,200
46,800
12/31/12
720
Interest Expense
Discount on Notes Payable
1,560,000 x 12% x 3/12
Notes Payable
Cash
1-5.
720
70,000
50,000
1,200,000
1,200,000
P 1,150,000
(Unison Company)
(a) Market interest rate is 5%
Principal
Stated interest (8,000,000 x 9%)
Maturity value
PV factor at 5% for 1 period
Present value at May 1, 2012
Face value of the note
Premium on Notes Payable
P8,000,00
0
720,000
P8,720,00
0
0.9524
P8,304,92
8
8,000,000
P 304,928
05/01/12
Equipment
Notes Payable
Premium on Notes Payable
12/31/12
Interest Expense
Premium on Notes Payable (304,928 x 8/12)
Interest Payable(8,000,000 x 9% x
8/12)
8,304,928
8,000,000
304,928
276,715
203,285
480,000
4/30/13
Interest Expense
138,537*
Premium on Notes Payable (304,928
203,285)
101,643
Interest Payable
480,000
Notes Payable
8,000,000
Cash
8,720,000
*balancing figure (difference is due to rounding off of present value factor)
Carrying value as of December 31, 2012
Notes Payable
Premium on Notes Payable
Interest Payable
Total
P8,000,00
0
101,643
480,000
P8,581,64
3
Equipment
Discount on Notes Payable
Notes Payable
12/31/12
Interest Expense
Discount on Notes Payable (213,912 x
8/12)
Interest Payable(8,000,000 x 9% x
8/12)
P8,000,00
0
720,000
P8,720,00
0
0.8929
P7,786,08
8
8,000,000
P 213,912
7,786,088
213,912
8,000,000
622,608
142,608
480,000
4/30/13
Interest Expense
311,304*
Interest Payable
480,000
Notes Payable
8,000,000
Discount on Notes Payable
71,304
Cash
8,720,000
*balancing figure (difference is due to rounding off of present value factor)
Carrying value as of December 31, 2012
Notes Payable
P8,000,00
0
(71,304)
480,000
P8,408,69
6
1-7.
(Harrison Company)
Amount to be accrued on 12/31/10 (the best estimate of the obligation)
P800,000
No obligation is recognized for the suit filed in September 2012 nor for the
suit filed in October. However, disclosure is necessary in the notes to the
financial statements for the suit filed in October 2012 by Pasig City
government since it is reasonably possible the Pasig City government will
be successful.
1-8.
( Tyler Corporation)
a.
b.
c.
1-9.
Premium Inventory
Cash / Accounts Payable
225,000
Premium Expense
Cash (1,000 x 50)
Premium Inventory (1,000 x 150)
100,000
50,000
Premium Expense
Estimated Liability for Premium Claims
Outstanding
(40% x 1,000,000)/ 100 = 4,000
4,000 1,000 = 3,000; 3,000 x (150 50) =
300,000
300,000
225,000
150,000
(Polk Company)
(a) Premium Expense (300,000 x 30%)/20 x 28
Cost of mugs already distributed (4,000 x
28)
Estimated liability for premium claims
outstanding
(b)
300,000
P126,000
112,000
P 14,000
P126,000
(2)
2011
P40,000
30,000
P70,000
5
P14,000
x P70
P980,00
0
2012
P(30,000)
90,000
80,000
P140,000
5
P28,000
x P70
P1,960,000
P 420,00
P1,120,00
P4,900,000
P 100,000
P
(b)
Liability as of 12/31/11 (100,000 27,778)
Liability as of 12/31/12 (100,000 63,158)
27,778
63,158
27,778
35,380
P 72,222
P 36,842
2011
2012
1,000,000
2,500,000
3,500,000
1,000,000
2,500,000
3,500,000
60,000
150,000
60,000
8,000
150,000
210,000
210,000
38,000
112,500
112,500
38,000
8,000
2011
P
0
336,000
2012
P187,200
556,800
(148,800)
P187,200
(180,000)
P564,000
(b)
On 2011 sales (4,200,000) x 5% x
On 2012 sales [(1/2 of 3%) + 5%] x
6,960,000
Warranty Liability, December 31, 2012, as analyzed
1-14. (Pierce Corporation)
Cash
Unearned Revenue from Gift Certificates
Outstanding
Unearned Revenue from Gift Certificates Outstanding
Sales
P105,000
452,400
P557,400
2,000,000
2,000,000
1,280,000
1,280,000
3,000,000
3,000,000
2,750,000
2,750,000
150,000
150,000
P250,000
200,000
(267,000)
(18,000)
P165,000
2011
2012
720,000
(b)
Unearned Service Contract Revenue, Jan. 1
Sale of contracts during the
year
Service contracts earned during the year
Unearned Service Contract Revenue, Dec. 31
864,000
720,000
864,000
100,000
25,000
100,000
266,400
72,000
266,400
2011
2012
-----
P648,000
P720,000
(72,000)
P648,000
864,000
(266,400)
P1,245,600
(b)
(c)
2011
Cash
Unearned Subscription Revenue
P9,500,000
P1,000,000
4,000,000
5,500,000
5,500,000
5,000,000
5,700,000
5,000,000
P4,500,000
5,000,000
7,000,000
7,000,000
5,700,000
2011
2012
P4,500,000 P5,000,000
5,500,000 7,000,000
(5,000,000) (5,700,000)
P5,000,000 P6,300,000
P 12,000
195,100
355,000
P562,100
2.
B = 8% (8000,000 B
) B = 640,000 - .08B
B = 640,000/1.08 = 592,593
c.
B = .08 (8,000,000 T )
T = .30 (8,000,000 B )
B = .08 {8,000,000 - .30 (8,000,000 B ) }
B = .08 {8,000,000 2,400,000 + .30B}
B = 448,000 + .024B
B = 448,000/0.976 = 459,016
d.
B = .08 {8,000,000 B T }
T = .30 (8,000,000 B)
B = .08{8,000,000 B - .30 (8,000,000
B)}
B = .08 {8,000,000 B 2,400,000 + .
30B}
B = 448,000 - .056B
B = 448,000/1.056 = 424,242
2.
240,000
180,000
3.
=
=
603,834
(total)
201,278
B = .32 {3,000,000
B } B = 960,000 - .
32B
B = 960,000/1.32
B (Sales Manager): 727,273 x 12/32
B (Each Sales Agent): 727,273 x 10/32
=
=
=
727,273
(total)
272,727
227,273
P
200,000
2.
10,000
P
210,000
P110,000
200,000
P310,00
0
1-25.
Current
Case 1 . Taft, Inc.
3,600,000 x 80%
3,000,000 2,880,000
Case
2.
Taft, Inc.
Case
3.
Wilson Corporation
Situation A
Situation B
Situation C
Situation D
P2,880,000
P 120,000
2,000,000
Current
Non-current
6,000,000
0
6,000,000
-0-
0
6,000,000
0
6,000,000
Noncurrent
P2,500,000
800,000
P3,300,00
0
P 270,000
1,300,000
100,000
7,500
288,000
315,000
120,000
P2,400,500
D
B
C
B
B
A
B
C
C
C
Problems
MC23
D
MC24
C
MC25
MC26
MC27
MC28
A
D
C
A
MC29
MC30
MC31
MC32
MC33
MC34
D
D
D
C
A
A
MC35
MC36
D
B
MC37
MC38
MC39
MC40
A
A
B
MC41
MC42
D
C
MC43
MC44
MC45
C
C
MC46
MC47
MC48
MC49
MC50
B
C
A
D
A
MC11
MC12
MC13
MC14
MC15
MC16
MC17
MC18
MC19
MC20
MC21
MC22
D
B
D
B
B
A
B
A
B
C
D
D
24,000+48,000+57,500= 1,431,100
1
0