Accounting Project
|
Part I On January 1, 2011, a company sells a 3-year bond with a face value of $48,000 and a stated interest rate of 8%. Because the market interest rate is 6%, the company receives $50,566 for the bond. The company uses the effective interest method of amortization. Fill in Table A. Fill in Table B assuming the market interest rate is 10%, and the company received only $45,613 for the bond and the company uses the effective-interest method. |
|
Table A |
|
Period ended |
Cash paid |
Interest expense |
Amortized premium |
Bonds payable |
Premium on bonds payable |
Carrying value |
|
01/01/11 |
|
|
|
|
|
|
|
12/31/11 |
|
|
|
|
|
|
|
12/31/12 |
|
|
|
|
|
|
|
12/31/13 |
|
|
|
|
|
|
|
|
|
Table B |
|
Period ended |
Cash paid |
Interest expense |
Amortized discount |
Bonds payable |
Discount on bonds payable |
Carrying value |
|
01/01/11 |
|
|
|
|
|
|
|
12/31/11 |
|
|
|
|
|
|
|
12/31/12 |
|
|
|
|
|
|
|
12/31/13 |
|
|
|
|
|
|
|
|
Part II On January 1, 2010, ABC issues $40 million of 8% bonds, due in 15 years, with interest payable semi-annually on June 30 and December 31 each year.
|
Requirement 1: |
|
If the market rate is 7%, will the bonds issue at face amount, a discount, or a premium? Calculate the issue price. |
|
Requirement 2: |
|
If the market rate is 8%, will the bonds issue at face amount, a discount, or a premium? Calculate the issue price. |
|
Requirement 3: |
|
If the market rate is 9%, will the bonds issue at face amount, a discount, or a premium? Calculate the issue price. |
|
Part III |
|
April 1, 2009—XYZ Corp. today announced that its Board of Directors has declared a cash dividend of $1.18 per share on its 505,500 outstanding preferred shares. The dividend will be paid on May 31, 2009, to preferred shareholders of record at the close of business on May 26, 2009. The Board of Directors also announced a 100% common stock dividend will occur on May 31, 2009, on its 1,010,000 outstanding $0.01 par common stock for stockholders of record on May 26, 2009. |
|
Requirement 1: |
|
Prepare any journal entries that XYZ Corp. should make as the result of information in the preceding report. |
|
Part IV AAA Inc. is developing its annual financial statements at December 31, 2011. The statements are complete except for the statement of cash flows. The completed comparative balance sheets and income statements are summarized. |
|
|
2011 |
2010 |
||||
|
Balance Sheet |
|
|
|
|
|
|
|
Cash |
|
50,200 |
|
|
73,000 |
|
|
Accounts receivable |
|
80,100 |
|
|
70,200 |
|
|
Merchandise inventory |
|
60,900 |
|
|
66,000 |
|
|
Property and equipment |
|
110,600 |
|
|
60,100 |
|
|
Less: Accumulated depreciation |
|
(29,400 |
) |
|
(14,100 |
) |
|
|
|
|
|
|
|
|
|
|
|
272,400 |
|
|
255,200 |
|
|
|
|
|
|
|
|
|
|
Accounts payable |
$ |
10,100 |
|
$ |
12,200 |
|
|
Wages payable |
|
2,100 |
|
|
1,000 |
|
|
Notes payable, long-term |
|
50,900 |
|
|
60,300 |
|
|
Contributed capital |
|
100,100 |
|
|
80,100 |
|
|
Retained earnings |
|
109,200 |
|
|
101,600 |
|
|
|
|
|
|
|
|
|
|
|
$ |
272,400 |
|
$ |
255,200 |
|
|
|
|
|
|
|
|
|
|
Income Statement |
|
|
|
|
|
|
|
Sales |
$ |
200,900 |
|
|
|
|
|
Cost of good sold |
|
110,200 |
|
|
|
|
|
Depreciation expense |
|
15,300 |
|
|
|
|
|
Other expenses |
|
50,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
25,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional Data: |
|
a. |
Bought equipment for cash, $50,500. |
|
b. |
Paid $9,400 on long-term note payable. |
|
c. |
Issued new shares of stock for $20,000 cash. |
|
d. |
Cash dividends of $17,400 were declared and paid. |
|
e. |
Accounts payable are exclusively related to inventory purchases on credit. |
|
f. |
Tax expense ($4,000) and interest expense ($3,000) were paid in full at the end of both years and are included in other expenses. |
|
(a) |
Prepare the statement of cash flows for 2011 using the indirect method. |
|
|
|
|
Part V The financial information below presents operating revenue and expenses for 2011 as well as the starting and ending balances for relevant asset and liability accounts that changed during the year: |
|
|
|||||||
|
Sales revenue |
$ |
909,972 |
|
Depreciation expense |
$ |
3,226 |
|
|
Cost of goods sold |
|
445,623 |
|
Selling, general & administrative expenses |
|
91,386 |
|
|
Interest expense |
|
12,492 |
|
Income tax expense |
|
143,136 |
|
|
Accounts receivable 12/31/2010 |
|
65,325 |
|
Accounts receivable 12/31/2011 |
|
67,900 |
|
|
Accounts payable 12/31/2010 |
|
16,590 |
|
Accounts payable 12/31/2011 |
|
17,321 |
|
|
Prepaid expenses 12/31/2010 |
|
4,147 |
|
Prepaid expenses 12/31/2011 |
|
3,865 |
|
|
Inventory 12/31/2010 |
|
7,872 |
|
Inventory 12/31/2011 |
|
6,531 |
|
|
|
|
Required: Calculate the net cash flow from operating activities in 2011 using the direct method. |
|
|