Professional Documents
Culture Documents
(Dusit, Inc.)
Classified as available for sale securities
a.
Purchase price
(10,000 shares x P33.50)
P335,000
Brokers commission
Total cost
b.
Purchase price
(7,000 shares x P26.50)
P185,500.00
Brokers commission
Transfer taxes ( x 1% x 185,500)
Total cost
c.
P58,000
1,980
P336,980
4,910.00
463.75
P190,873.75
Purchase price
Transfer fees and other costs
1,500
45,000
P59,500
Market values:
Ordinary shares 150 x 100
Preference shares
300 x 150
P15,000
Total
Allocation to:
Ordinary shares
P14,875
P60,000
59,500 x 15/60
P44,625
d.
d.
(A Company)
a.
Cash
Dividend Revenue
2,400 shares x 7.50
Cost per share:
B Corp. Ordinary (no change)
b.
c.
18,000
18,000
P100
Memo entry.
Received additional 600 shares of B Corp. ordinary
shares as stock dividends.
Revised cost per share:
B Corp. Ordinary (3,000 shares)
Available for Sale Securities-B Corp. Preference 80,000
Available for Sale Securities-B Corp. Ordinary
80,000
Market values:
Allocation:
80,000
Ordinary
(2,400 x 125) 300,000
Preference (600 x 250) 150,000
Ordinary
240,000 x 300/450
160,000
Preference
240,000 x 150/450
P 80
P 67
P133
e.
20,000
20,000
10,000
(Victoria Court)
Classified as FVPL
Cash
Gain on Sale of Trading Securities
P100
P 50
170,000
Trading Securities
160,000
To record sale of Y Co. Common
Unrealized Loss on Trading Securities
Trading Securities
To record valuation at end of year.
48
72,000
72,000
X Co.
Z Co.
Total
MV12/31/08
P330,000
350,000
P680,000
Unrealized Holding
Gains(Losses)
P(42,000)
(30,000)
P(72,000)
Market12/31/09
P288,000
320,000
P608,000
170,000
40,000
30,000
200,000
72,000
72,000
Unrealized Holding
Gains(Losses)
P(42,000)
20,000
P(22,000)
50,000
P 72,000
7-4
(Inn Corporation)
(1)
Sales price (15,000 x 60
)
P900,000
Cost of shares sold:
12,000 shares
P650,000
3,000 shares (1,300,000 x 3,000/24,000)
162,500
812,500
Gain on sale
P 87,500
(2)
Sales price
Cost of shares sold (1,800,000 x 15,000/36,000)
Gain on sale
(3)
Sales price
P900,000
Cost of shares sold:
12,000 shares
P500,000
3,000 shares (1,300,000 x 3,000/24,000)
162,500
662,500
Gain on sale
7-5
P900,000
750,000
P150,000
P237,500
(Melody Corporation)
a.
2007 Lot (4 x 750)
2008 Lot (4 x 1,250)
Total cost of stock rights received
49
P 3,000
5,000
P 8,000
2,250
P 3,000
3,000
24,000
P30,000
100
225,400
2,000
250
32,500
7-6
(Anti Corporation)
a.
Stock Rights Pro Corp. Ordinary
Trading Securities Pro Corp. Ordinary
10,000 x 5
b.
Cash
Stock Rights Pro Corp. Ordinary
50,000
50,000
50,000
50,000
c.
50,000
140,000
140,000
7-7
100,000
900,000
150,000
140,000
(EDSA Company)
(a)
50
1.
2.
7-8
150 135
2+1
2,000 x 5
5,500 (1,000 x 5)
145 135
2
2,000 x 5
=
=
=
P5.00
P10,000
P500 Gain
P5.00
P10,000
(Tolits Corporation)
2009
a.
b.
c.
d.
e.
f.
f.
g.
54,000
54,000
121,200
121,200
Cash
Gain on Sale of AFS Securities
Available for Sale Securities Diana
Ordinary
(54,000 / 1,000) x 250 shares =
13,500
15,000
2,250
1,500
13,500
2,250
13,725
1,350
12,375
900
5,600
500
h.
8,000
i.
2,175
51
900
6,100
8,000
2,175
CV
Diana 1 (750 sh)
46,500 38,250
Diana 2 (125 sh)
7,625
P9,000
7-9
Market
7,750
115,000
Unreal
8,250
125
(6,200)
2,175
169,250
P1,500
8,000
(X Corporation)
2008
Jan.
Dec. 31
300,000
25,000
25,000
40,000
300,000
25,000
2009
Dec. 31
7-10
25,000
40,000
(Carlo Company)
2009
Apr. 1
May 15
July 10
Nov. 30
Cash (1 x 24,000)
Dividend Revenue
Unrealized Loss on Trading Securities
Trading Securities Avi Ordinary
(5,000 x 26) 139,000
Dec. 31
52
125,000
14,000
139,000
30,550
30,550
24,000
9,000
24,000
9,000
7-11
364,000
30,550
394,550
Investment in Associates
Income from Associates
20% x 1,500,000
2,000,000
2,000,000
300,000
300,000
3.
4.
Investment in Associates
Income from Associates
20% x 3,000,000
600,000
Cash
Investment in Associates
20% x 1,000,000
200,000
5.
(b)
110,650
Cost
(Hostel Company)
(a)
1.
Investment in Associates
Cash
2.
110,650
600,000
Investment cost
P2,000,00
0
300,000
600,000
(200,000)
P2,700,00
200,000
(Byron, Inc.)
2009
Jan.
Dec. 31
31
5,160,000
1,080,000
53
5,160,000
1,080,000
120,000
120,000
(Barbie, Inc.)
(a).
2009
Mar. 1
Dec. 31
31
31
1,365,000
240,000
1,365,000
240,000
800,000
800,000
37,500
37,500
(b)
Acquisition cost, March 1, 2009
P1,365,000
Cash dividends received
( 240,000)
Income from associates
800,000
Adjustment in reported income
( 37,500)
Investment carrying value, December 31, 2009
P1,887,500
Income reported by Barbie from its investment in associates:
(800,000 37,500)
762,500
7-14
(Richmonde Corporation)
(a)
2008
Jan.
Dec. 31
31
900,000
Cash
Dividend Revenue
10% x 2,000,000
200,000
480,000
900,000
200,000
480,000
2009
Jan.
54
1,300,00
0
480,000
480,000
400,000
900,000
2,600,00
0
Cash
Dec. 31
1,950,00
0
(b)
Cash
Investment in Associates (30% x
3,000,000)
900,000
1,950,00
0
900,000
1,300,00
0
2,400,000
1,950,000
(900,000)
4,750,000
Additional investment
Share in income
Share in dividends
Carrying amount, December 31, 2009
7-15
2,600,00
0
(E Corporation)
(a)
2008
Jan.
8,250,00
0
8,250,00
0
Aug. 1
Cash
Investment in Associates F Company
210,000
Dec. 31
170,000
Cash
Investment in Associates F Company
210,000
250,000
25% x 680,000
210,000
170,000
2009
Dec. 31
31
25% x 1,000,000
210,000
250,000
2010
Jan. 2
3,400,00
0
55
8,250,000
170,000
(210,000)
3,300,00
0
100,000
(210,000)
250,000
8,250,000
40%
3,300,000
4,950,00
0
4,950,00
0
8,250,000 3,300,000
Dec. 31
31
Cash
Dividend Revenue
120,000
750,000
120,000
750,000
(b).
2008
P8,250,000
2009
P8,210,000
2010
P8,250,000
Income from associates
Cash dividends received
Sale of shares
Market adjustment
Carrying value, end of year
170,000
(210,000)
250,000
(210,000)
(3,300,000)
750,000
P8,210,000
P8,250,000
P5,700,000
7-16
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
7-17
A and B
A
B and C
A and B
B
C
C
A
B
A, B and C
C
A
B
A
C
(Abu Company)
(a)
Date
01/01/07
12/31/07
12/31/08
12/31/09
12/31/10
12/31/11
Interest
Received
Interest Revenue
Premium
Amortization
1,200,000
1,200,000
1,200,000
1,200,000
1,200,000
1,158,450
1,152,633
1,146,002
1,138,442
1,129,827*
41,550
47,367
53,998
61,558
70,173*
56
Carrying
Value
8,274,646
8,233,096
8,185,729
8,131,731
8,070,173
8,000,000
Jan.
Dec. 31
8,274,646
Cash
Held to Maturity Securities
Interest Revenue
1,200,000
Cash
Held to Maturity Securities
Interest Revenue
1,200,000
8,274,646
41,550
1,158,450
2008
Dec. 31
7-18
47,367
1,152,633
(South Company)
a. Journal entries in 2006 and 2007
(1) Securities are classified as financial assets at fair value through
profit and loss.
2008
June 1
Dec. 1
3,691,500
3,691,500
160,000
160,000
31
Interest Receivable
Interest Revenue (4M x 8% x 1/12)
26,667
31
188,500
26,667
188,500
4M x 0.97 = 3,880,000
3,880,000 3,691,500 = 188,500
2009
Jan. 1
Interest Receivable
Interest Revenue
26,667
June 1
Cash
Interest Revenue
160,000
Dec. 1
Cash
Interest Revenue
160,000
31
Interest Receivable
Interest Revenue
26,667
80,000
Dec. 31
26,667
160,000
160,000
26,667
80,000
4M x 0.99 = 3,960,000
3,960,000 3.880,000 = 80,000
57
3,691,500
160,000
160,000
184,575
185,804
24,575
25,804
3,716,075
3,741,879
160,000
187,094
27,094
3,768,973
160,000
188,449
28,449
3,797,422
160,000
189,871
29,871
3,827,293
160,000
191,365
31,365
3,858,658
160,000
192,933
32,933
3,891,591
2008
June 1
Dec. 1
31
3,691,50
0
Cash
Held to Maturity Securities State Corp.
Bonds
Interest Revenue (see above table)
160,000
24,575
Interest Receivable
Held to Maturity Securities State Corp.
Bonds
Interest Revenue
26,667
4,301
Interest Revenue
Interest Receivable
Held to Maturity Securities State Corp.
Bonds
30,968
3,691,500
184,575
30,968
Jan. 1
June 1
Dec. 1
31
26,667
4,301
Cash
Held to Maturity Securities State Corp.
Bonds
Interest Revenue(see above table)
160,000
25,804
Cash
Held to Maturity Securities State Corp.
Bonds
Interest Revenue (see above table)
160,000
27,094
Interest Receivable
Held to Maturity Securities State Corp.
Bonds
Interest Revenue
26,667
4,742
185,804
187,094
31,409
4,742
58
Date
June
1,
2008
Dec 1, 2008
June
1,
2009
Dec.
1,
2009
June
1,
2010
Dec.
1,
2010
June
1,
2011
Dec.
1,
2011
Interest
Received
Interest
Revenue
Amortization
of Discount
HTM
Carrying Value
3,691,500
160,000
160,000
184,575
185,804
24,575
25,804
3,716,075
3,741,879
160,000
187,094
27,094
3,768,973
160,000
188,449
28,449
3,797,422
160,000
189,871
29,871
3,827,293
160,000
191,365
31,365
3,858,658
160,000
192,933
32,933
3,891,591
2008
June 1
Dec. 1
31
31
3,691,500
3,691,500
160,000
24,575
184,575
26,667
4,301
30,968
159,624
159,624
4M x 0.97 =
3,880,000
Amortized cost
3,691,500+ 24,575 + 4,301 =
3,720,376
Market Adjustment
P 159,624
2009
Jan. 1
Interest Revenue
Interest Receivable
Available for Sale Securities State Corp.
Bonds
June 1
Cash
Available for Sale Securities State Corp.
Bonds
Interest Revenue(see above table)
160,000
25,804
Cash
Available for Sale Securities State Corp.
Bonds
Interest Revenue (see above table)
160,000
27,094
Dec. 1
59
30,968
26,667
4,301
185,804
187,094
Interest Receivable
Available for Sale Securities State Corp.
Bonds
Interest Revenue
26,667
4,742
26,661
31,409
Dec 31
26,661
2011.
Nov. 1
Cash
Loss on Sale of Trading Securities
Interest Revenue
Trading Securities State Corp. Bonds
3,925,00
0
128,333
133,333
3,920,000
Nov. 1
60
27,444
27,444
3,925,00
0
94,435
133,333
3,886,10
2
Nov. 1
27,444
27,444
Cash
Loss on Sale of Available for Sale Securities
Net Unrealized Gain/Loss on AFS Securities
Interest Revenue
Available for Sale SecuritiesState
CorpBonds
Market Adjustment AFS Securities
Sales price (3,925,000133,333)
3,791,667
Amortized Cost
3,886,102
Loss
94,435
Amortized Cost 12/1/08
P3,827,293
Discount Amort.
12/1/08 12/31/08
31,365 x 1/6
5,228
Amortized Cost 12/31/08
P3,832,521
MV 12/31/08 4M x 98%
3,920,000
Unrealized Gain on 12/31/08
87,479
7.19
3,925,00
0
94,435
87,479
133,333
3,886,10
2
87,479
Raffy Company)
To facilitate computation, a partial amortization table is presented below.
Date
June 1, 2007
Dec.
31,
2007
Dec.
31,
2008
Dec.
31,
2009
Dec.
31,
2010
2007
June 1
Interest
Received
Interest
Revenue
Amortization
of Discount
350,000
312,267
37,733
HTM
Carrying Value
5,353,150
5,315,417
600,000
531,542
68,458
5,246,959
600,000
524,696
75,304
5,171,655
600,000
517,166
82,834
5,088,821
61
5,353,15
0
250,000
5,603,15
0
Cash
Interest Revenue
Held to Maturity Securities Blessie
600,000
Cash
Interest Revenue
Held to Maturity Securities Blessie
600,000
Cash
Interest Revenue
Held to Maturity Securities Blessie
600,000
240,000
562,267
37,733
2008
Dec. 31
2009
Dec. 31
531,542
68,458
524,696
75,304
2010
Sept. 1
3,330,00
0
33,134
206,866
20,141
240,000
3,069,85
9
2,068,66
2
2,068,66
2
Cash
Interest Revenue
Available for Sale Securities Blessie
240,000
2M x 12% = 240,000
5,171,655 3,102,993 = 2,068,662
2,068,662 x 10% = 206,866
240,000 206,866 = 33,134
Dec 31
Amortized cost
2,068,662 33,134 =
P2,035,528*
Market value 2M x 103.5%
2,070,000
Market Adjustment
P 34,472
*or 5,088,821 x 2/5 = P2,035,528
Note:
206,866
33,134
34,472
34,472
62
B
A
B
A
B
A
A
A
B
B
C
B
A
A
B
and C
and C
and C
and C
and C
B
B
A
C
MC5
MC6
MC7
MC8
D
D
A
D
MC9
MC10
MC11
D
B
C
Problems
MC12
MC13
B
D
MC14
MC15
MC16
A
C
MC17
MC18
MC19
MC20
MC21
MC22
MC23
MC24
D
B
A
D
B
B
MC25
MC26
63
MC28
MC29
MC30
A
C
B
MC31
MC32
C
B
MC33
MC34
MC35
MC36
A
A
C
C
MC37
MC38
C
B
MC39
MC40
MC41
MC42
D
B
D
64