1.
Prepare for Company I the long-term liabilities section for the year ended December 31, 2019.
1.
Explanation of Solution
Retained earnings are that portion of profits which are earned by a company but not distributed to stockholders in the form of dividends. These earnings are retained for various purposes like expansion activities, or funding any future plans.
Prepare for Company I the long-term liabilities section for the year ended December 31, 2019.
Particulars | Amount in $ |
Long -term liabilities: | |
9% unsecured note payable to bank, due in annual principal instalments of $800,000, less current portion (1) | 3,200,000 |
11% debenture bonds payable due December 31, 2028, plus unamortized premium of $337,640 (2) | 5,337,640 |
Total long-term liabilities | 8,537,640 |
(Table 1)
Working notes:
(1) Calculation of 9% of notes payable to bank:
Particulars | Amount in $ |
9% of notes payable to bank: | |
Notes payable, 11/2/19 | $ 4,000,000 |
Deduct instalment due 11/2/20 | ($ 800,000) |
Long-term portion,12/31/19 | $ 3,200,000 |
(Table 2)
(2) Calculation of debenture on bonds payable:
Particulars | Amount in $ | Amount in $ |
Carrying amount, 12/31/18 | 5,352,400 | |
Deduct amortization of bond premium: | ||
Interest paid 12/31/19 | 550,000 | |
Less: effective interest | (535,240) | (14,760) |
Carrying amount, 12/31/19 | 5,337,640 |
(Table 3)
2.
Prepare Company I’s shareholder’s equity section for the year ended December 31, 2019, balance sheet.
2.
Explanation of Solution
Company I | ||
Shareholder's equity section | ||
For the year ended December 31,2019 | ||
Particulars | Amount in $ | Amount in $ |
Contributed Capital: | ||
Common stock, $10 par; 2,000,000 shares authorized; 840,000 shares issued; 829,500 shares outstanding(3) | 8,400,000 | |
Additional paid-in capital: (4) | 2,485,000 | |
Retained earnings (5) | 4,765,000 | |
Accumulated other comprehensive income (loss): | ||
Unrealized decrease in value of marketable equity Securities (6) | (20,000) | |
Total contributed capital, retained earnings, and accumulated other comprehensive loss | 15,630,000 | |
Less: | (130,000) | |
Total Shareholders’ Equity | 15,500,000 |
(Table 4)
Working notes:
(3) Calculate the amount of common stock issued:
Particulars | Date | Shares | Amount |
Balance | December 31,2018 | 5,150,000 | |
Add: 5% stock dividend issued | March 3, 2019 | (150,000) | |
Balance | December 31,2019 | 8,400,000 |
(Table 5)
(4) Calculate the amount of additional paid-in capital on common stock:
Particulars | Amount in $ |
Balance, December 31, 2018 | 3,500,000 |
Deduct: Treasurystockreissued1/16/2019 | (30,000) |
Stock dividend issued on March 3, 2019 | 160,000 |
Balance, December 31, 2019 | 2,485,000 |
(Table 6)
(5) Calculate the amount of retained earnings:
Particulars | Amount in $ |
Balance, December 31, 2018 | 2,465,000 |
Deduct : Stock dividend issued,3/2/2019 | (560,000) |
Net income for 2019 | 2,860,000 |
Balance, December 31, 2019 | 4,765,000 |
(Table 7)
(6) Calculate the amount of unrealised decrease in the value of available-for-sale of securities:
(7) Calculate the amount of treasury stock at cost:
3.
Prepare a schedule representing the interest expense for the year ended December 31, 2019.
3.
Explanation of Solution
Particulars | Amount in $ |
Interest expense: | |
Note payable to bank (8) | 60,000 |
Debenture bonds payable (9) | 535,240 |
Total interest expense | 595,240 |
(Table 8)
Working notes:
(8) Calculate the amount of interest expense on the notes payable on bank:
(9) Calculate the amount of interest expense on debentures bond payable:
Want to see more full solutions like this?
Chapter 16 Solutions
INTERM.ACCT.:REPORTING...-CENGAGENOWV2
- Tama Companys capital structure consists of common stock and convertible bonds. At the beginning of 2019, Tama had 15,000 shares of common stock outstanding; an additional 4,500 shares were issued on May 4. The 7% convertible bonds have a face value of 80,000 and were issued in 2016 at par. Each 1,000 bond is convertible into 25 shares of common stock; to date, none of the bonds have been converted. During 2019, the company earned net income of 79,200 and was subject to an income tax rate of 30%. Required: Compute the 2019 diluted earnings per share.arrow_forwardFrost Company has accumulated the following information relevant to its 2019 earningsper share. 1. Net income for 2019: 150,500. 2. Bonds payable: On January 1, 2019, the company had issued 10%, 200,000 bonds at 110. The premium is being amortized in the amount of 1,000 per year. Each 1,000 bond is currently convertible into 22 shares of common stock. To date, no bonds have been converted. 3. Bonds payable: On December 31, 2017, the company had issued 540,000 of 5.8% bonds at par. Each 1,000 bond is currently convertible into 11.6 shares of common stock. To date, no bonds have been converted. 4. Preferred stock: On July 3, 2018, the company had issued 3,800 shares of 7.5%, 100 par, preferred stock at 108 per share. Each share of preferred stock is currently convertible into 2.45 shares of common stock. To date, no preferred stock has been converted and no additional shares of preferred stock have been issued. The current dividends have been paid. 5. Common stock: At the beginning of 2019, 25,000 shares were outstanding. On August 3, 7,000 additional shares were issued. During September, a 20% stock dividend was declared and issued. On November 30, 2,000 shares were reacquired as treasury stock. 6. Compensatory share options: Options to acquire common stock at a price of 33 per share were outstanding during all of 2019. Currently, 4,000 shares may be acquired. To date, no options have been exercised. The unrecognized compens Frost Company has accumulated the following information relevant to its 2019 earnings ns is 5 per share. 7. Miscellaneous: Stock market prices on common stock averaged 41 per share during 2019, and the 2019 ending stock market price was 40 per share. The corporate income tax rate is 30%. Required: 1. Compute the basic earnings per share. Show supporting calculations. 2. Compute the diluted earnings per share. Show supporting calculations. 3. Indicate which earnings per share figure(s) Frost would report on its 2019 income statement.arrow_forwardWaseca Company had 5 convertible securities outstanding during all of 2019. It paid the appropriate interest (and amortized any related premium or discount using the straight line method) and dividends on each security during 2019. Each of the convertible securities is described in the following table: Additional data: Net income for 2019 totaled 119,460. The weighted average number of common shares outstanding during 2019 was 40,000 shares. No share options or warrants arc outstanding. The effective corporate income tax rate is 30%. Required: 1. Prepare a schedule that lists the impact of the assumed conversion of each convertible security on diluted earnings per share. 2. Prepare a ranking of the order in which each of the convertible securities should be included in diluted earnings per share. 3. Compute basic earnings per share. 4. Compute diluted earnings per share. 5. Indicate the amount(s) of the earnings per share that Waseca would report on its 2019 income statement.arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning