You are on page 1of 10

Financial Liabilities - Bonds Payable

Initial MeasurementFV - TC
Bond Issue Cost - TC

EIR equal NIR Face Value


EIR not Equal NIPresent Value

Subsequent Amortized Cost

Expense RecognitioInterest Expense (EIR)


Extinquishment /
Derecognition 1. paying the creditor
2. legally released

Redemption Price/Payment* x
Carrying Amount (x)
Gain/Loss on Extinguisment x

*in between interest date - accrued interest must be excluded from RP/Payment

Compound Instruments - 1 FL + 1 Equity (e.i. Convertible Bonds, Bonds with Share Warrants)
Initial measurment Issue Price x
FV of Financial Liability/PV (x)
Equity Component - APIC x

Transaction Costs - allocate based on Proceeds


1. Financial Liabity - TC deducted to the CA
2. Equity Component - charged to APIC

Subsequent Financial Liability @ Amortized Cost


Equity Component - not remeasured

Extinguishment Redemption Price/Payment x


FV of Financial Liability/PV (x)
Equity Component - APIC x

Fv of Financial Liability/PV x
Carrying Amount (x)
Gain / Loss on Extinguishment x
Conversion/ExercisConsideration received x
Share Capital@Par (x)
Share Premium x

Convertible bonds - convert:


Carrying amount of bonds x
Equity Component/SP -Convers x
Consideration Received x

Bonds with share warrants - exercise:


Exercise Price x
Equity Component/SWO x
Consideration Received x
rom RP/Payment

Share Warrants)
Multiple Choice Questions
1
1/1/2014
Principal 2000000 0.6499 1299800
Interest 220000 3.8897 855734
PV 2155534

DR: Cash 2155534


CR: Bonds Payable 2000000
CR: Premium on BP 155534

12/31/2014
DR: Interest Expense 220000
CR: Cash 220000

Premium Amortization
Effective Interest 193998.06
Nominal Interest -220000
Premium Amortization -26001.94

DR: Premium on BP 26002


CR: Interest Expense 26002

CA, Bonds Payable, 12/31/2014 2129532

12/31/2015
Redemption Price 1980000
Carrying Amount, 12/31/201 -2101190
Gain on Extinguisment -121190

DR: Bonds Payable 2000000


DR: Premium on BP 129532
DR: Interest Expense 191658
CR: Gain on Extinguishment 121190
CR: Cash (1980000 + 220000) 2200000

Alternative:
DR: Interest Expense 220000
CR: Cash 220000

DR: Premium on BP 28342


CR: Interest Expense 28342

Premium Amortization
Effective Interest 191658
Nominal Interest -220000
Premium Amortization -28342

DR: Bonds Payable 2000000


DR: Premium on BP 101190
CR: Gain on Extinguishment 121190
CR: Cash 1980000

Compound Instruments - Convertible Bonds


7/1/2014
Issue Price@par 5000000
PV of FL -4580950
Share Premium - CO/CP 419050

6%,12 periods
Principal 5000000 0.497 2485000
Interest 250000 8.3838 2095950
PV of FL 4580950

DR: Cash 5000000


DR: Discount on BP 419050
CR: Bonds Payable 5000000
CR: SP - Conversion Option 419050

12/31/2014
DR: Interest Expense 250000
CR: Cash 250000

Discount Amortization
Effective Interest 274857
Nominal Interest -250000
Discount Amortization 24857

DR: Interest Expense 24857


CR: Discount on BP 24857

CA, Bonds Payable, 12/31/2014 4605807


SP - Conversion Option 419050

6/30/2015
DR: Interest Expense 250000
CR: Cash 250000

Discount Amortization
Effective Interest 276348
Nominal Interest -250000
Discount Amortization 26348

DR: Interest Expense 26348


CR: Discount on BP 26348

CA, Bonds Payable, 6/30/2015 4632155


SP - Conversion Option 419050

7/1/2015 - Conversion, 1,500 bonds


CA of Bonds, 1500 (4632155 * 1500/5000) 1389647
SP - Conversion Option (419050 *1500/500 125715
Consideration Received 1515362
Share Capital@par (1 * 15000sh) -15000
SP - Issuance 1500362

DR: Bonds Payable 1500000


DR: SP - CO 125715
CR: Discount on BP 110353
CR: Ordinary Share Capital 15000
CR: Share Premium 1500362

2
Compound Instrument - Bonds with Share Warrants
Issue Price@102 3060000
FV of Bonds (0.97 * 3000000 -2910000
Share Warrants Outstanding 150000

4/1/2013
DR: Cash 3060000
DR: Discount on BP 90000
CR: Bonds Payable 3000000
CR: Share Warrants Oustanding 150000
next: Calculate the Effective Rate

1/1/2015 - Exercise
# of Shares - exercised 120000
Exercise Price 25
Total EP 3000000
SWO 150000
Consideration Received 3150000
Share Capital@par (10*120000) -1200000
SP - Issuance 1950000

DR: Cash 3000000


DR: SWO 150000
CR: Ordinary SC 1200000
CR: SP - Issuance 1950000

3-5
Principal 800000 3.7908 3032640
Interest
1st 320000 0.9091 290912
2nd 256000 0.8264 211558.4
3rd 192000 0.7513 144249.6
4th 128000 0.683 87424
5th 64000 0.6209 39737.6
PV/Initial Measurement/Issue Price 3806521.6 3. B

CA, 12/31/2014 3067173.76 4. B

Interest Expense - 2015 306717.376 4. D

6A
Compound Instrument
Issue Price@109 5450000
PV of FL
Principal 5000000*0.57 2850000
Interest 550000 * 3.60 1980000 -4830000
SWO 620000

Face Value 5000000


IM, FL -4830000
Discount on BP, 12/31/2014 170000

7-9
Principal 5000000 0.6499 3249500
Interest 550000 3.8897 2139335
PV/Issue Price 5388835 7.A

CA, Bonds Payable, 12/31/2014 5323830.15 8. C

12/31/2015
Redemption Price 2970000
CA, 12/31/2015 (5252975 * -3151785
Gain on Extinguisment -181785 9. C

10 - 14
Issue Price@par 2000000
PV of FL -1873184 10. C
SP - CO 126816 11. C

Principal 2000000 0.683 1366000


Interest 160000 3.1699 507184
PV of FL 1873184

CA, Bonds Payable, 12/31/ 1900502.4 12. D

Interest Expense - 2014 190050.24 13. D

Gain or Loss on Conversio 0 14. D

15
Issue Price 1000000
FV of FL -902813
SP - CO 97187

Gain or Loss on Extinguishment (Maturit 0

16 A
7/1/2015 - Conversion
CA, Bonds Payable (600000+12000) 612000
SP - CO 0
Consideration Received 612000
Share Capital@par (50 * 6000sh) -300000
SP - Issuance 312000

Increase SC 300000
Increase SP 312000

17 C
FV (0.97*20000000) 19400000
Accrued Interest 300000
Issue Price 19700000

DR: Cash 19700000


DR: Discount on BP 600000
CR: Bonds Payable 20000000
CR: Interest Expense 300000

18 D
Interest Payable (8000000*8%*2/12) 106666.6667

19 A
FV (0.99*5000000) 4950000
Bond Issue Cost -425000
Initial Measurement (FV-TC 4525000

20 B
Issue Price 526200
FV of FL -490200
SP - CO 36000

Initial amount 490200


Principal Payment 0
Discount Amortization 300
Impairment 0
Amortized Cost (500000 - 95 490500

Effective Interest 10300


Nominal Interest -10000
DA 300

21 D
Bond Issue Cost (20000+25000+200000) 245000
FVTPL - Current
FVTOCI - Non-current
FA@AC - Non-current

22 A
classified as FVTPL

IM, 1/1/2014 107720

FV, 12/31/2014 106460


CA - AC -107720
Unrealized Gain - P/L -1260
Interest Expense 12000
Net amount - P/L 10740

23 A
Issue Price? *issued in between Interest Date - Issue Price includes AI

Initial amount/Issue Price 360000


Principal Payment 0
Discount Amortization 3600
Impairment 0
Amortized Cost 363600

24 D
Issue Price 2130080 9%
FV of FL -1880496 11%
SP - CO 249584

Interest Expense (1880496* 103427.28

25 B
7/2/2014
Redemption Price (1.02 * 60 612000
Carrying Amount,7/1/2014 -574200
Loss on Extingushment 37800

You might also like