In: Accounting
On January 2013, Opera Limited purchased the entire issue of N$
440 000 redeemable no par value preference shares, issued by Piano
Limited.
The shares offer fixed preference dividends at 10% per annum on
the issue price of N$ 22 each.
Dividends are payable annually on 31 December.
Redemption at N$ 26.40 per share (i.e at a premium of N$4 40 per
share) is compulsory and scheduled for 31 December 2017
The effective interest rate is 13.0813%
The ex-dividend market values of the preference shares were as
follow
Date
Market price ( ex-div)
31 December 2013
26.40
31 December 2014
44.00
31 December 2015
17.60
31 December 2016
30.80
31 December 2017
39.60
Ignore the effect of the expected credit losses.
Required:
Prepare all related journal entries in Opera Limited‘s general
journal for the years ended 31 December, 2013, 2014, 2015 and 2016,
assuming that Opera Limited considers its investment to be
(i) Designated as fair value through profit or loss
(ii) Amortised cost
Part (i):
Designated at fair value through profit or loss |
|||
Date |
Account titles and explanations |
Debit ($) |
Credit ($) |
Jan, 2013 |
Investment |
440000 |
|
Bank |
440000 |
||
(Being investment made) |
|||
31-Dec-13 |
Bank (20000 x 22) x 10% |
44000 |
|
Dividend received |
44000 |
||
(Being dividend received) |
|||
Dividend received |
44000 |
||
Profit and loss account |
44000 |
||
(Being dividend credited in the profit and loss account) |
|||
Investment {(20000 x 26.40) -(20000 x 22)} |
88000 |
||
Profit and loss account |
88000 |
||
(Being the investment is adjusted to its fair value ) |
|||
31-Dec-14 |
Bank (20000 x 22) x 10% |
44000 |
|
Dividend received |
44000 |
||
(Being dividend received) |
|||
Dividend received |
44000 |
||
Profit and loss account |
44000 |
||
(Being dividend credited in the profit and loss account) |
|||
Investment {(20000 x 44.00) -(20000 x 26.40)} |
352000 |
||
Profit and loss account |
352000 |
||
(Being the investment is adjusted to its fair value ) |
|||
31-Dec-15 |
Bank (20000 x 22) x 10% |
44000 |
|
Dividend received |
44000 |
||
(Being dividend received) |
|||
Dividend received |
44000 |
||
Profit and loss account |
44000 |
||
(Being dividend credited in the profit and loss account) |
|||
Profit and loss account |
528000 |
||
Investment {(20000 x 44.00) -(20000 x 17.60)} |
528000 |
||
(Being the investment is adjusted to its fair value ) |
|||
31-Dec-16 |
Bank (20000 x 22) x 10% |
44000 |
|
Dividend received |
44000 |
||
(Being dividend received) |
|||
Dividend received |
44000 |
||
Profit and loss account |
44000 |
||
(Being dividend credited in the profit and loss account) |
|||
Investment {(20000 x 30.80) -(20000 x 17.60)} |
264000 |
||
Profit and loss account |
264000 |
||
(Being the investment is adjusted to its fair value ) |
Note 1:
Number of shares (440000 /22) |
20000 |
Part (ii):
Amortized cost |
|||
Date |
Account titles and explanations |
Debit ($) |
Credit ($) |
Jan, 2013 |
Investment |
440000 |
|
Bank |
440000 |
||
(Being investment made) |
|||
31-Dec-13 |
Bank (20000 x 22) x 10% |
44000 |
|
Dividend received |
44000 |
||
(Being dividend received) |
|||
Dividend received |
44000 |
||
Profit and loss account |
44000 |
||
(Being dividend credited in the profit and loss account) |
|||
31-Dec-13 |
Amortization cost |
88000 |
|
Investment |
88000 |
||
(Being annual amortization provided) |
|||
Profit and loss account |
88000 |
||
Amortization cost |
88000 |
||
(Being amortization cost charged against profit and loss) |
|||
31-Dec-14 |
Bank (20000 x 22) x 10% |
44000 |
|
Dividend received |
44000 |
||
(Being dividend received) |
|||
Dividend received |
44000 |
||
Profit and loss account |
44000 |
||
(Being dividend credited in the profit and loss account) |
|||
31-Dec-14 |
Amortization cost |
88000 |
|
Investment |
88000 |
||
(Being annual amortization provided) |
|||
Profit and loss account |
88000 |
||
Amortization cost |
88000 |
||
(Being amortization cost charged against profit and loss) |
|||
31-Dec-15 |
Bank (20000 x 22) x 10% |
44000 |
|
Dividend received |
44000 |
||
(Being dividend received) |
|||
Dividend received |
44000 |
||
Profit and loss account |
44000 |
||
(Being dividend credited in the profit and loss account) |
|||
31-Dec-15 |
Amortization cost |
88000 |
|
Investment |
88000 |
||
(Being annual amortization provided) |
|||
Profit and loss account |
88000 |
||
Amortization cost |
88000 |
||
(Being amortization cost charged against profit and loss) |
|||
31-Dec-16 |
Bank (20000 x 22) x 10% |
44000 |
|
Dividend received |
44000 |
||
(Being dividend received) |
|||
Dividend received |
44000 |
||
Profit and loss account |
44000 |
||
(Being dividend credited in the profit and loss account) |
|||
31-Dec-16 |
Amortization cost |
88000 |
|
Investment |
88000 |
||
(Being annual amortization provided) |
|||
Profit and loss account |
88000 |
||
Amortization cost |
88000 |
||
(Being amortization cost charged against profit and loss) |
Note 2:
Year |
Annual interest($) |
PV factor @13.0813% |
Present value of annual interest |
2013 |
44000 |
0.88432 |
38910.06 |
2014 |
44000 |
0.782021 |
34408.92 |
2015 |
44000 |
0.691556 |
30428.48 |
2016 |
44000 |
0.611557 |
26908.5 |
2017 |
44000 |
0.540812 |
23795.71 |
|
154451.7 |
||
Add: Present value of redemption {(20000 x 26.40) x 0.540812} |
285548.6 |
||
440000.2 |
|||
Amortized costs: |
|||
Present value of investment |
440000 |
||
Life of investment |
5 years |
||
Annual amortized costs (440000 /5) |
88000 |
Number of shares (440000 /22) |
20000 |