Unlock document.
This document is partially blurred.
Unlock all pages and 1 million more documents.
Get Access
Exercise 10-2 (30 minutes)
1. Discount = Par value - Issue price = $180,000 - $170,862 = $9,138
2. Total bond interest expense over the life of the bonds
Amount repaid
Six payments of $7,200*.................. $ 43,200
Par value at maturity....................... 180,000
Total repaid....................................... 223,200
3. Straight-line amortization table ($9,138/6 = $1,523)
Semiannual
Period-End
Unamortized
Discount
Carrying
Value
(0) 1/01/2015.........................$9,138 $170,862
(5) 6/30/2017......................... 1,523 178,477
(6) 12/31/2017......................... 0 180,000
Exercise 10-3 (25 minutes)
1. Semiannual cash interest payment = $800,000 x 6% x ½ year = $24,000
3. The 6% contract rate is less than the 8% market rate; therefore, the
4. Estimation of the market price at the issue date
Cash Flow Table Table Value* Amount Present Value
Par (maturity) value........B.1 0.4564 $800,000 $365,120
Interest (annuity).............B.3 13.5903 24,000 326,167
20 periods (semiannual payments).
5. Cash.................................................................................691,287
Exercise 10-4 (20 minutes)
2015
(a)
Dec. 31 Cash.................................................................................186,534
2016
(b)
June 30 Bond Interest Expense..................................................7,684
tization. *$200,000 x6% x1/2 **13,466 - $11,782
(c)
Dec. 31 Bond Interest Expense..................................................7,684
Discount on Bonds Payable**................................. 1,684
tization. *$200,000 x6% x1/2 **$11,782 - $10,098
Exercise 10-5 (35 minutes)
2015
(a)
Dec. 31 Cash.................................................................................188,000
Discount on Bonds Payable..........................................12,000
Bonds Payable.......................................................... 200,000
Sold bonds at discount.
(b)
2016
June 30 Bond Interest Expense..................................................8,000
Discount on Bonds Payable*.................................. 3,000
Dec. 31 Bond Interest Expense..................................................8,000
5% x ½
2017
June 30 Bond Interest Expense..................................................8,000
Discount on Bonds Payable*.................................. 3,000
Cash**........................................................................ 5,000
Paid semiannual interest and record
amor-tization. *$6,000-$3,000 **$200,000 x
5% x ½
Dec. 31 Bond Interest Expense..................................................8,000
Exercise 10-6 (20 minutes)
2014
(a)
Dec. 31 Cash.................................................................................216,222
2015
(b)
June 30 Bond Interest Expense..................................................8,378
Premium on Bonds Payable*........................................1,622
tization. *$16,222- $14,600 **$200,000x 10% x ½
(c)
Dec. 31 Bond Interest Expense..........................................................8,378
Exercise 10-7 (30 minutes)
2. Total bond interest expense over the life of the bonds
Amount repaid
Six payments of $26,000*................ $156,000
Par value at maturity....................... 400,000
Total repaid....................................... 556,000
Total bond interest expense.............. $146,150
3. Straight-line amortization table ($9,850/6 = $1,642)
Semiannual
Interest Period-End
Unamortized
Premium
Carrying
Value
1/01/2015 $9,850 $409,850
6/30/2015 8,208 408,208
12/31/2017 0 400,000
*Adjusted for rounding.
Exercise 10-8 (25 minutes)
1. Semiannual cash interest payment = $150,000 x 10% x ½ year = $7,500
3. The 10% contract rate is greater than the 8% market rate; therefore, the
bonds are issued at a premium.
4. Estimation of the market price at the issue date
Cash Flow Table Table Value* Amount Present Value
Par (maturity) value........B.1 0.6756 $150,000 $101,340
5. Cash.................................................................................162,172
Premium on Bonds Payable.................................... 12,172
Exercise 10-9 (20 minutes)
1. Cash proceeds from sale of bonds at issuance
2. Discount at issuance
3. Total amortization for first 6 years
The first six years (from 1/1/15 to 12/31/20) equals 40% of the bonds’ 15-
4. Carrying value of the bonds at 12/31/2020
Discount at issuance (from part 2)...... $ 15,750
Entire Group Retired 20%
Par value................................................. $700,000 $140,000
5. Cash purchase price
($700,000 x 20%) x 104.5% = $146,300
6. Loss on retirement
Loss on retirement.............................. $ 8,190
7. Journal entry at retirement for 20% of bonds
2021
Jan. 1 Bonds Payable................................................................140,000
Exercise 10-10 (20 minutes)
1. Amount of each payment = Initial note balance / Table B.3 value
2. Amortization table for the loan
Payments
Period
Ending
Date
(A)
Beginning
Balance
[Prior (E)]
(B)
Debit
Interest
Expense
[7% x (A)]
+
(C)
Debit
Notes
Payable
[(D) - (B)]
=
(D)
Credit
Cash
[computed]
(E)
Ending
Balance
[(A) - (C)]
2015....... $100,000 $ 7,000 $ 22,523 $ 29,523 $77,477
$18,092 $100,000 $118,092
*Adjusted for rounding.
