Loading...

Messages

Proposals

Stuck in your homework and missing deadline? Get urgent help in $10/Page with 24 hours deadline

Get Urgent Writing Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework & Achieve A+ Grades.

Privacy Guaranteed - 100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

Straight line method bond amortization calculator

20/11/2021 Client: muhammad11 Deadline: 2 Day

CHAPTER 14
Financing Liabilities: Bonds and LT Notes Payable

SOLUTIONS TO EXERCISES

E14-1 Determining the Proceeds from Bond Issues.

Madison Corporation is authorized to issue $500,000 of 5-year bonds dated June 30, 2016, with a stated rate of interest of 11%. Interest on the bonds is payable semiannually, and the bonds are sold on June 30, 2016.

Required: Determine the proceeds that the company will receive if it sells (1) the bonds to yield 12% and (2) the bonds to yield 10%.

1. (Factors from Tables 3 and 4 of the TVM Module)

n = 10, i = 0.06

PV of Principal ($500,000 0.558395) = $279,179.50

PV of Interest + ($27,500 7.360087) = 202,402.39

$481,581.89

OMIT 2. (Factors from Tables 3 and 4 of the TVM Module)

n = 10, i = 0.05

PV of Principal ($500,000 0.613913) = $306,956.50

PV of Interest + ($27,500 7.721735) = 212,347.71

$519,304.21

E14-3 Recording Bond Issue and Interest Payments Burris Corporation is authorized to issue $800,000 of 9% bonds. Interest on the bonds is payable semiannually; the bonds are dated January 1, 2016, and are due December 31, 2020.
Required: Prepare the journal entries to record the following:

a.

April 1, 2016

Sold the bonds at par (100) plus accrued interest

b.

June 30, 2016

First interest payment

c.

December 31, 2016

Second interest payment

2016

a. Apr. 1 Cash 818,000

Interest Expense ($800,000 0.09 3/12)* 18,000

Bonds Payable 800,000

*Alternatively, Interest Payable could be credited.

b. June 30 Interest Expense ($800,000 0.09 6/12)* 36,000

Cash 36,000

*Alternatively, if Interest Payable was credited on April 1, 2016, Interest Expense would be debited for $18,000, and Interest Payable would be debited for $18,000.

c. Dec. 31 Interest Expense ($800,000 0.09 6/12) 36,000

Cash 36,000

E14-5 Straight-Line Premium Amortization On January 1, 2016, Hackman Corporation issued $1 million face value 12% bonds dated January 1, 2016, for $1,023,000. The bonds pay interest semiannually on June 30 and December 31 and are due December 31, 2020. Hackman uses the straight-line amortization method.

Required: Record the issuance of the bonds and the first two interest payments.

2016

Jan. 1 Cash 1,023,000

Bonds Payable 1,000,000

Premium on Bonds Payable 23,000

June 30 Interest Expense 57,700

Premium on Bonds Payable [($23,000

60 months) 6 months] 2,300

Cash ($1,000,000 0.12 6/12) 60,000

Dec. 31 Interest Expense 57,700

Premium on Bonds Payable [($23,000

60 months) 6 months] 2,300

Cash ($1,000,000 0.12 6/12) 60,000

OMIT E14-6 Straight-Line Discount Amortization Bryan Company issued $500,000 of 10% face value bonds on January 1, 2016, for $486,000. The bonds are due December 31, 2018, and pay interest semiannually on June 30 and December 31. Bryan uses the straight-line amortization method.
Required: Prepare the journal entries to record the issuance of the bonds and the first two interest payments.

2016

Jan. 1 Cash 486,000

Discount on Bonds Payable 14,000

Bonds Payable 500,000

June 30 Interest Expense 27,333.33

and Discount on Bonds Payable [($14,000

Dec. 31 36 months) 6 months] 2,333.33

Cash ($500,000 0.10 6/12) 25,000.00

E14-7 Effective Interest Discount Amortization Chowan Corporation issued $100,000 of 10% bonds dated January 1, 2016, for $96,832.72 on January 1, 2016. The bonds are due December 31, 2019, were issued to yield 11%, and pay interest semiannually on June 30 and December 31. Chowan uses the effective interest method of amortization.
Required: Prepare the journal entries to record the issue of the bonds on Jan. 1, 2016, and the interest payments on June 30, 2016, Dec. 31, 2016, and June 30, 2017. In addition, prepare an amortization schedule for the bonds through June 30, 2017.

2016

Jan. 1 Cash 96,832.72

Discount on Bonds Payable 3,167.28

Bonds Payable 100,000.00

CHOWAN CORPORATION

Bond Interest Expense and

Discount Amortization Schedule (Partial)

Effective Interest Method

10% Bonds Sold to Yield 11%

Interest Unamortized

Cash Expense Discount BV

Date Credita Debitb Creditc of Bondsd

01/01/16 $96,832.72

06/30/16 $5,000 $5,325.80 $325.80 97,158.52

12/31/16 5,000 5,343.72 343.72 97,502.24

06/30/17 5,000 5,362.62 362.62 97,864.86

a$100,000 0.10 ½ year

bPrevious book value 0.11 ½ year

cAmount from footnote b – $5,000

dPrevious book value + Amount from footnote c

2016

June 30 Interest Expense 5,325.80

Discount on Bonds Payable 325.80

Cash 5,000.00

Dec. 31 Interest Expense 5,343.72

Discount on Bonds Payable 343.72

Cash 5,000.00

2017

June 30 Interest Expense 5,362.62

Discount on Bonds Payable 362.62

Cash 5,000.00

OMIT E14-8 Effective Interest Premium Amortization Polk Incorporated issued $200,000 of 13% bonds on July 1, 2016, for $206,801.60. The bonds were dated January 1, 2016, pay interest on each June 30 and December 31, are due December 31, 2020, and were issued to yield 12%. Polk uses the effective interest method of amortization.
Required: Prepare the journal entries to record the issue of the bonds on July 1, 2016, and the interest payments on December 31, 2016, and June 30, 2017. In addition, prepare a bond interest expense and premium amortization schedule for the bonds through June 30, 2017.

2016

July 1 Cash 206,801.60

Premium on Bonds Payable 6,801.60

Bonds Payable 200,000.00

POLK INCORPORATED

Bond Interest Expense and

Premium Amortization Schedule (Partial)

Effective Interest Method

13% Bonds Sold to Yield 12%

Interest Unamortized

Cash Expense Premium Book Value

Date Credita Debitb Debitc of Bondsd

07/01/16 $206,801.60

12/31/16 $13,000 $12,408.10 $591.90 206,209.70

06/30/17 13,000 12,372.58 627.42 205,582.28

a$200,000 0.13 ½ year

bPrevious book value 0.12 ½ year

c$13,000 – Amount from footnote b

dPrevious book value – Amount from footnote c

Dec. 31 Interest Expense 12,408.10

Premium on Bonds Payable 591.90

Cash 13,000.00

2017

June 30 Interest Expense 12,372.58

Premium on Bonds Payable 627.42

Cash 13,000.00

E14-10 Bond Amortization Tables On January 1, 2016, Calvert Company issues 12%, $100,000 face value bonds for $103,545.91, a price to yield 10%. The bonds mature on December 31, 2017. Interest is paid semiannually on June 30 and December 31. Required:
1. Prepare a bond interest expense and premium amortization schedule using the straight-line method.
2. Prepare an amortization schedule using the effective interest method.

3. Prepare the journal entries to record the interest payments on June 30, 2016, and December 31, 2016, using both methods.

1. CALVERT COMPANY

Bond Interest Expense and

Premium Amortization Schedule

Straight-Line Method

Interest Unamortized

Cash Expense Premium Book Value

Date Credita Debitb Debitc of Bondsd

01/01/16 $103,545.91

06/30/16 $6,000 $5,113.52 $886.48 102,659.43

12/31/16 6,000 5,113.52 886.48 101,772.95

06/30/17 6,000 5,113.52 886.48 100,886.47

12/31/17 6,000 5,113.53e 886.47 100,000.00

a$100,000 0.12 ½ year

b$6,000 – $886.48

c($103,545.91 – $100,000) 4

dPrevious book value – Amount from footnote b

eDifference of $0.01 due to rounding

2. CALVERT COMPANY

Bond Interest Expense and

Premium Amortization Schedule

Effective Interest Method

12% Bonds Sold to Yield 10%

Interest Unamortized

Cash Expense Premium Book Value

Date Credita Debitb Debitc of Bondsd

01/01/16 $103,545.91

06/30/16 $6,000 $5,177.30 $822.70 102,723.21

12/31/16 6,000 5,136.16 863.84 101,859.37

06/30/17 6,000 5,092.97 907.03 100,952.34

12/31/17 6,000 5,047.66e 952.34 100,000.00

a$100,000 0.12 ½ year

bPrevious book value 0.10 ½ year

c$6,000 – Amount from footnote b

dPrevious book value – Amount from footnote c

eDifference of $0.04 due to rounding

3. Straight-Line Method

2016

June 30 Interest Expense 5,113.52

Premium on Bonds Payable 886.48

Cash 6,000.00

Dec. 31 Interest Expense 5,113.52

Premium on Bonds Payable 886.48

Cash 6,000.00

Effective Interest Method

2016

June 30 Interest Expense 5,177.30

Premium on Bonds Payable 822.70

Cash 6,000.00

Dec. 31 Interest Expense 5,136.16

Premium on Bonds Payable 863.84

Cash 6,000.00

E14-13 Redemption of Bonds Prior to Maturity Hill Corporation issued $1,500,000 of 11% bonds at 98 on January 2, 2014. Interest is paid semiannually on June 30 and December 31. The bonds had a 10-year life from the date of issue, and the company uses the straight-line method of amortization. On March 31, 2017, Hill recalls the bonds at the call price of 107 plus accrued interest.
Required: Prepare the journal entries to record the reacquisition (recall) of Hill's bonds.

2017

Mar. 31 Interest Expense 42,000

Discount on Bonds Payable ($250* 3 months) 750

Interest Payable ($1,500,000 0.11 3/12) 41,250

*$1,500,000 0.98 = $1,470,000 $ 1,500,000

(1,470,000)

$ 30,000 discount

$30,000 discount

120 months

= $250 discount amortization per month

31 Bonds Payable 1,500,000

Loss on Bond Redemptiona 125,250

Interest Payable 41,250

Discount on Bonds Payable 20,250

Cash [($1,500,000 1.07) + $41,250] 1,646,250

aCall price ($1,500,000 1.07) $ 1,605,000

Less: Face value $1,500,000

Unamortized discount (20,250)b (1,479,750)

Loss on bond redemption $ 125,250

bMarch 31, 2017 $250 39 lapsed months = $9,750 previously amortized discount

$30,000 Total discount to be amortized

(9,750) Previously amortized discount

$20,250 Unamortized discount

E14-23 Long-Term Notes Payable On January 1, 2016, Johnson Corporation issued a 2-year note due December 31, 2017, with a face value of $10,000, receiving $7,694.68 in exchange.
Required: Prepare the journal entries to account for the note: 1. on the date the note is issued, 2. at the end of 2016, 3. at the end of 2017.

1. 2016

Jan. 1 Cash 7,694.68

Discount on Notes Payable 2,305.32

Notes Payable 10,000.00

2. 2016

Dec. 31 Interest Expense ($7,694.68 0.14*) 1,077.26

Discount on Notes Payable 1,077.26

*$7,694.68 = $10,000 PV factor (n = 2, i = ?)

0.769468 = PV factor (n = 2, i = ?)

i = 14%, from Table 3 of the TVM Module

3. 2017

Dec. 31 Notes Payable 10,000.00

Interest Expense 1,228.06

Discount on Notes Payable

[($7,694.68 + $1,077.26) 0.14] 1,228.06*

Cash 10,000.00

*Difference of $0.01 due to rounding

OMIT E14-25 Exchange of a Note Payable for an Asset Webb Corporation purchased an asset from Shaw Corporation on January 1, 2016. Shaw accepted a 3-year, non-interest-bearing note of $18,000 due December 31, 2018, in exchange for the asset. Neither the fair value of the asset nor that of the note is available. Webb's incremental borrowing rate is 12%.
Required: Prepare the journal entries to record the issuance of the note, retirement, and any interest expense on the books of Webb on each of the following dates:

1. January 1, 2016

2. December 31, 2016

3. December 31, 2017

4. December 31, 2018

1. 2016

Jan. 1 Asset ($18,000 0.711780*) 12,812.04

Discount on Notes Payable 5,187.96

Notes Payable 18,000.00

*Factor for n = 3, i = 0.12 from Table 3 of the TVM Module

2. 2016

Dec. 31 Interest Expense 1,537.44

Discount on Notes Payable

($12,812.04 0.12) 1,537.44

3. 2017

Dec. 31 Interest Expense 1,721.94

Discount on Notes Payable

[($12,812.04 + $1,537.44) 0.12] 1,721.94

4. 2018

Dec. 31 Notes Payable 18,000.00

Interest Expense 1,928.58

Discount on Notes Payable [($12,812.04 +

$1,537.44 + $1,721.94) 0.12] 1,928.58*

Cash 18,000.00

*Difference of $0.01 due to rounding

Homework is Completed By:

Writer Writer Name Amount Client Comments & Rating
Instant Homework Helper

ONLINE

Instant Homework Helper

$36

She helped me in last minute in a very reasonable price. She is a lifesaver, I got A+ grade in my homework, I will surely hire her again for my next assignments, Thumbs Up!

Order & Get This Solution Within 3 Hours in $25/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 3 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 6 Hours in $20/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 6 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 12 Hours in $15/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 12 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

6 writers have sent their proposals to do this homework:

Essay & Assignment Help
Calculation Guru
Homework Master
Finance Homework Help
Top Class Results
Financial Solutions Provider
Writer Writer Name Offer Chat
Essay & Assignment Help

ONLINE

Essay & Assignment Help

I have assisted scholars, business persons, startups, entrepreneurs, marketers, managers etc in their, pitches, presentations, market research, business plans etc.

$46 Chat With Writer
Calculation Guru

ONLINE

Calculation Guru

As per my knowledge I can assist you in writing a perfect Planning, Marketing Research, Business Pitches, Business Proposals, Business Feasibility Reports and Content within your given deadline and budget.

$26 Chat With Writer
Homework Master

ONLINE

Homework Master

I have done dissertations, thesis, reports related to these topics, and I cover all the CHAPTERS accordingly and provide proper updates on the project.

$23 Chat With Writer
Finance Homework Help

ONLINE

Finance Homework Help

I have read your project details and I can provide you QUALITY WORK within your given timeline and budget.

$45 Chat With Writer
Top Class Results

ONLINE

Top Class Results

I can assist you in plagiarism free writing as I have already done several related projects of writing. I have a master qualification with 5 years’ experience in; Essay Writing, Case Study Writing, Report Writing.

$17 Chat With Writer
Financial Solutions Provider

ONLINE

Financial Solutions Provider

I am an experienced researcher here with master education. After reading your posting, I feel, you need an expert research writer to complete your project.Thank You

$48 Chat With Writer

Let our expert academic writers to help you in achieving a+ grades in your homework, assignment, quiz or exam.

Similar Homework Questions

Assignment - Simple logistic regression spss - 700 words: Information Technology and Organizational Learning. Please look in the description for detailed info. - Infinite monkey theorem pte answer - School of military engineering moorebank - 7.2 3.7 lab troubleshooting advanced eigrp - Tenets of psychoanalytic theory - Argument - 0.04 in scientific notation - The top-level directory on a linux system is represented as - Erp ppt for colleges - Superflex takes on glassman and the team of unthinkables - Software for hp deskjet 2510 - ESSAY - Nancy song oliver twist - Magdalen gates primary school - Tv commercial analysis examples - Positive interdependence and knowledge sharing articles - Two among the righteous few sparknotes - 7 steps to successful writing - 12 days of christmas obfuscated c - Esko kongsberg x starter price - Seamus heaney requiem for the croppies - Digging up the past - How to make a genogram using microsoft word - Languages provision in victorian government schools - Discuss the type of security attacks caused by the breach and how it affected the company---Comapny name is Epsilon - Houses to rent in melton mowbray that accept housing benefit - Wild magic surge table - Discussion - Personal Moral Theory- APA format 3-4 pages( A paper and an oral presentation using a PowerPoint narrated slideshow) - Https www ketocustomplan com login - Average speed formula with two speeds - Battle of peleliu howard stern - Journal - The scarlet letter chapter 12 questions and answers - Breast milk storage aba - Iggy orange streetwise knit sweater - Busn601 - Adelaide uni year 11 pathway - ECONOMICS OF ORGANIZATION AND STRATEGY - Shetland times v wills - Bodega dreams full text pdf - How many letters in the italian alphabet - A two page Essay - Correct entry to replenish a petty cash fund - Arlec pa1500 portable air conditioner - Journal Reflection - Lcc intranet oracle self service - Assignment 3: Developing Your Team - Standish medical practice login - Baltimore waltz script - Charles tyrwhitt annual report - Mcgraw hill chapter 10 answers - Buescher cornet serial numbers - Cognitive operations cannot occur without the _____ functioning - In order for something to be considered deviant - The permissible bending stress in steel is - Music2Go Situation Analysis and Marketing Plan - All of me seymour simons - Context of the longest memory - 978 1 305 38983 0 - Timeline of early 20th century american literature flvs - "implementation" model & "mental" model - What were the four main causes of the great depression - As you have matured, you have developed your own morals and values to which you adhere. Understanding these morals and values can help you set goals for future employment. Develop a priority list of important values and ethical standards by which you live. Then answer these questions: How will these impact your job search? Be sure to describe how job industries, job roles, business mission statements, salary, etc. (add whatever else you expect) will be involved. Are there any trades-offs that you expect you will have to make in order to get a job? - SUMMARY OF RECONSTRUCTION AND THE NEW SOUTH - Sho me led lights - Colombo frozen yogurt case study solution - HomeWork and Project - What is mood in writing - Declare a two dimensional array of strings named chessboard - Prokaryotic cell division binary fission - John vincent atanasoff invention - Ucl interruption of study - Which of the following are monomials - Imhoff tank design calculation - Rhetorical Analysis - Dyson wheelbarrow for sale - Case Study (for Dr. Noorfatima) - Problems opportunities objectives and constraints matrix - AB_W4_Literature_R - Sql data analyst resume - Citrohan house le corbusier - Student exploration collision theory - Southern atlantic distributors began operations in january - Building Relationships DB - List of fabian entrepreneurs - Stilbene dibromide stereoisomers - Haine and smith tetbury - X4 bus timetable anglesey - Managerial Accounting - Little birds name on charlie brown - Rheumatoid arthritis case study nursing - Define coordinate covalent bond - Truly by craft and flow performance pant - Discussion - ISI Discussion 3 - Conductivity of 0.1 m nacl - Gloria anzaldua how to tame a wild tongue