1 (a)
Calculate the selling
1 (a)
Explanation of Solution
Selling price of bond:
Selling price of bond is the sum of present value of interest payments (annuity) and the principal amount (single sum). This is also known as issue price of bond.
Calculate the selling price of bonds:
PV Factor (a) | Amount (b) | Present Value (a)×(b) | |
Par value | 0.6139 | $90,000 | $55,251 |
Interest (annuity) | 7.7217 | (2) $5,400 | $41,697 |
Price of bonds | $96,948 | ||
Bond premium | (3) $6,948 |
Table (1)
Therefore, the selling price of the bond is $96,948.
Note: Refer to Table B.1 from Appendix of textbook for Present value of $ 1 and refer to Table B.3 from Appendix of textbook for Present value of an annuity $ 1. . The discount rate is 5% and the periods are 10 (semi-annual).
Working notes:
Calculate the semi-annual face interest rate:
Calculate amount of interest payable.
Calculate the value of bond premium:
1 (b)
Prepare
1 (b)
Explanation of Solution
Prepare journal entry to record issuance of bonds where the market rate at the date of issuance is 8%:
Date | Account Titles and Explanation |
Debit ($) |
Credit ($) |
January 01 | Cash | 96,948 | |
Premium on bonds payable (3) | 6,948 | ||
Bonds payable | 90,000 | ||
(To record the sale of bonds on stated issue date.) |
Table (4)
To record the sale of bonds on stated issue date:
- Cash is an asset and it is increased. Therefore cash is debited by $96,948.
- Premium on Bonds Payable is an adjunct liability account and it is increased. So, credit it by 6,948.
- Bonds payable is a liability and it is increased. Therefore credit bonds payable account by $90,000.
2 (a)
Calculate the selling price of bonds where the market rate on the date of issuance is 10%.
2 (a)
Explanation of Solution
Calculate the selling price of bonds:
Cash Flow | PV Factor (a) | Amount (b) | Present Value (a)×(b) |
Par value | 0.5584 | $90,000 | $50,256 |
Interest (annuity) | 7.3601 | (5) $5,400 | $39,745 |
Price of bonds | $90,001 |
Table (2)
Therefore, the selling price of the bond is $90,001.
Note: Refer to Table B.1 from Appendix of textbook for Present value of $ 1 and refer to Table B.3 from Appendix of textbook for Present value of an annuity $ 1. The discount rate is 6% and the periods are 10 (semi-annual).
Working notes:
Calculate the semi-annual face interest rate:
Calculate amount of interest payable.
2 (b)
Prepare journal entry to record issuance of bonds where the market rate at the date of issuance is 10%.
2 (b)
Explanation of Solution
Prepare journal entry to record issuance of bonds where the market rate at the date of issuance is 10%:
Date | Account Titles and Explanation |
Debit ($) |
Credit ($) |
January 1 | Cash | 90,000 | |
Bonds payable | 90,000 | ||
(To record the sale of bonds on stated issue date.) |
Table (5)
To record the sale of bonds on stated issue date:
- Cash is an asset and it is increased. Therefore cash is debited by $90,000.
- Bonds payable is a liability and it is increased. Therefore credit bonds payable account by $90,000.
3 (a)
Calculate the selling price of bonds where the market rate on the date of issuance is 12%.
3 (a)
Explanation of Solution
Calculate the selling price of bonds:
Cash Flow | PV Factor (a) | Amount (b) | Present Value (a)×(b) |
Par value | 0.5083 | $90,000 | $45,747 |
Interest (annuity) | 7.0236 | $5,400 | $37,927 |
Price of bonds | $83,674 | ||
Bond discount | (8) $6,326 |
Table (3)
Therefore, the selling price of the bond is $83,674.
Note: Refer to Table B.1 from Appendix of textbook for Present value of $ 1 and refer to Table B.3 from Appendix of textbook for Present value of an annuity $ 1. . The discount rate is 7% and 10 periods (semi-annual).
Working notes:
Calculate the semi-annual face interest rate:
Calculate amount of interest payable.
Calculate the value of bond premium:
(b) 3.
Prepare journal entry to record issuance of bonds where the market rate at the date of issuance is 10%.
(b) 3.
Explanation of Solution
Prepare journal entry to record issuance of bonds where the market rate at the date of issuance is 12%:
Date | Account Titles and Explanation |
Debit ($) |
Credit ($) |
January 1 | Cash | 83,674 | |
Discount on bonds payable (8) | 6,326 | ||
Bonds payable | 90,000 | ||
(To record the sale of bonds on stated issue date.) |
Table (6)
To record the sale of bonds on stated issue date:
- Cash is an asset and it is increased. Therefore cash is debited by $83,674.
- Discount on bonds payable is a contra liability and it is increased. Therefore debit discount on bonds payable by $6,326.
- Bonds payable is a liability and it is increased. Therefore credit bonds payable account by $90,000.
Want to see more full solutions like this?
Chapter 14 Solutions
Principles of Financial Accounting.
- On January 1, 2018, Wawatosa Inc. issued 5-year bonds with a face value of $200,000 and a stated interest rate of 12% payable semi-annually on July 1 and January 1. The bonds were sold to yield 10%. Assuming the bonds were sold at 107.732, what is the selling price of the bonds? Were they issued at a discount or a premium?arrow_forwardCharleston Inc. issued $200,000 bonds with a stated rate of 10%. The bonds had a 10-year maturity date. Interest is to be paid semi-annually and the market rate of interest is 8%. If the bonds sold at 113.55, what amount was received upon issuance?arrow_forwardDiana Inc. issued $100,000 of its 9%, 5-year bonds for $96,149 when the market rate was 10%. The bonds pay interest semi-annually. Prepare an amortization table for the first three payments.arrow_forward
- Hartford Research issues bonds dated January 1 that pay interest semiannually on June 30 and December 31. The bonds have a $40,000 par value and an annual contract rate of 10%, and they mature in 10 years. (Table B.1, Table B.2, Table B.3, and Table B.4) (Use appropriate factor(s) from the tables provided. Round all table values to 4 decimal places, and use the rounded table values in calculations.) Required: Consider each separate situation. 1. The market rate at the date of issuance is 8%. (a) Complete the below table to determine the bonds' issue price on January 1. (b) Prepare the journal entry to record their issuance. 2. The market rate at the date of issuance is 10%. (a) Complete the below table to determine the bonds' issue price on January 1. (b) Prepare the journal entry to record their issuance. 3. The market rate at the date of issuance is 12%. (a) Complete the below table to determine the bonds' issue price on January 1. (b) Prepare the journal entry to record their…arrow_forwardTano Company issues bonds with a par value of $180,000 on January 1, 2021. The bonds' annual contract rate is 8%, and interest is paid semiannually on June 30 and December 31. The bonds mature in three years. The annual market rate at the date of issuance is 10%, and the bonds are sold for $170,864. Required: 1. What is the amount of the discount on these bonds at issuance? (Use cells A2 to M5 from the given information to complete this question.) Discount 2. How much total bond interest expense will be recognized over the life of these bonds? (Use cells A2 to M5 from the given information to complete this question. Negative amounts or amounts to be deducted should be input and displayed as negative values.) Total Bond Interest Expense Over Life of Bonds: Amount repaid: payments of Par value at maturity Total repaid Less amount borrowed Total bond interest expense 3. Prepare a straight-line amortization table for these bonds. Amount of semi-annual discount amortization (0) (1) (2) (3)…arrow_forwardHartford Research issues bonds dated January 1 that pay interest semiannually on June 30 and December 31. The bonds have a $39,000 par value and an annual contract rate of 8%, and they mature in 10 years. (Table B.1, Table B.2, Table B.3, and Table B.4) Note: Use appropriate factor(s) from the tables provided. Round all table values to 4 decimal places, and use the rounded table values in calculations. Required: Consider each separate situation. 1. The market rate at the date of issuance is 6%. (a) Complete the below table to determine the bonds' issue price on January 1. (b) Prepare the journal entry to record their issuance. 2. The market rate at the date of issuance is 8%. (a) Complete the below table to determine the bonds' issue price on January 1. (b) Prepare the journal entry to record their issuance. 3. The market rate at the date of issuance is 10%. (a) Complete the below table to determine the bonds' issue price on January 1. (b) Prepare the journal entry to record their…arrow_forward
- Quatro issues bonds dated January 1, 2021, with a par value of $900,000. The bonds' annual contract rate is 8%, and interest is paid semiannually on June 30 and December 31. The bonds mature in three years. The annual market rate at the date of issuance is 10%, and there was bonds Issuance costs of $29, 850 1. What is the price of these bonds at issuance? 2. Prepare the journal entries to record how much total bond interest expense will be recognized over the life of these bonds and the Bond issuance costs 3 Prepare an amortization table for these bonds using the effective interest method.arrow_forwardTano Company issues bonds with a par value of $180,000 on January 1 of the current year. The bonds' annual contract rate is 8%, and interest is paid semiannually on June 30 and December 31. The bonds mature in three years. The annual market rate at the date of issuance is 10%, and the bonds are sold for $170,864. Par value Contract rate Term Market rate Proceeds Payments per year Required: 1. What is the amount of the discount on these bonds at issuance? Discount Total repaid Less amount borrowed Total bond interest expense $9,136 2. How much total bond interest expense will be recognized over the life of these bonds? Total Bond Interest Expense Over Life of Bonds: Amount repaid: GUEUNEO (0) 2 payments of Par value at maturity (2) (3) (4) (5) (6) Amount of semi-annual discount amortization $180,000 896 3. Prepare a straight-line amortization table for these bonds. Semiannual Period-End 3 years 10% $170,864 2 1/1/2024 6/30/2024 12/31/2024 6/30/2025 12/31/2025 6/30/2026 12/31/2026 $5,400…arrow_forwardOn January 1, a company issues bonds dated January 1 with a par value of $200,000. The bonds mature in 5 years. The contract rate is 7%, and interest is paid semiannually on June 30 and December 31. The market rate is 6% and the bonds are sold for $208,531. The journal entry to record the first interest payment using straight-line amortization is: (Rounded to the nearest dollar.) Multiple Choice Debit Bond Interest Expense $7,853; credit Discount on Bonds Payable $853; credit Cash $7,000. Debit Bond Interest Expense $7,853; credit Premium on Bonds Payable $853; credit Cash $7,000. Debit Bond Interest Expense $6,147; debit Premium on Bonds Payable $853; credit Cash $7,000. Debit Interest Payable $7,000; credit Cash $7,000. Debit Bond Interest Expense $6,147; debit Discount on Bonds Payable $853; credit Cash $7,000.arrow_forward
- A company issued bonds with a par value of $250,000 and a maturity of 25 years. The Bonds pay interest every six months based on a nominal interest rate of 8% per year. If on the date of issuance of the bonds the market rate (yield) is 9.25%: a. What will be the selling price of the bonds? b. Make the journal entry to recognize interest expense in the third six-month period of the bonds.arrow_forwardNoleCo issues bonds on January 1, 20X1. The bonds mature ten years from this date and pay interest semi-annually on June 30 and December 31 each year. The face value of the bonds is $800,000 and the coupon/stated rate is 10%. The market rate on the issue date is 11%. The bonds were issued for $752,198.Required: Complete the three parts below.Part A: The interest expense that NoleCo should recognize on June 30, 20X1 is:$40,000$44,000$37,610$42,112$41,371Part B: The interest expense that NoleCo should recognize on December 31, 20X1 is:$41,295$41,446$40,000$42,206$44,000Part C: The carrying value of these bonds on December 31, 20X1 (after the interest payment on that date) is:$800,000$753,569$755,015$752,198$756,516arrow_forwardTarheel Inc., a calendar year-end company, issued bonds on 1/1/X1. It uses the effective interest method to amortize bond discounts and premiums. The following facts are known about these bonds: Issue Date: 1/1/X1 Face Value: $200,000 Issue Price: $217,965 Face Rate: 6% compounded semi-annually (in other words, 3% every six months) Market (Effective) Rate: 4% compounded semi-annually (in other words, 2% every six months) Term: 5 years Semi-Annual Interest Payment Dates: June 30 and Dec 31 First interest payment will occur on: June 30, 20X1 Note: Round all calculations to the nearest whole dollar. Required: Using the above information, prepare the journal entries to record: (1) the issuance of the bonds and (2) the first cash interest payment on 6/30/X1. Remember to round all amounts to the nearest whole dollar. Decimals or cents should not be shown in the numerical response portion of your journal entry. Date Account Name Debit Credit 1/1/X1 6/30/X1arrow_forward
- Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningPrinciples of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax College