Question

In: Accounting

On January 1, 2019, Hawthorne Corporation issued for $155,989, 5-year bonds with a face amount of...

On January 1, 2019, Hawthorne Corporation issued for $155,989, 5-year bonds with a face amount of $150,000 and a stated (or coupon) rate of 9%. The bonds pay interest annually and have an effective interest rate of 8%. Assume Hawthorne uses the effective interest rate method.

Required:
1. Prepare the entry to record the sale of the bonds.
2. Calculate the amount of the interest payments for the bonds.
3. Prepare the amortization table through 2020.
4. Prepare the journal entry for December 31, 2019, to record the payment of interest and the related interest expense.
5. Calculate the annual interest expense for 2019 and 2020.

Solutions

Expert Solution

Basic details

Coupon rate per Period

9.00%

Face value of bond

150,000

Market or Discounting rate per Period

8.00%

Interest payments for the bonds (Answer 2) (150000*9%)

13500

Payment at end of period with Face value(150000+13500)

163,500

Interest paid on

Annually

Present Value of bond

Period

Payment

Discounting Factor @ 8%

Present Value

1

13500

0.925926

           12,500

2

13500

0.857339

           11,574

3

13500

0.793832

           10,717

4

13500

0.735030

             9,923

5

163,500

0.680583

         111,275

Present value of Bond

         155,989

Less: face value of Bond

         150,000

Premium on Bond payable

             5,989

Fair value

Interest payment (Credit Cash) = Face value of bond * Coupon rate

Interest Expense (Debit Interest Expense) = book value of Bond for previuos period * Market or Discounting rate

Amortization of bond premium (Debit Bond Premium) = Interest payment - Interest Expense

Credit Balance in Bond premium = Credit Balance in Bond premium for previous period - Amortization of bond premium

Credit Balance in Bond Payable = Face value of bond

Book value of Bond = Credit Balance in Bond premium + Credit Balance in Bond Payable

Bond Premium Amortization Table

Credit Balance in Bond premium at end of retirement of bond payable must be Zero.

Period

Date

Interest payment (Cash paid) @ 9%

Interest Expense @ 8%

Amortization of bond premium

Credit Balance in Bond premium

Credit Balance in Bond Payable

Book (carrying) value of Bond

0

January 1, 2019

5989

150000

155989

1

December 31, 2019

13500

12479

1021

4968

150000

154968

2

December 31, 2020

13500

12397

1103

3866

150000

153866

3

December 31, 2021

13500

12309

1191

2675

150000

152675

4

December 31, 2022

13500

12214

1286

1389

150000

151389

5

December 31, 2023

13500

12111

1389

0

150000

150000

Annual interest expense for 2019

12479

Annual interest expense for 2020

12397

Journal entries

Date

Account title

Debit

Credit

January 1, 2019

Cash

155989

Bond payable

150000

Premium on bond payable

5989

(To record issued of bond payable at Premium.)

December 31, 2019

Interest expense

12479

Premium on bond payable

1021

Cash

13500

(To record interest expense and amortization of bond premium.)

December 31, 2020

Interest expense

12397

Premium on bond payable

1103

Cash

13500

(To record interest expense and amortization of bond premium.)

ekkarill92 answered 2 years ago
Next > < Previous

Related Solutions

Patrick Corporation issued 5% bonds on January 1, 2018, with a face amount of $1,000,000, the...
Patrick Corporation issued 5% bonds on January 1, 2018, with a face amount of $1,000,000, the market rate for bonds of similar risk and maturity was 4%. The bonds mature in 20 years and pay interest semi­ annually on June 30 and December 31. Create an Excel spreadsheet to answer the following requirements and submit a printout of your Excel formulas as well as a handwritten copy of your solutions to the requirements listed below. Required: Determine the price of...
Patrick Corporation issued 5% bonds on January 1, 2018, with a face amount of $1,000,000, the...
Patrick Corporation issued 5% bonds on January 1, 2018, with a face amount of $1,000,000, the market rate for bonds of similar risk and maturity was 4%. The bonds mature in 20 years and pay interest semi­ annually on June 30 and December 31. Create an Excel spreadsheet to answer the following requirements and submit a printout of your Excel formulas as well as a handwritten copy of your solutions to the requirements listed below. Required: Determine the price of...
On January 1, 2019, WIZARDS CORPORATION issued 2,000 of its 5-year, P1,000 face value 11% bonds...
On January 1, 2019, WIZARDS CORPORATION issued 2,000 of its 5-year, P1,000 face value 11% bonds date January 1 at an effective annual interest rate (yield) of 9%. Interest is payable each December 31. Wizards uses the effective interest method of amortization. On December 31, 2020. The 2,000 bonds were extinguished early through acquisition on the Open Market by Wizard for P1,980,000 plus accrued interest. On July 1, 2019, Wizards issued 5,000 of its P1,000 face value, 10% convertible bonds...
On May 1, 2019, Concord Corporation issued $660,000, 7%, 5-year bonds at face value. The bonds...
On May 1, 2019, Concord Corporation issued $660,000, 7%, 5-year bonds at face value. The bonds were dated May 1, 2019, and pay interest annually on May 1. Financial statements are prepared annually on December 31. Prepare the journal entry to record the issuance of the bonds. Prepare the adjusting entry to record the accrual of interest on December 31, 2019. Show the balance sheet presentation on December 31, 2019. Prepare the journal entry to record payment of interest on...
Seaside Corp. issued 10%, 5-year bonds with a face amount of $50,000 on January 1, 2020....
Seaside Corp. issued 10%, 5-year bonds with a face amount of $50,000 on January 1, 2020. The market interest rate for bonds of similar risk and maturity is 12%. Interest is paid semiannually on June 30 and December 31. Seaside uses the effective interest method to account for these bonds. What is the issue price of these bonds on January 1, 2020? Group of answer choices $50,000 $83,920 $53,605 $46,320
On January 1, 2019, Bradley, Inc., issued 12% bonds with a face amount of $66 million,...
On January 1, 2019, Bradley, Inc., issued 12% bonds with a face amount of $66 million, dated January 1. The bonds mature in 2040 (20 years). The market yield for bonds of similar risk and maturity is 12%. Interest is paid semiannually. Instructions 1. Determine the price of the bonds at January 1, 2019, and prepare the journal entry to record their issuance by Bradley. 2. Assume the market rate was 8,5%. Determine the price of the bonds at January...
Pennington Corporation issued 5-year, 8.6% bonds with a total face value of $700,000 on January 1,...
Pennington Corporation issued 5-year, 8.6% bonds with a total face value of $700,000 on January 1, 2021, for $680,000. The bonds pay interest on June 30 and December 31 of each year. Required: 1. Prepare an amortization table using straight line. 2. Prepare the entries to recognize the bond issuance and the interest payments made on June 30, 2021, and December 31, 2021.
On January 1, 2019 Lightfoot Corporation issues 10%, 5-year bonds with a face value of $275,000...
On January 1, 2019 Lightfoot Corporation issues 10%, 5-year bonds with a face value of $275,000 when the effective interest rate is 9%. Interest is to be paid semiannually on June 30 and December 31. Lightfoot uses the effective interest method to amortize the premium on June 30, 2019. Prepare the journal entry to record the first interest payment on June 30, 2019.
On January 1, 2019, Drennen Inc. issued $5 million face amount of 10-year, 14% stated rate...
On January 1, 2019, Drennen Inc. issued $5 million face amount of 10-year, 14% stated rate bonds when market interest rates were 12%. The bonds pay semiannual interest each June 30 and December 31 and mature on December 31, 2028. a. Calculate the proceeds (issue price) of Drennen Inc.'s bonds on January 1, 2019, assuming that the bonds were sold to provide a market rate of return to the investor. (Round PV factor to 4 decimal places.) b-1. Assume instead...
On January 1, Year 1, Hanover Corporation issued bonds with a $56,500 face value
On January 1, Year 1, Hanover Corporation issued bonds with a $56,500 face value, a stated rate of interest of 9%, and a 5-year term to maturity. The bonds were issued at 99. Hanover uses the straight-line method to amortize bond discounts and premiums. Interest is payable in cash on December 31 each year. The journal entry used to record the issuance of the bond and the receipt of cash would be: (Round your answer to the nearest whole dollar...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT