In: Accounting
Solve the follwing problem.
CHART OF ACCOUNTSWinklevoss Inc.General Ledger
| ASSETS | |
|---|---|
| 110 | Cash |
| 111 | Petty Cash |
| 121 | Accounts Receivable |
| 122 | Allowance for Doubtful Accounts |
| 126 | Interest Receivable |
| 127 | Notes Receivable |
| 131 | Merchandise Inventory |
| 141 | Office Supplies |
| 142 | Store Supplies |
| 151 | Prepaid Insurance |
| 191 | Land |
| 192 | Store Equipment |
| 193 | Accumulated Depreciation-Store Equipment |
| 194 | Office Equipment |
| 195 | Accumulated Depreciation-Office Equipment |
| LIABILITIES | |
|---|---|
| 210 | Accounts Payable |
| 221 | Salaries Payable |
| 231 | Sales Tax Payable |
| 232 | Interest Payable |
| 241 | Notes Payable |
| 251 | Bonds Payable |
| 252 | Discount on Bonds Payable |
| 253 | Premium on Bonds Payable |
| EQUITY | |
|---|---|
| 311 | Common Stock |
| 312 | Paid-In Capital in Excess of Par-Common Stock |
| 315 | Treasury Stock |
| 321 | Preferred Stock |
| 322 | Paid-In Capital in Excess of Par-Preferred Stock |
| 331 | Paid-In Capital from Sale of Treasury Stock |
| 340 | Retained Earnings |
| 351 | Cash Dividends |
| 352 | Stock Dividends |
| 390 | Income Summary |
| REVENUE | |
|---|---|
| 410 | Sales |
| 610 | Interest Revenue |
| 611 | Gain on Redemption of Bonds |
| EXPENSES | |
|---|---|
| 510 | Cost of Merchandise Sold |
| 515 | Credit Card Expense |
| 516 | Cash Short and Over |
| 521 | Sales Salaries Expense |
| 522 | Office Salaries Expense |
| 531 | Advertising Expense |
| 532 | Delivery Expense |
| 533 | Repairs Expense |
| 534 | Selling Expenses |
| 535 | Rent Expense |
| 536 | Insurance Expense |
| 537 | Office Supplies Expense |
| 538 | Store Supplies Expense |
| 541 | Bad Debt Expense |
| 561 | Depreciation Expense-Store Equipment |
| 562 | Depreciation Expense-Office Equipment |
| 590 | Miscellaneous Expense |
| 710 | Interest Expense |
| 711 | Loss on Redemption of Bonds |
The following transactions were completed by Winklevoss Inc., whose fiscal year is the calendar year:
| Year 1 | ||
| July | 1 | Issued $76,600,000 of 20-year, 8% callable bonds dated July 1, Year 1, at a market (effective) rate of 9%, receiving cash of $69,552,279. Interest is payable semiannually on December 31 and June 30. |
| Dec. | 31 | Paid the semiannual interest on the bonds. The bond discount amortization of $176,193 is combined with the semiannual interest payment. |
| 31 | Closed the interest expense account. | |
| Year 2 | ||
| June | 30 | Paid the semiannual interest on the bonds. The bond discount amortization of $176,193 is combined with the semiannual interest payment. |
| Dec. | 31 | Paid the semiannual interest on the bonds. The bond discount amortization of $176,193 is combined with the semiannual interest payment. |
| 31 | Closed the interest expense account. | |
| Year 3 | ||
| June | 30 | Recorded the redemption of the bonds, which were called at 98. The balance in the bond discount account is $6,342,949 after payment of interest and amortization of discount have been recorded. (Record the redemption only.) |
Required:
| 1. | Journalize the entries to record the transactions. Round all amounts to the nearest dollar. Refer to the Chart of Accounts for exact wording of account titles. |
| 2. | Indicate the amount of the interest expense in (a) Year 1 and (b) Year 2. |
| 3. |
Determine the carrying amount of the bonds as of December 31, Year 2. |
| Amount in $ | ||||||
| Date | Account title & Explanation | Debit | Credit | |||
| year 1 | ||||||
| Jul-01 | Cash | 69552279 | ||||
| Discount on Bonds payable | 7047721 | |||||
| Bonds payable | 76600000 | |||||
| To record the issuance of bonds | ||||||
| Dec-31 | Interest Expense | 3240193 | ||||
| Discount on Bonds payable(on straightline basis) | 176193 | |||||
| Cash | 3064000 | |||||
| To record the first semiannual interest on bonds | ||||||
| Dec-31 | Income summery | 3240193 | ||||
| Interest Expense | 3240193 | |||||
| To close the Interest expense | ||||||
| Year 2 | ||||||
| Jun-30 | Interest Expense | 3240193 | ||||
| Discount on Bonds payable(on straightline basis) | 176193 | |||||
| Cash | 3064000 | |||||
| To record the semiannual interest on bonds | ||||||
| Dec-31 | Interest Expense | 3240193 | ||||
| Discount on Bonds payable(on straightline basis) | 176193 | |||||
| Cash | 3064000 | |||||
| To record the semiannual interest on bonds | ||||||
| Dec-31 | Income summery | 6480386 | ||||
| Interest Expense | 6480386 | |||||
| To close the Interest expense | ||||||
| Year 3 | ||||||
| Jun-30 | Interest Expense | 3240193 | ||||
| Discount on Bonds payable(on straightline basis) | 176193 | |||||
| Cash | 3064000 | |||||
| To record the semiannual interest on bonds | ||||||
| Jun-30 | Bonds Payable | 76600000 | ||||
| Discount on Bonds payale | 6342949 | |||||
| Loss on redemption of bonds | 4810949 | Balancing | ||||
| Cash | 75068000 | |||||
| Requirement 2 | ||||||
| Interest Expense for | ||||||
| Year | ||||||
| 1 | 3240193 | |||||
| 2 | 6480386 | |||||
| Requirement 3 | ||||||
| Carrying amount of bonds as of December 31, Year 2 | ||||||
| Cash Received towards bonds at July 1, Year 1 | 69552279 | |||||
| Add : Amortized bond discount for year 1 | 176193 | |||||
| Add : Amortized bond discount for year 2 | 352386 | |||||
| Carrying amount of bonds as of December 31, Year 2 | 70080858 | |||||