In: Accounting
On January 1, 2018, Instaform, Inc., issued 10% bonds with a
face amount of $49 million, dated January 1. The bonds mature in
2037 (20 years). The market yield for bonds of similar risk and
maturity is 12%. Interest is paid semiannually. (FV of $1, PV of
$1, FVA of $1, PVA of $1, FVAD of $1 and PVAD of $1) (Use
appropriate factor(s) from the tables provided.)
Required:
1-a. Determine the price of the bonds at January 1,
2018.
1-b. Prepare the journal entry to record their
issuance by Instaform.
2-a. Assume the market rate was 9%. Determine the
price of the bonds at January 1, 2018.
2-b. Assume the market rate was 9%. Prepare the
journal entry to record their issuance by Instaform.
3. Assume Broadcourt Electronics purchased the
entire issue in a private placement of the bonds. Using the data in
requirement 2, prepare the journal entry to record the purchase by
Broadcourt.
(1)(a)-Price of the bonds at January 1, 2018
The Price of the Bond = Present Value of the Coupon payments + Present Value of Face Value
= $24,50,000[PVIFA 6%, 40 Years] + $4,90,00,000[PVIF 6%, 40 Years]
= [$24,50,000 x 15.046296] + [$4,90,00,000 x 0.097222]
= $3,68,63,427 + 47,63,887
= $4,16,27,315
(1)(b)- The journal entry to record their issuance by Instaform
Account Titles and Explanation |
Debit ($) |
Credit ($) |
Cash A/c |
4,16,27,315 |
|
Discount on Issue of Bond A/c |
73,72,685 |
|
To Bond Payable A/c |
4,90,00,000 |
|
Issue Price of Bond = $ 4,16,27,315
Face Value of Bond = $4,90,00,000
Discount on Bond Payable = $ 73,72,685 [$490,00,000 - 4,16,27,315]
(2)(a)-Price of the bonds at January 1, 2018 if the market rate was 9%
The Price of the Bond = Present Value of the Coupon payments + Present Value of Face Value
= $24,50,000[PVIFA 4.50%, 40 Years] + $4,90,00,000[PVIF 4.50%, 40 Years]
= [$24,50,000 x 18.401584] + [$4,90,00,000 x 0.171928]
= $4,50,83,882 + 84,24,506
= $5,35,08,388
(2)(b)- The journal entry to record their issuance by Instaform
Account Titles and Explanation |
Debit ($) |
Credit ($) |
Cash A/c |
5,35,08,388 |
|
To Premium on Bond Payable A/c |
45,08,388 |
|
To Bond Payable A/c |
4,90,00,000 |
|
Issue Price of Bond = $ 5,35,08,388
Face Value of Bond = $4,90,00,000
Premium on Bond Payable = $ 45,08,388 [$5,35,08,388 – 490,00,000]
(3)- The journal entry to record the purchase by Broadcourt
Account Titles and Explanation |
Debit ($) |
Credit ($) |
Investment in Bond A/c |
4,90,00,000 |
|
Premium on Bond A/c |
45,08,388 |
|
To Cash A/c |
5,35,08,388 |
|