In: Accounting
On January 2, 2016, Prebish corporation issued $1,500,000 of 10% bonds to yield 11% due December 31, 2025. Interest on the bonds is payable annually each December 31. The bonds are callable at 101 ( at 101% of face amount), and on January 2, 2019, Prebish called $1,000,000 face amount of the bonds and retired them
A. Determine the price of the Prebish bonds when issued on Janurary 2, 2016?
B. Prepare an amortization schedule for 2016-2020 for the bonds?
C. Ingoring income tax, compute the amount of loss, if any, to be recongized by Prebish as an result of retiring the $1,000,000 of bonds on Janurary 2, 2019, and prepare the journal entry to record the retirement?
Par value of bonds | 1500000 | ||||||
Cash interest annual | 150000 | ||||||
Annuity for 10 yrs at 11% | 5.88923 | ||||||
PVF at 11% fr 10th year | 0.352184 | ||||||
Present value of bonds | 528276 | ||||||
Present value of interest | 883384.5 | ||||||
Issue price | 1411661 | ||||||
Amort chart: | |||||||
Date | Cash int. | Int. expens | Disccount | Unamortized | Book value | ||
Amortized | discount | of bonds | |||||
02.01.16 | 88339 | 1411661 | |||||
31.12.16 | 150000 | 155283 | 5283 | 83056 | 1416944 | ||
31.12.17 | 150000 | 155864 | 5864 | 77192 | 1422808 | ||
31.12.18 | 150000 | 156509 | 6509 | 70683 | 1429317 | ||
31.12.19 | 150000 | 157225 | 7225 | 63458 | 1436542 | ||
31.12.20 | 150000 | 158020 | 8020 | 55438 | 1444562 | ||
Journal entry | |||||||
02.01.19 | Bonds payable Dr. | 1,000,000 | |||||
Loss on redemption Dr. | 57122 | ||||||
Cash account | 1010000 | ||||||
Discount on bonds payayble | 47122 | ||||||
Note: | |||||||
Book value on 31.12.18 of $1000,000 bonds | |||||||
Par value of Bonds | 1,000,000 | ||||||
Less: Unamortized discount | 47122 | ||||||
(70683*10/15) | |||||||
Book value of Bonds | 952,878 | ||||||
Redemption value | 1010000 | ||||||
(10000*101) | |||||||
Loss on redemption | 57,122 | ||||||