In: Accounting
On June 30, 2017, Novak Company issued $4,400,000 face value of 13%, 20-year bonds at $4,731,010, a yield of 12%. Novak uses the effective-interest method to amortize bond premium or discount. The bonds pay semiannual interest on June 30 and December 31.
(1) What amount of interest expense is reported for 2018? (Round answer to 0 decimal places, e.g. 38,548.)
(2) Will the bond interest expense reported in 2018 be the same as, greater than, or less than the amount that would be reported if the straight-line method of amortization were used
(3) Determine the total cost of borrowing over the life of the bond. (Round answer to 0 decimal places, e.g. 38,548.)
(4) Will the total bond interest expense for the life of the bond be greater than, the same as, or less than the total interest expense if the straight-line method of amortization were used?
Par Value of bonds | 4400000 | |||||
Semi annual cash interst (4400000*13%*6/12) | 286000 | |||||
Amort Chart: | ||||||
Date | Cash Int | Int exp | Premium | Unamortized | Balance | |
Amortize | Premium | |||||
30.06.17 | 331010 | 4731010 | ||||
31.12.17 | 286000 | 283861 | 2139 | 328871 | 4728871 | |
30.06.18 | 286000 | 283732 | 2268 | 326603 | 4726603 | |
31.12.18 | 286000 | 283596 | 2404 | 324199 | 4724199 | |
Req 1. | ||||||
Total Interest expense for 2018: | ||||||
30.06.18 | 283732 | |||||
31.12.18 | 283596 | |||||
Total expense | 567328 | |||||
Req 2. | ||||||
Straight line Amort: | ||||||
Cash interest (286000*2) | 572000 | |||||
Less: Premium amortized | 16550.5 | |||||
(331010/40*2) | ||||||
Total Expense | 555449.5 | |||||
Interest expense will be lesser when straight line method is used. | ||||||
Req 3. | ||||||
Total cost of Borrowings: | ||||||
40 payments of $ 286000 | 11440000 | |||||
Par value of bonds | 4400000 | |||||
Total repayments | 15840000 | |||||
Less: Amount borrowed | 4731010 | |||||
Total Interest expenses | 11108990 | |||||
Req 4. | ||||||
The total cost of borrwoing will be same for straight line method as well. | ||||||