In: Accounting
Instructions:
Prepare the entry to record the issuance of the bonds and warrant
2.
The Cinci Company issues $100,000, 10% bonds at 103 on April 1, 2020. The bonds are dated January 1, 2020 and mature six years from that date. Straight-line amortization is used. Interest is paid annually each December 31. Compute the bond carrying value as of December 31, 2023.
Answer
$_______________
Question 1
Computation of Fair Value Proportions:
Total Fair Value of bond = 96 + (2 X 50) = 196
Proportion for Bond part = 96/196
Proportion for warrant part = 50/196
Appropriation of proceeds:
Total Proceeds = 300 X $1000 X 98 = $ 29,400,000
Bond part = $29,400,000 x 96/196 = $ 14,400,000
Warrant Part = $29,400,000 x 50/196 = $ 7,500,000
Journal Entry: Dr Cr
Bank $ 29,400,000
Bonds payable A/c $ 14,400,000
Warrants A/c $ 7,500,000
Question 2
No of month for amortization = 6 X 12 = 72
Month from April 1,2020 to December 31,2023 = 3 X 12 + 9 = 45
Bond issue price = 100,000 X 1.03 = 103,000
Premium on bonds payable = 103,000 - 100,000 = $ 3,000
Amortized premium = 3,000 X 45 / 72 = $ 1,875
Unamortized premium = 3,000 - 1,875 = $ 1,125
Carrying value on December 31,2023 = 100,000 + 1,125 = $ 101,125