Question
In: Accounting
On February 1, 2019, Ellison Co. issued 10 year callable bonds with a face value of...
On February 1, 2019, Ellison Co. issued 10 year callable bonds with a face value of $200,000,000and a stated interest rate of 6.6%, payable semiannually on July 1 and January 1. The bonds were sold to yield 6%.
a. Calculate the issue price of the bonds.
b. Record the issuance on February 1, 2019.
c. Prepare the journal entries for the interest expense and payments for 2019, 2020, 2021, 2022 and 2023. (you will need to prepare amortization schedule)
d. Assume all of the bonds are called on January 1, 2024 at 102. Prepare the journal entry to record the call.
Solutions
Expert Solution
| a) | |||||
| Face Value | $20,00,00,000.00 | ||||
| Semiannual Coupon Rate | 3.30% | ||||
| Semiannual coupon Payment | $66,00,000.00 | ||||
| Rate | 3% | ||||
| Period | 20 | ||||
| Current Price | $20,89,26,484.92 | ||||
| b) | Debit | Credit | |||
| Cash | $20,89,26,484.92 | ||||
| Premium on bonds Payable | $89,26,484.92 | ||||
| Bonds Payable | $20,00,00,000.00 | ||||
| c) | Effective interest amortization table | ||||
| A | B | C | D | E | |
| Semiannual Interest Period-End | Cash Interest Paid [3.3% x $200,000,000] | Bond Interest Expense [3% x Prior (E)] | Premium Amortization[(B) - (A)] | Unamortized Premium[Prior (D) - (C)] | Carrying Value [$200,000,000 + (D)] |
| 02-01-2019 | $89,26,485 | $20,89,26,485 | |||
| 01-07-2019 | $66,00,000 | $62,67,795 | $(3,32,205) | $85,94,279 | $20,85,94,279 |
| 01-01-2020 | $66,00,000 | $62,57,828 | $(3,42,172) | $82,52,108 | $20,82,52,108 |
| 01-07-2020 | $66,00,000 | $62,47,563 | $(3,52,437) | $78,99,671 | $20,78,99,671 |
| 01-01-2021 | $66,00,000 | $62,36,990 | $(3,63,010) | $75,36,661 | $20,75,36,661 |
| 01-07-2021 | $66,00,000 | $62,26,100 | $(3,73,900) | $71,62,761 | $20,71,62,761 |
| 01-01-2022 | $66,00,000 | $62,14,883 | $(3,85,117) | $67,77,644 | $20,67,77,644 |
| 01-07-2022 | $66,00,000 | $62,03,329 | $(3,96,671) | $63,80,973 | $20,63,80,973 |
| 01-01-2023 | $66,00,000 | $61,91,429 | $(4,08,571) | $59,72,402 | $20,59,72,402 |
| 01-07-2023 | $66,00,000 | $61,79,172 | $(4,20,828) | $55,51,574 | $20,55,51,574 |
| 01-01-2024 | $66,00,000 | $61,66,547 | $(4,33,453) | $51,18,122 | $20,51,18,122 |
| 01-07-2024 | $66,00,000 | $61,53,544 | $(4,46,456) | $46,71,665 | $20,46,71,665 |
| 01-01-2025 | $66,00,000 | $61,40,150 | $(4,59,850) | $42,11,815 | $20,42,11,815 |
| 01-07-2025 | $66,00,000 | $61,26,354 | $(4,73,646) | $37,38,170 | $20,37,38,170 |
| 01-01-2026 | $66,00,000 | $61,12,145 | $(4,87,855) | $32,50,315 | $20,32,50,315 |
| 01-07-2026 | $66,00,000 | $60,97,509 | $(5,02,491) | $27,47,824 | $20,27,47,824 |
| 01-01-2027 | $66,00,000 | $60,82,435 | $(5,17,565) | $22,30,259 | $20,22,30,259 |
| 01-07-2027 | $66,00,000 | $60,66,908 | $(5,33,092) | $16,97,167 | $20,16,97,167 |
| 01-01-2028 | $66,00,000 | $60,50,915 | $(5,49,085) | $11,48,082 | $20,11,48,082 |
| 01-07-2028 | $66,00,000 | $60,34,442 | $(5,65,558) | $5,82,524 | $20,05,82,524 |
| 01-01-1991 | $66,00,000 | $60,17,476 | $(5,82,524) | $0 | $20,00,00,000 |
| c) | Account Titles | Debit | Credit | ||
| 01-07-2019 | Interest Expenses | $62,67,795 | |||
| Premium on Bonds Payable | $3,32,205 | ||||
| Cash | $66,00,000 | ||||
| 01-01-2020 | Interest Expenses | $62,57,828 | |||
| Premium on Bonds Payable | $3,42,172 | ||||
| Cash | $66,00,000 | ||||
| 01-07-2020 | Interest Expenses | $62,47,563 | |||
| Premium on Bonds Payable | $3,52,437 | ||||
| Cash | $66,00,000 | ||||
| 01-01-2021 | Interest Expenses | $62,36,990 | |||
| Premium on Bonds Payable | $3,63,010 | ||||
| Cash | $66,00,000 | ||||
| 01-07-2021 | Interest Expenses | $62,26,100 | |||
| Premium on Bonds Payable | $3,73,900 | ||||
| Cash | $66,00,000 | ||||
| 01-01-2022 | Interest Expenses | $62,14,883 | |||
| Premium on Bonds Payable | $3,85,117 | ||||
| Cash | $66,00,000 | ||||
| 01-07-2022 | Interest Expenses | $62,03,329 | |||
| Premium on Bonds Payable | $3,96,671 | ||||
| Cash | $66,00,000 | ||||
| 01-01-2023 | Interest Expenses | $61,91,429 | |||
| Premium on Bonds Payable | $4,08,571 | ||||
| Cash | $66,00,000 | ||||
| 01-07-2023 | Interest Expenses | $61,79,172 | |||
| Premium on Bonds Payable | $4,20,828 | ||||
| Cash | $66,00,000 | ||||
| 01-01-2024 | Interest Expenses | $61,66,547 | |||
| Premium on Bonds Payable | $4,33,453 | ||||
| Cash | $66,00,000 | ||||
| d) | |||||
| 01-01-2024 | Bonds Payable | $20,00,00,000 | |||
| Premium on Bonds Payable | $51,18,122 | ||||
| Gain on Redemption of Bonds | 11,18,121.70 | ||||
| Cash | $20,40,00,000.00 | ||||
ekkarill92 answered 1 year agoRelated Solutions
On February 1, 2019, Ellison Co. issued nine-year callable bonds with a face value of $250,000,000...
On February 1, 2019, Ellison Co. issued nine-year callable bonds
with a face value of $250,000,000 and a stated interest rate of
8.5%, payable semiannually on July 1 and January 1. The bonds were
sold to yield 8%. Table values are:
a. Calculate the issue price of the bonds.
b. Record the issuance on February 1, 2019.
c. Prepare the journal entries for the interest expense and
payments for 2019, 2020, 2021, 2022 and 2023. (you will need to
prepare...
1. On February 1, 2016, Ellison Co. issued eight-year bonds with a face value of $10,000,000...
1. On February 1, 2016, Ellison Co. issued eight-year bonds with
a face value of $10,000,000 and a stated interest rate of 4%,
payable semiannually on July 1 and January The bonds were sold to
yield is 6%. What is the issuance price of the bond? Record the
journal entries for February 2016 and issuance at July 1, 2016.
2. Using the information above, assume that the bonds issued by
Ellison Co. are convertible with each $1,000 convertible into 25...
1. On February 1, 2018, Ellison Co. issued eight-year bonds with a face value of $10,000,000...
1. On February 1, 2018, Ellison Co. issued eight-year bonds with
a face value of $10,000,000 and a stated interest rate of 7%,
payable semiannually on July 1 and January 1. The bonds were sold
to yield 8%. The bonds are callable at 101 and convertible.
The issue price of the bonds is
Record the journal entries for February 2018 at issuance and
July 1.
2. Using the information above, assume that the bonds issued by
Ellison Co. are convertible...
On January 1, 2014, Ellison Co. issued eight-year bonds with a face value of $3,000,000 and...
On January 1, 2014, Ellison Co. issued eight-year bonds with a
face value of $3,000,000 and a stated interest rate of 6%, payable
semiannually on June 30 and December 31. The bonds were sold to
yield 8%. Table values are:
Present value of 1 for 8 periods at 6%
.627
Present value of 1 for 8 periods at 8%
.540
Present value of 1 for 16 periods at
3% .623
Present value of 1 for 16 periods at
4% .534...
On January 1, 2018, Ellison Co. issued 9 year bonds with a face value of $250,000,000...
On January 1, 2018, Ellison Co. issued 9 year bonds with a face
value of $250,000,000 and a stated interest rate of 7.5%, payable
semiannually on July 1 and January 1. The bonds were sold to yield
8%.
a. The issue price of the bonds is
b. Record the issuance on January 1, 2018.
c. Prepare the journal entries for the interest expense and
payments for 2018, 2019, 2020, 2021 and 2022.
On January 1, 2018 Ellison Co. issued eight-year bonds with a face value of $100,000,000 payable...
On January 1, 2018 Ellison Co. issued eight-year bonds with a
face value of $100,000,000 payable semiannually on June 30 and
December 31. The bonds are callable at 101. Coupon rate is
8% Market rate is 6%
a) What is the issue price of the bonds
b) Prepare an amortization table using the effective interest
rate method for the eight years of the bonds.
c) Prepare the journal entries for the interest payments on June
30, 2018 and December 31,...
(TCO D) On January 1, 2010, Ellison Co. issued 8-year bonds with a face value of...
(TCO D) On January 1, 2010, Ellison Co. issued 8-year bonds with
a face value of $1,000,000 and a stated interest rate of 6%,
payable semiannually on June 30 and December 31. The bonds were
sold to yield 12%. Table values are:
Present value of 1 for 10 periods at
10%
.386
Present value of 1 for 10 periods at 12%
.322
Present value of 1 for 20 periods at 5%
.377
Present value of 1 for 20 periods at...
On January 1, 2015, Xeon Co. issued 15-year callable and convertible bonds with a face value...
On January 1, 2015, Xeon Co. issued 15-year callable and
convertible bonds with a face value of $2,000,000 and a stated
interest rate of 10%, payable semiannually on July 1 and January 1.
The bonds were sold to yield 12%.
Calculate the issue price of the bond in dollars
Calculate the issue price of the bonds as a percentage
Make the journal entry to record the issuance of the bond on
January 1, 2015
Prepare the amortization table for the...
On January 1, 2019 the Kiner Co. issued three-year bonds with a face value of $68,700...
On January 1, 2019 the Kiner Co. issued three-year bonds with a
face value of $68,700 and a stated interest rate of 15.5%. Interest
is payable quarterly. The bonds were sold to yield 16%. Calculate
the issues price of the bonds. Show your final answer
and show all the work to support your answer. Prepare the bond
amortization table using the format covered in class.
On January 1, 2015, Rex Co. issued 10-year bonds with a face value of $5,000,000 and...
On January 1, 2015, Rex Co. issued 10-year bonds with a face
value of $5,000,000 and a stated interest rate of 12%, payable
semiannually on June 30 and December 31. The bonds were sold to
yield 10%.
Calculate the issue price of the bond in dollars
Calculate the issue price of the bonds as a percentage
Make the journal entry to record the issuance of the bond on
January 1, 2015
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Q/ Draw the flow diagram of Stop-and-Wait protocol in the following scenario Frame 0 is sent,...
- Read the Case Study below and answer the questions that follow Microsoft Xbox 360 When Microsoft...
- ITT-270 IPv6 Stateful Autoconfig, Static and Default Routing, OSPF Guide Directions:This assignment will configure IPv6. To...
- scenario analysis is the most commonly used technique for analysing risk.By citing a project that you...
- A survey of the mean number of cents off that coupons give was conducted by randomly...
- You borrow $29,000 to buy a car. You plan to payoff the car within 6 years...
- 1) What responsibility do treasury professionals typically have in regards to budgets? a. Treasury professionals use...
ADVERTISEMENT