In: Accounting
The following transactions were completed by Winklevoss Inc., whose fiscal year is the calendar year:
2016 | ||
July | 1 | Issued $71,100,000 of 20-year, 12% callable bonds dated July 1, 2016, at a market (effective) rate of 14%, receiving cash of $61,621,133. Interest is payable semiannually on December 31 and June 30. |
Oct. | 1 | Borrowed $250,000 by issuing a six-year, 5% installment note to Nicks Bank. The note requires annual payments of $49,254, with the first payment occurring on September 30, 2017. |
Dec. | 31 | Accrued $3,125 of interest on the installment note. The interest is payable on the date of the next installment note payment. |
31 | Paid the semiannual interest on the bonds. The bond discount amortization of $236,972 is combined with the semiannual interest payment. | |
31 | Closed the interest expense account. | |
2017 | ||
June | 30 | Paid the semiannual interest on the bonds. The bond discount amortization of $236,972 is combined with the semiannual interest payment. |
Sept. | 30 | Paid the annual payment on the note, which consisted of interest of $12,500 and principal of $36,754. |
Dec. | 31 | Accrued $2,666 of interest on the installment note. The interest is payable on the date of the next installment note payment. |
31 | Paid the semiannual interest on the bonds. The bond discount amortization of $236,972 is combined with the semiannual interest payment. | |
31 | Closed the interest expense account. | |
2018 | ||
June | 30 | Recorded the redemption of the bonds, which were called at 98. The balance in the bond discount account is $8,530,979 after payment of interest and amortization of discount have been recorded. (Record the redemption only.) |
Sept. | 30 | Paid the second annual payment on the note, which consisted of interest of $10,662 and principal of $38,592. |
Required:
1. | Journalize the entries to record the foregoing transactions. Round all amounts to the nearest dollar. Be sure to include the year in the date for the entries. Refer to the Chart of Accounts for exact wording of account titles. |
2. | Indicate the amount of the interest expense in (a) 2016 and (b) 2017. |
3. | Determine the carrying amount of the bonds as of December 31, 2017. |
the question ssays to use exact wordings of chart of accounts. since i don't have it I have used my own wordings. Pleas change them according to the chart provided to you
1.
2016 | ||||
Jul-01 | Cash A/c | Dr | 61,621,133 | |
Discount on Bonds A/c | Dr | 9,478,867 | ||
To 12% Callable Bonds A/c | 71,100,000 | |||
Oct-01 | Cash A/c | Dr | 250,000 | |
To 5% Note Payable A/c | 250,000 | |||
Dec-31 | Interest on Note Payable A/c | Dr | 3,125 | |
To Interest Payable on Notes A/c | 3,125 | |||
Dec-31 | Interest on Bonds A/c | Dr | 4,502,972 | |
To Cash A/C | 4,266,000 | |||
To Discount on Bonds A/c | 236,972 | |||
Dec-31 | Income summary A/c | Dr | 4,506,097 | |
To Interest on Note Payable A/c | 3,125 | |||
To Interest on Bonds A/c | 4,502,972 | |||
2017 | ||||
Jun-30 | Interest on Bonds A/c | Dr | 4,502,972 | |
To Cash A/C | 4,266,000 | |||
To Discount on Bonds A/c | 236,972 | |||
Sep-01 | 5% Note Payable A/c | Dr | 36,754 | |
Interest Payable on Note A/c | Dr | 3,125 | ||
Interest on Note Payable A/c | Dr | 9,375 | ||
To Cash A/c | 49,254 | |||
Dec-31 | Interest on Note Payable A/c | Dr | 2,166 | |
To Interest Payable on Notes A/c | 2,166 | |||
Dec-31 | Interest on Bonds A/c | Dr | 4,502,972 | |
To Cash A/C | 4,266,000 | |||
To Discount on Bonds A/c | 236,972 | |||
Dec-31 | Income summary A/c | Dr | 9,017,485 | |
To Interest on Note Payable A/c | 11,541 | |||
To Interest on Bonds A/c | 9,005,944 | |||
2018 | ||||
Jun-30 | 12% Callable Bonds A/c | Dr | 71,100,000 | |
Loss on redemption A/c | Dr | 7,108,979 | ||
To Cash A/c | 69,678,000 | |||
To Discount on Bonds A/c | 8,530,979 | |||
Sep-30 | 5% Note Payable A/c | Dr | 38,592 | |
Interest Payable on Note A/c | Dr | 2,166 | ||
Interest on Note Payable A/c | Dr | 8,496 | ||
To Cash A/c | 49,254 |
Interest on bonds= | 71100000*12%/2 | |
4,266,000 | ||
Add: Amortisation value | 236,972 | |
Total Interest | 4,502,972 |
Value of Bonds | 71,100,000 |
Par Value | 100 |
No of bonds issued | 711,000 |
Called at | 98 |
Value at which redeemed | 69,678,000 |
Value of bonds | 71,100,000 |
Balance in bond discount a/c | 8,530,979 |
Carrying value | 62,569,021 |
Loss on redemption | 7,108,979 |
2.
Interest Expense | 2016 | 2017 |
On Bonds | 4,502,972 | 9,005,944 |
On Note Payable | 3,125 | 11,541 |
4,506,097 | 9,017,485 |
3.
Value of Bonds | 71,100,000 |
Balance in discount on bonds A/c as on dec 31 2017 | 8,767,951 |
Carrying amount as on dec 31 2017 | 62,332,049 |