In: Accounting
| On January 1st 2018 the Black Panther Company issued (sold) $800,000 10 year 6% bonds to yield 8% | ||||||
| These bonds pay interest on July 1 and January 1 each year. | ||||||
| Each of these $1000 par bonds could be converted into 20 shares of Black Panther common stock | ||||||
| a) make the journal entry Black Panther makes when they issue the bonds. | ||||||
| b) make the journal entry Black Panther makes when it makes the first interest payment on July 1 2018 | ||||||
| c) make the adjusting journal entry Black Panther makes on December 31, 2018 | ||||||
| d) make the journal entry Black Panther makes on January 1st 2019 when it makes its second interest payment | ||||||
| e) On January 2nd 2019 the bondholders converted their bonds into common stock of Black Panther | ||||||
| On January 2nd Black Panther's $5 par stock had a market value of $54. | ||||||
| Make the Black Panther journal entry when the bonds are converted into common stock | ||||||
| Instead of converting the bonds; Black Panther retired the bonds on January 2nd 2019 by paying $785,000 | ||||||
| What gain or loss did Black Panther show on the retirement of the bonds? | ||||||
| (make sure you tell me if it is a gain or loss) | ||||||
| Par value of bonds | 800000 | ||||||
| Semi Annual interest (800000*6%*6/12) | 24000 | ||||||
| Anuity PVF at 4% for 20 periods | 13.59033 | ||||||
| PVF at 4% for 20th period | 0.45639 | ||||||
| Present value of maturity value | 365112 | ||||||
| Present value of interest | 326167.9 | ||||||
| Issue price | 691279.9 | ||||||
| Amort chart | |||||||
| Date | Cash Int | Int expense | Discount | Unamort | Book value | ||
| Amortize | Discount | at beginning | |||||
| 01.01.18 | 108720 | 691280 | |||||
| 01.07.18 | 24000 | 27651 | 3651 | 105069 | 694931 | ||
| 01.01.19 | 24000 | 27797 | 3797 | 101272 | 698728 | ||
| Journal entries: | |||||||
| Date | Accounts title and explanation | Debit $ | Credit $ | ||||
| 01.01.18 | Cash account Dr. | 691280 | |||||
| Discount on bonds payable Dr. | 108720 | ||||||
| Bonds payable | 800000 | ||||||
| 01.07.18 | Interest expense Ddr. | 27651 | |||||
| Cash account | 24000 | ||||||
| Discount on bonds payable | 3651 | ||||||
| 31.12.18 | Interest expense Ddr. | 27797 | |||||
| Interest payable | 24000 | ||||||
| Discount on bonds payable | 3797 | ||||||
| 01.01.19 | Interest payable Dr. | 24000 | |||||
| Cash account | 24000 | ||||||
| 02.01.19 | Bonds payable Dr. | 800000 | |||||
| Discount on bonds payable | 101272 | ||||||
| Common Stock Capital (800*20*5) | 80000 | ||||||
| Additional paid in capital-Common | 618728 | ||||||
| Or | |||||||
| 02.01.19 | Bonds payable Dr. | 800000 | |||||
| Loss on retirement of bonds Dr. | 86272 | ||||||
| Cassh account | 785000 | ||||||
| Discount on bonds payable | 101272 | ||||||
| Loss on retirement of bonds: 86272 | |||||||