In: Accounting
| 
 Bonds Payable (6%)  | 
 $600,000  | 
| 
 Discount on Bonds Payable  | 
 50,000  | 
The bonds mature on 12/31/28. Straight-line amortization is used.
If 60% of the bonds are retired at 104 on January 1, 2025, what is the gain or loss on early extinguishment?
Answer
$_______________
2.
On January 1, 2020, Scottsdale Company issued its 12% bonds in the face amount of $3,000,000, which mature on January 1, 2030. The bonds were issued for $$3,805,200 to yield 8%. Scottsdale uses the effective-interest method of amortizing bond premium. Interest is payable annually on December 31. The 12/31/23 Premium on Bond Payable balance is:
Answer
$_______________
1.
Bonds Payable =$600000
Discount on Bonds Payable = $50000
Time left to maturity of Bonds = 6 years
Straight line amortization = $50000/6 = $8333
Discount on Bond payable as on January 1, 2025 = $50000 - $8333*2 = $50000 - $16667 = $33333
Book Value of Bond as on January 1, 2025 = Bonds Payable - Discount on Bond payable as on January 1, 2025
= $600000 - $33333 = $566667
Book Value of Bonds retired as on January 1, 2025 = Total Book Value of Bond as on January 1, 2025*60% = $566667*60% = $340000
Cash paid to retire bonds as on January 1, 2025 = $360000 * 104% = $374400
Loss on early extinguishment = Cash paid to retire bonds as on January 1, 2025 - Book Value of Bonds retired as on January 1, 2025
= $374400- $340000= $34400
Answer: $34400
2.
Interest payment = 3000000 * 12% = 360000
Effective method
Interest expenses = Bond book value at the beginning * market int. Rate
Dec 31, 20 = Interest expenses = 3805200 * 8% = 304416
Amortization on premium = Interest payment - Interest expenses
Bond premium balance = Bond premium beginning balance - Amortization on premium
Bond book value = Beginning book value - Amortization on premium
| 
 Date  | 
 Interest payment  | 
 Interest expenses  | 
 Amortization on premium  | 
 Bond premium balance  | 
 Bond book value  | 
| 
 2020, Jan 1  | 
 805200  | 
 3805200  | 
|||
| 
 Dec 31, 20  | 
 360000  | 
 304416  | 
 55584  | 
 749616  | 
 3749616  | 
| 
 Dec 31, 21  | 
 360000  | 
 299969  | 
 60031  | 
 689585  | 
 3689585  | 
| 
 Dec 31, 22  | 
 360000  | 
 295167  | 
 64833  | 
 624752  | 
 3624752  | 
| 
 Dec 31, 23  | 
 360000  | 
 289980  | 
 70020  | 
 554732  | 
 3554732  | 
Calculation example for Dec 31, 2020
Interest expenses = Bond book value at the beginning * market int. Rate
Dec 31, 20 = Interest expenses = 3805200 * 8% = 304416
Amortization on premium = Interest payment - Interest expenses
360000 - 304416 = 55584
Bond premium balance = Bond premium beginning balance - Amortization on premium
805200 - 55584 = 749616
Bond book value = Beginning book value - Amortization on premium
3805200 - 55584 = 3749616
Ans:
The 12/31/23 Premium on Bond Payable balance is: $554732