Question

Saverin Inc. produces and sells outdoor equipment. On July 1, 2016, Saverin Inc. issued $11,300,000 of 10-year, 11% bonds at a market (effective) interest rate of 9%, receiving cash of $12,769,867. Interest on the bonds is payable semiannually on December 31 and June 30. The fiscal year of the company is the calendar year.

Required:

1.	Journalize the entry to record the amount of cash proceeds from the issuance of the bonds on July 1, 2016.*
2.	Journalize the entries to record the following:* a. The first semiannual interest payment on December 31, 2016, and the amortization of the bond premium, using the straight-line method. (Round to the nearest dollar.) b. The interest payment on June 30, 2017, and the amortization of the bond premium, using the straight-line method. (Round to the nearest dollar.)
3.	Determine the total interest expense for 2016.
4.	Will the bond proceeds always be greater than the face amount of the bonds when the contract rate is greater than the market rate of interest?
5.	Compute the price of $12,769,867 received for the bonds by using the tables shown in Present Value Tables. (Round 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.

Present Value Tables

Two present value tables are provided: Present Value of $1 at Compound Interest Due in n Periods and Present Value of Ordinary Annuity of $1 per Period. Use them as directed in the problem requirements.

Present Value of $1 at Compound Interest Due in n Periods
Periods	4.0%	4.5%	5%	5.5%	6%	6.5%	7%
1	0.96154	0.95694	0.95238	0.94787	0.94340	0.93897	0.93458
2	0.92456	0.91573	0.90703	0.89845	0.89000	0.88166	0.87344
3	0.88900	0.87630	0.86384	0.85161	0.83962	0.82785	0.81630
4	0.85480	0.83856	0.82270	0.80722	0.79209	0.77732	0.76290
5	0.82193	0.80245	0.78353	0.76513	0.74726	0.72988	0.71299
6	0.79031	0.76790	0.74622	0.72525	0.70496	0.68533	0.66634
7	0.75992	0.73483	0.71068	0.68744	0.66506	0.64351	0.62275
8	0.73069	0.70319	0.67684	0.65160	0.62741	0.60423	0.58201
9	0.70259	0.67290	0.64461	0.61763	0.59190	0.56735	0.54393
10	0.67556	0.64393	0.61391	0.58543	0.55839	0.53273	0.50835
11	0.64958	0.61620	0.58468	0.55491	0.52679	0.50021	0.47509
12	0.62460	0.58966	0.55684	0.52598	0.49697	0.46968	0.44401
13	0.60057	0.56427	0.53032	0.49856	0.46884	0.44102	0.41496
14	0.57748	0.53997	0.50507	0.47257	0.44230	0.41410	0.38782
15	0.55526	0.51672	0.48102	0.44793	0.41727	0.38883	0.36245
16	0.53391	0.49447	0.45811	0.42458	0.39365	0.36510	0.33873
17	0.51337	0.47318	0.43630	0.40245	0.37136	0.34281	0.31657
18	0.49363	0.45280	0.41552	0.38147	0.35034	0.32189	0.29586
19	0.47464	0.43330	0.39573	0.36158	0.33051	0.30224	0.27651
20	0.45639	0.41464	0.37689	0.34273	0.31180	0.28380	0.25842
21	0.43883	0.39679	0.35894	0.32486	0.29416	0.26648	0.24151
22	0.42196	0.37970	0.34185	0.30793	0.27751	0.25021	0.22571
23	0.40573	0.36335	0.32557	0.29187	0.26180	0.23494	0.21095
24	0.39012	0.34770	0.31007	0.27666	0.24698	0.22060	0.19715
25	0.37512	0.33273	0.29530	0.26223	0.23300	0.20714	0.18425
26	0.36069	0.31840	0.28124	0.24856	0.21981	0.19450	0.17220
27	0.34682	0.30469	0.26785	0.23560	0.20737	0.18263	0.16093
28	0.33348	0.29157	0.25509	0.22332	0.19563	0.17148	0.15040
29	0.32065	0.27902	0.24295	0.21168	0.18456	0.16101	0.14056
30	0.30832	0.26700	0.23138	0.20064	0.17411	0.15119	0.13137
31	0.29646	0.25550	0.22036	0.19018	0.16425	0.14196	0.12277
32	0.28506	0.24450	0.20987	0.18027	0.15496	0.13329	0.11474
33	0.27409	0.23397	0.19987	0.17087	0.14619	0.12516	0.10723
34	0.26355	0.22390	0.19035	0.16196	0.13791	0.11752	0.10022
35	0.25342	0.21425	0.18129	0.15352	0.13011	0.11035	0.09366
40	0.20829	0.17193	0.14205	0.11746	0.09722	0.08054	0.06678
45	0.17120	0.13796	0.11130	0.08988	0.07265	0.05879	0.04761
50	0.14071	0.11071	0.08720	0.06877	0.05429	0.04291	0.03395

Present Value of Ordinary Annuity of $1 per Period
Periods	4.0%	4.5%	5%	5.5%	6%	6.5%	7%
1	0.96154	0.95694	0.95238	0.94787	0.94340	0.93897	0.93458
2	1.88609	1.87267	1.85941	1.84632	1.83339	1.82063	1.80802
3	2.77509	2.74896	2.72325	2.69793	2.67301	2.64848	2.62432
4	3.62990	3.58753	3.54595	3.50515	3.46511	3.42580	3.38721
5	4.45182	4.38998	4.32948	4.27028	4.21236	4.15568	4.10020
6	5.24214	5.15787	5.07569	4.99553	4.91732	4.84101	4.76654
7	6.00205	5.89270	5.78637	5.68297	5.58238	5.48452	5.38929
8	6.73274	6.59589	6.46321	6.33457	6.20979	6.08875	5.97130
9	7.43533	7.26879	7.10782	6.95220	6.80169	6.65610	6.51523
10	8.11090	7.91272	7.72173	7.53763	7.36009	7.18883	7.02358
11	8.76048	8.52892	8.30641	8.09254	7.88687	7.68904	7.49867
12	9.38507	9.11858	8.86325	8.61852	8.38384	8.15873	7.94269
13	9.98565	9.68285	9.39357	9.11708	8.85268	8.59974	8.35765
14	10.56312	10.22283	9.89864	9.58965	9.29498	9.01384	8.74547
15	11.11839	10.73955	10.37966	10.03758	9.71225	9.40267	9.10791
16	11.65230	11.23402	10.83777	10.46216	10.10590	9.76776	9.44665
17	12.16567	11.70719	11.27407	10.86461	10.47726	10.11058	9.76322
18	12.65930	12.15999	11.68959	11.24607	10.82760	10.43247	10.05909
19	13.13394	12.59329	12.08532	11.60765	11.15812	10.73471	10.33560
20	13.59033	13.00794	12.46221	11.95038	11.46992	11.01851	10.59401
21	14.02916	13.40472	12.82115	12.27524	11.76408	11.28498	10.83553
22	14.45112	13.78442	13.16300	12.58317	12.04158	11.53520	11.06124
23	14.85684	14.14777	13.48857	12.87504	12.30338	11.77014	11.27219
24	15.24696	14.49548	13.79864	13.15170	12.55036	11.99074	11.46933
25	15.62208	14.82821	14.09394	13.41393	12.78336	12.19788	11.65358
26	15.98277	15.14661	14.37519	13.66250	13.00317	12.39237	11.82578
27	16.32959	15.45130	14.64303	13.89810	13.21053	12.57500	11.98671
28	16.66306	15.74287	14.89813	14.12142	13.40616	12.74648	12.13711
29	16.98371	16.02189	15.14107	14.33310	13.59072	12.90749	12.27767
30	17.29203	16.28889	15.37245	14.53375	13.76483	13.05868	12.40904
31	17.58849	16.54439	15.59281	14.72393	13.92909	13.20063	12.53181
32	17.87355	16.78889	15.80268	14.90420	14.08404	13.33393	12.64656
33	18.14765	17.02286	16.00255	15.07507	14.23023	13.45909	12.75379
34	18.41120	17.24676	16.19290	15.23703	14.36814	13.57661	12.85401
35	18.66461	17.46101	16.37419	15.39055	14.49825	13.68696	12.94767
40	19.79277	18.40158	17.15909	16.04612	15.04630	14.14553	13.33171
45	20.72004	19.15635	17.77407	16.54773	15.45583	14.48023	13.60552
50	21.48218	19.76201	18.25593	16.93152	15.76186	14.72452	13.80075

Chart of Accounts

CHART OF ACCOUNTS
Saverin Inc.
General Ledger
ASSETS 110 Cash 111 Petty Cash 121 Accounts Receivable 122 Allowance for Doubtful Accounts 126 Interest Receivable 127 Notes Receivable 131 Merchandise Inventory 141 Office Supplies 142 Store Supplies 151 Prepaid Insurance 191 Land 192 Store Equipment 193 Accumulated Depreciation-Store Equipment 194 Office Equipment 195 Accumulated Depreciation-Office Equipment LIABILITIES 210 Accounts Payable 221 Salaries Payable 231 Sales Tax Payable 232 Interest Payable 241 Notes Payable 251 Bonds Payable 252 Discount on Bonds Payable 253 Premium on Bonds Payable EQUITY 311 Common Stock 312 Paid-In Capital in Excess of Par-Common Stock 315 Treasury Stock 321 Preferred Stock 322 Paid-In Capital in Excess of Par-Preferred Stock 331 Paid-In Capital from Sale of Treasury Stock 340 Retained Earnings 351 Cash Dividends 352 Stock Dividends 390 Income Summary	REVENUE 410 Sales 610 Interest Revenue 611 Gain on Redemption of Bonds EXPENSES 510 Cost of Merchandise Sold 515 Credit Card Expense 516 Cash Short and Over 521 Sales Salaries Expense 522 Office Salaries Expense 531 Advertising Expense 532 Delivery Expense 533 Repairs Expense 534 Selling Expenses 535 Rent Expense 536 Insurance Expense 537 Office Supplies Expense 538 Store Supplies Expense 541 Bad Debt Expense 561 Depreciation Expense-Store Equipment 562 Depreciation Expense-Office Equipment 590 Miscellaneous Expense 710 Interest Expense 711 Loss on Redemption of Bonds

Journal

1. and 2. Journalize the entries to record the transactions. Be sure to include the year in the date for the entries. Refer to the Chart of Accounts for exact wording of account titles.

PAGE 10

JOURNAL

	DATE	DESCRIPTION	POST. REF.	DEBIT	CREDIT
1
2
3
4
5
6
7
8
9

Final Questions

3. Determine the total interest expense for 2016.

4. Will the bond proceeds always be greater than the face amount of the bonds when the contract rate is greater than the market rate of interest?

Yes

No

5. Compute the price of $12,769,867 received for the bonds by using the tables shown in Present Value Tables. (Round to the nearest dollar.)

Present value of the face amount
Present value of the semiannual interest payments
Price received for the bonds

Answer 1

1. Entry to record the amount of cash proceeds from the issuance of the bonds on July 1, 2016

Year	Particulars	L.F	Debit ($)	Credit ($)
2016
Jul-01	Cash		12,769,867
	Unamortized Bond Premium			1,469,867
	Bond payable			11,300,000
	(for bond issued for 10 years)

2. Journal entries to record the interest expense is as shown below:

Year	Particulars	L.F	Debit ($)	Credit ($)
2016
Dec-31	Interest expense		548,007
	Unamortized Bond Premium (1,469,867/20)		73,493
	Cash (11,300,000*11%*6/12)			621,500
	(For interest paid on 11% bonds and amortization of premium)
Year	Particulars	L.F	Debit ($)	Credit ($)
2017
Jun-31	Interest expense		548,007
	Unamortized Bond Premium (1,469,867/20)		73,493
	Cash (11,300,000*11%*6/12)			621,500
	(For interest paid on 11% bonds and amortization of premium)

3. Total interest expense for 2016 is:

Total bond interest expense over life of bonds:
Amount repaid:
20	payments of	621,500	12,430,000
Par value at maturity			11,300,000
Total repaid			23,730,000
Less amount borrowed			12,769,867
Total bond interest expense			$ 10,960,133

4. Yes the bond proceeds will always be greater than the face amount of the bonds when the contract rate is greater than the market rate of interest.

5. Price of $12,769,867 received for the bonds by using the tables shown in Present Value Tables is as calculated below:

Table value are based on:
n=20
i= 4.5%
Cash Flow	Table Value	Amount	Present Value
Par (maturity value)	0.41464	11,300,000	4,685,432
Interest (annuity)	13.00794	621,500	8,084,435
			12,769,867