Face value of the bond | 270000 | |
Coupon rate | 10% | |
Year to maturity | 10 | |
Payment frequency | Semi-annual | |
Interest Payament | 270,000 * 10% * 1/2 | 13,500 |
1. Market rate is 6%
Issue price of the bond = | [PV of interest payament ] + [ PV of bond repayment] |
Issue price of the bond = | [Pv of annuity facotr at 3% (i.e. 6% *1/ 2 because of semi-annual payment) where n= 20 (10 year *2 payement frequency in a year)] + [PV for 20 th n at 3%] |
Issue price of the bond = | [ 13500 * PVOA at 3% for 20 ] + [ 270000 * PV at 3% for 20th] |
Issue price of the bond = | [ 13500 * 14.8775 ] + [ 270000 * 0.5537] |
Issue price of the bond = | 350,345 |
Journal | ||
Cash/ Bank A/c | 350,345 | |
TO Bond repayable A/c | 270000 | |
To premium on bond payable A/c (270,000-350345) | 80,345 | |
(bond issued above the face value i.e. premium) |
Working
Year | Interest | PV @ 3% | PV |
1 | 13500 | 0.9709 | 13107 |
2 | 13500 | 0.9426 | 12725 |
3 | 13500 | 0.9151 | 12354 |
4 | 13500 | 0.8885 | 11995 |
5 | 13500 | 0.8626 | 11645 |
6 | 13500 | 0.8375 | 11306 |
7 | 13500 | 0.8131 | 10977 |
8 | 13500 | 0.7894 | 10657 |
9 | 13500 | 0.7664 | 10347 |
10 | 13500 | 0.7441 | 10045 |
11 | 13500 | 0.7224 | 9753 |
12 | 13500 | 0.7014 | 9469 |
13 | 13500 | 0.6810 | 9193 |
14 | 13500 | 0.6611 | 8925 |
15 | 13500 | 0.6419 | 8665 |
16 | 13500 | 0.6232 | 8413 |
17 | 13500 | 0.6050 | 8168 |
18 | 13500 | 0.5874 | 7930 |
19 | 13500 | 0.5703 | 7699 |
20 | 13500 | 0.5537 | 7475 |
20 | 270000 | 0.5537 | 149492 |
(any diff. is due to found off) | 350338 |
2. Market rate is 10%
Issue price of the bond = | [PV of interest payament ] + [ PV of bond repayment] |
Issue price of the bond = | [Pv of annuity facotr at 5% (i.e. 10% *1/ 2 because of semi-annual payment) where n= 20 (10 year *2 payement frequency in a year)] + [PV for 20 th n at 5%] |
Issue price of the bond = | [ 13500 * PVOA at 5% for 20 ] + [ 270000 * PV at 5% for 20th] |
Issue price of the bond = | [ 13500 * 12.462 ] + [ 270000 * 0.3769] |
Issue price of the bond = | 270,000 |
Journal | ||
Cash/ Bank A/c | 270,000 | |
TO Bond repayable A/c | 270000 | |
(bond issued at par i.e. at face value) |
Year | Interest | PV @ 5% | PV |
1 | 13500 | 0.9524 | 12857 |
2 | 13500 | 0.9070 | 12245 |
3 | 13500 | 0.8638 | 11662 |
4 | 13500 | 0.8227 | 11106 |
5 | 13500 | 0.7835 | 10578 |
6 | 13500 | 0.7462 | 10074 |
7 | 13500 | 0.7107 | 9594 |
8 | 13500 | 0.6768 | 9137 |
9 | 13500 | 0.6446 | 8702 |
10 | 13500 | 0.6139 | 8288 |
11 | 13500 | 0.5847 | 7893 |
12 | 13500 | 0.5568 | 7517 |
13 | 13500 | 0.5303 | 7159 |
14 | 13500 | 0.5051 | 6818 |
15 | 13500 | 0.4810 | 6494 |
16 | 13500 | 0.4581 | 6185 |
17 | 13500 | 0.4363 | 5890 |
18 | 13500 | 0.4155 | 5610 |
19 | 13500 | 0.3957 | 5342 |
20 | 13500 | 0.3769 | 5088 |
20 | 270000 | 0.3769 | 101760 |
270000 |
3. Market rate is 14%
Issue price of the bond = | [PV of interest payament ] + [ PV of bond repayment] |
Issue price of the bond = | [Pv of annuity facotr at 7% (i.e. 14% *1/ 2 because of semi-annual payment) where n= 20 (10 year *2 payement frequency in a year)] + [PV for 20 th n at 7%] |
Issue price of the bond = | [ 13500 * PVOA at 7% for 20 ] + [ 270000 * PV at 7% for 20th] |
Issue price of the bond = | [ 13500 * 10.5940 ] + [ 270000 * 0.2584] |
Issue price of the bond = | 212,787 |
Journal | ||
Cash/ Bank A/c | 212,787 | |
Discount on bond issue A/c (270,000 - 212,787) | 57,213 | |
TO Bond repayable A/c | 270000 | |
(bond issued at discout i.e. at lower than face value) |
Year | Interest | PV @ 7% | PV |
1 | 13500 | 0.9346 | 12617 |
2 | 13500 | 0.8734 | 11791 |
3 | 13500 | 0.8163 | 11020 |
4 | 13500 | 0.7629 | 10299 |
5 | 13500 | 0.7130 | 9625 |
6 | 13500 | 0.6663 | 8996 |
7 | 13500 | 0.6227 | 8407 |
8 | 13500 | 0.5820 | 7857 |
9 | 13500 | 0.5439 | 7343 |
10 | 13500 | 0.5083 | 6863 |
11 | 13500 | 0.4751 | 6414 |
12 | 13500 | 0.4440 | 5994 |
13 | 13500 | 0.4150 | 5602 |
14 | 13500 | 0.3878 | 5236 |
15 | 13500 | 0.3624 | 4893 |
16 | 13500 | 0.3387 | 4573 |
17 | 13500 | 0.3166 | 4274 |
18 | 13500 | 0.2959 | 3994 |
19 | 13500 | 0.2765 | 3733 |
20 | 13500 | 0.2584 | 3489 |
20 | 270000 | 0.2584 | 69773 |
any diff. is due to round off | 212792 |
PROBLEMS Problem 14-1A Calculating bond prices and recording issuance with journal entries LO3,5,6 CHECK FIGURES: 1a....
Problem 14-7AA Computing bond price and recording issuance LO C2 Hartford Research issues bonds dated January 1 that pay interest semiannually on June 30 and December 31. The bonds have a $25,000 par value and an annual contract rate of 10%, and they mature in 10 years. (Table B.1, Table B.2, Table B.3, and Table B.4) (Use appropriate factor(s) from the tables provided. Round all table values to 4 decimal places, and use the rounded table values in calculations.) Required:...
Problem 10-1AA Computing bond price and recording issuance LO C2, P1 Hartford Research issues bonds dated January 1, 2017, that pay interest semiannually on June 30 and December 31. The bonds have a $22,000 par value and an annual contract rate of 12%, and they mature in 10 years. (Table B1, Table 8.2. Table 8.3, and Table 8.4) (Use appropriate factor(s) from the tables provided. Round all table values to 4 decimal places, and use the rounded table values in...
how to solve for interest annuity Problem 10-1AA Computing bond price and recording issuance LO C2, P1 Hartford Research issues bonds dated January 1that pay interest semiannually on June 30 and December 31. The bonds have a $25,000 par value and an annual contract rate of 10% and they mature in 10 years, (Table BI Table B2 Table B , and Table B4 (Use appropriate factoris) from the tables provided. Round all table values to 4 decimal places, and use...
PROBLEM SET B Round dollar amounts to the nearest whole doilar. Assume no reversing entries are used. Flagstaff Systems issues bonds dated January 1,2017, that pay interest semiannually on June 30 and December 31, The bonds have a $90,000 par value and an annual contract rate of 12%, and they mature in five years. Problem 14-1B Computing bond price and recording issuance C2 Required For each of the following three separate situations, (a) determine the bonds' issue price on January...
Problem 14-7AA Computing bond price and recording issuance LO C2 Hartford Research issues bonds dated January 1 that pay interest semiannually on June 30 and December 31. The bonds have a $40,000 par value and an annual contract rate of 10%, and they mature in 10 years. (Table B.1, Table B.2, Table B.3, and Table B.4) (Use appropriate factor(s) from the tables provided. Round all table values to 4 decimal places, and use the rounded table values in calculations.) Required:...
Check my work Exercise 14-16A Computing bond interest and price; recording bond issuance LO C2 Bringham Company issues bonds with a par value of $520,000. The bonds mature in 10 years and pay 8% annual interest in semiannual payments. The annual market rate for the bonds is 10%. (Table B.1, Table B.2, Table B.3, and Table B.4) (Use appropriate factor(s) from the tables provided.) 1. Compute the price of the bonds as of their issue date. 2. Prepare the journal...
Check my work Exercise 14-17A Computing bond interest and price; recording bond issuance LO C2 Citywide Company issues bonds with a par value of $74,000. The bonds mature in six years and pay 9% annual interest in semiannual payments. The annual market rate for the bonds is 8%. (Table B.1, Table B.2, Table B.3, and Table B.4) (Use appropriate factor(s) from the tables provided.) 1. Compute the price of the bonds as of their issue date. 2. Prepare the journal...
Exercise 14-17A Computing bond interest and price; recording bond issuance LO C2 Citywide Company issues bonds with a par value of $150,000. The bonds mature in five years and pay 10% annual interest in semiannual payments. The annual market rate for the bonds is 8%. (Table B.1, Table B.2, Table B.3, and Table B.4) (Use appropriate factor(s) from the tables provided.) 1. Compute the price of the bonds as of their issue date. 2. Prepare the journal entry to record...
Banjo Education Corp. issued a 4%, $ 180,000 bond that pays interest semiannually each June 30 and December 31. The date of issuance was January 1,2020. The bonds mature after four years. The market interest rate was 6%. Banjo Education Corp.s year-end is December 31. Use TABLE 14A. and TABLE 14A.2. (For all the requirements, Use appropriate factor(s) from the tables provided.)Required:Preparation Component:1. Calculate the issue price of the bond. (Round the final answer to the nearest whole dollar.)2. Prepare a...
Hartford Research issues bonds dated January 1, 2017, that pay interest semiannually on June 30 and December 31. The bonds have a $24,000 par value and an annual contract rate of 8%, and they mature in 10 years. (Table B.1, Table B.2, Table B.3, and Table B.4) (Use appropriate factor(s) from the tables provided. Round all table values to 4 decimal places, and use the rounded table values in calculations.) Required: Consider each of the following three separate situations. 1....