Venezuela Co. is building a new hockey arena at a | ||||||
cost of | $8,000,000 | . It received a downpayment of | $4,000,000 | from local | ||
businesses to support the project, and now needs to borrow | $4,000,000 | to complete | ||||
the project. It therefore decides to issue | $4,000,000 | of | 10.00% | 10 | ||
-year bonds. These bonds were issued on January 1, 2018, and pay interest annually on each | ||||||
January 1. The bonds yield | 8.00% | . | ||||
. | ||||||
Instructions: | ||||||
(a) Prepare the journal entry to record the issuance of the
bonds and the related bond issue costs incurred on January 1, 2018. |
||||||
Cash | ||||||
Unamortized Bond Issue Cost | ||||||
Bonds Payable | ||||||
Premium on Bonds Payable | ||||||
(b) Prepare a bond amortization schedule up to and
including January 1, 2021, using the effective interest method. |
||||||
Date |
Interest Paid |
Interest Expense |
Premium Amortization |
Bond Carrying Value |
||
Jan 1, 18 | ||||||
Jan 1, 19 | ||||||
Jan 1, 20 | ||||||
Jan 1, 21 | ||||||
(c) Assume that on Jan 2, 2021, Venzuela Co. retires half of the bonds at a cost of | $2,215,000 | |||||
plus accrued interest. Prepare the journal entry to record this retirement. | ||||||
Entry for reacquisition | ||||||
(a) Prepare the journal entry to record the issuance of the bonds and the related bond issue costs incurred on January 1, 2013. | ||||
Account Titles and Explanation | Debit | Credit | ||
Cash | $4,536,806.51 | |||
Unamortized Bond issue Costs | 0 | |||
Bonds Payable | $4,000,000. | |||
Premium Bonds Payable | $536,806.51 | |||
Present value of the principal | ||||
Present value of the interest payments | ||||
Present value (selling price of the bonds) | ||||
Face Value (FV) | $4,000,000. | |||
Coupon Rate | 10.00% | |||
PMT | $400,000. | |||
Nper | 10 | years | ||
Rate | 8.00% | |||
Current price (PV) PV(10%,10,-210,000,2,000,000) | $4,536,806.51 | |||
Less: Bonds Payable | -$4,000,000. | |||
Premium Bonds Payable | $536,806.51 | |||
(b) Prepare a bond amortization schedule up to and including January 1, 2017, using the effective interest method. (Round answers to 0 decimal places, e.g. 38,548.) | ||||
Date | Cash Paid | Interest Expenses | Premium Amortization | Bond Carrying Value |
Jan 1, 2018 | $4,536,806.51 | |||
Jan 1, 2019 | $400,000. | $362,944.52 | $37,055.48 | $4,499,751.03 |
Jan 1, 2020 | $400,000. | $359,980.08 | $40,019.92 | $4,459,731.12 |
Jan 1, 2021 | $400,000. | $356,778.49 | $43,221.51 | $4,416,509.6 |
Jan 1, 2022 | $400,000. | $353,320.77 | $46,679.23 | $4,369,830.37 |
c) | ||||
Carrying value as of January 1, 2021 | $4,416,509.6 | |||
Amortization of bond premium | $23,339.62 | |||
Carrying value as of July 1, 2021 | $4,393,169.99 | |||
Percentage of bonds to be retired in the year | 50.00% | |||
Carrying amount as of July 1, 2021 to be retired | $2,196,584.99 | |||
Reacquisition price | $2,215,000.00 | |||
Loss on redemption of bonds | -$18,415.01 | |||
d) | ||||
Entry to pay accrued interest | ||||
Interest Expense | $88,330.19 | |||
Premium on Bonds Payable | $11,669.81 | |||
Cash | $100,000. | |||
e) | ||||
Bonds Payable | $2,000,000.00 | |||
Premium on Bonds Payable | $196,584.99 | |||
Loss on redemption of bonds | $18,415.01 | |||
Cash | $2,215,000.00 | |||
Venezuela Co. is building a new hockey arena at a cost of $8,000,000 . It received a downpayment of $4,000,000...
from local to complete Venezuela Co. is building a new hockey arena at a cost of $8,000,000 It received a downpayment of $4,000,000 businesses to support the project, and now needs to borrow $4,000,000 the project. It therefore decides to issue $4,000,000 of 10.00% -year bonds. These bonds were issued on January 1, 2018, and pay interest annually on each January 1. The bonds yield 8.00% 0 Instructions: 1 (a) Prepare the journal entry to record the issuance of the...
Venezuela Co. is building a new hockey arena. Information concerning the arena follows. $2,500,000 $500,000 $2,000,000 Cost of arena Down payment received with fund-raising from local businesses to support the Issuance of bonds on January 1, 2016 Interest is paid annually on January 1, starting in 12 months. Stated interest rate on bonds Term of bonds in years Yield on bonds 10.50% 10 10.00% Wnstructions: Remember to show "cents" in all dollar amounts. (a) Prepare the journal entry to record...
Venezuela Co. is building a new hockey arena at a cost of $2,500,000. It received a downpayment of $500,000 from local businesses to support the project, and now needs to borrow $2,000,000 to complete the project. It therefore decides to issue $2,000,000 of 10.5%, 10-year bonds. These bonds were issued on January 1, 2019, and pay interest annually on each January 1. The bonds yield 10%. List Of Accounts Accumulated Depreciation-Equipment Accumulated Depreciation-Machinery Accumulated Depreciation-Plant and Equipment Allowance for Doubtful...
Venzuela Co. is building a new hockey arena at a cost of $2,500,000. It received a downpayment of $500,000 from local businesses to support the project, and now needs to borrow $2,000,000 to complete the project. It therefore decides to issue $2,000,000 of 10.5%, 10-year bonds. These bonds were issued on January 1, 2016, and pay interest annually on each January 1. The bonds yield 10%. Instructions: (a) Prepare the journal entry to record the issuance of the bonds and...
Cheyenne Co. is building a new hockey arena at a cost of $2,680,000. It received a downpayment of $500,000 from local businesses to support the project, and now needs to borrow $2,180,000 to complete the project. It therefore decides to issue $2,180,000 of 10%, 10-year bonds. These bonds were issued on January 1, 2016, and pay interest annually on each January 1. The bonds yield 9%. Prepare the journal entry to record the issuance of the bonds on January 1,...
Sunland Co. is building a new hockey arena at a cost of $2,620,000. It received a downpayment of $530,000 from local businesses to support the project, and now needs to borrow $2,090,000 to complete the project. It therefore decides to issue $2,090,000 of 11%, 10-year bonds. These bonds were issued on January 1, 2019, and pay interest annually on each January 1. The bonds yield 10%. Your answer is partially correct. Assume that on July 1, 2022, Sunland Co.redeems half...
Metlock Co. is building a new hockey arena at a cost of $2,510,000. It received a downpayment of $490,000 from local businesses to support the project, and now needs to borrow $2,020,000 to complete the project. It therefore decides to issue $2,020,000 of 10%, 10- year bonds. These bonds were issued on January 1, 2016, and pay interest annually on each January 1 . The bonds yield 9%. Your answer is correct. Prepare the journal entry to record the issuance...
Tamarisk Co. is building a new hockey arena at a cost of $2,370,000. It received a downpayment of $520,000 from local businesses to support the project, and now needs to borrow $1,850,000 to complete the project. It therefore decides to issue $1,850,000 of 10%, 10-year bonds. These bonds were issued on January 1, 2016, and pay interest annually on each January 1. The bonds yield 9% Prepare the journal entry to record the issuance of the bonds on January 1,...
Pina Co. is building a new hockey arena at a cost of $2,360,000. It received a downpayment of $510,000 from local businesses to support the project, and now needs to borrow $1,850,000 to complete the project. It therefore decides to issue $1,850,000 of 11%, 10-year bonds. These bonds were issued on January 1, 2019, and pay interest annually on each January 1. The bonds yield 10%. Prepare the journal entry to record the issuance of the bonds on January 1,...
Flounder Co. is building a new hockey arena at a cost of $2,460,000. It received a downpayment of $500,000 from local businesses to support the project, and now needs to borrow $1,960,000 to complete the project. It therefore decides to issue $1,960,000 of 10%, 10-year bonds. These bonds were issued on January 1, 2019, and pay interest annually on each January 1. The bonds yield 9%. Prepare the journal entry to record the issuance of the bonds on January 1,...