AC301-03_Marjorie Bowden-Project-Unit 8

# AC301-03_Marjorie Bowden-Project-Unit 8 - P14-3 Premium...

This preview shows pages 1–4. Sign up to view the full content.

The Dorsett Corporation issued \$600,000 of 13% bonds on January 1, 2009 for \$614,752.24. The bonds are due December 31, 2011, were issued to yield 12%, and pay interest semiannually on June 30 and December 31. The company uses the effective interest method. Required 2. Assume the company retired the bonds on September 30, 2011 for \$630,000, which includes accrued interest. Prepare P14-3 Premium Amortization Schedule with Retirement Before Maturity 1. Prepare a bond interest expense and premium amortization schedule. (round to two decimal places) the journal entry to record the bond retirement. (round to two decimal places)

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
Name: Marjorie Bowden An asterisk (*) will appear next to an incorrect amount(s) in the outlined cell(s). If you are still getting a red asterisk, and think the answer is correct, but used a formula in the cell try manually typing in the answer according to the rounding instructions. Required DORSETT CORPORATION Bond Interest Expense and Premium Amortization Schedule Effective Interest Method 13% Bonds Sold to Yield 12% Interest Unamortized Cash Expense Premium Book Value Date Credit Debit Debit of Bonds 1/1/2009 \$614,752.24 6/30/2009 \$39,000 \$36,885.13 \$2,114.87 612,637.37 12/31/2009 39,000 36,758.24 2,241.76 610,395.61 6/30/2010 39,000 36,623.74 2,376.26 608,019.35 12/31/2010 39,000 36,481.16 2,518.84 605,500.51 6/30/2011 39,000 36,330.03 2,669.97 602,830.54 12/31/2011 39,000 36,169.83 2,830.54 600,000.00 Face Value of Bonds x 13% Bonds x Semiannual (1/2 year) = Semiannual Cash Payment \$600,000 13% 0.50 \$39,000 Previous Book Value x 12% Yield x Semiannual (1/2 year) = Interest Expense 6/30/2009 \$614,752.24 12% 0.50 \$36,885.13 12/31/2009 612,637.37 12% 0.50 36,758.24 6/30/2010 610,395.61 12% 0.50 36,623.74 12/31/2010 608,019.35 12% 0.50 36,481.16 6/30/2011 605,500.51 12% 0.50 36,330.03 12/31/2011 602,830.54 12% 0.50 36,169.83 Semiannual Cash Payment - Interest Expense = Unamortized Premium 6/30/2009 \$39,000 \$36,885.13 \$2,114.87 12/31/2009 39,000 36,758.24 2,241.76 6/30/2010 39,000 36,623.74 2,376.26 12/31/2010 39,000 36,481.16 2,518.84 6/30/2011 39,000 36,330.03 2,669.97 12/31/2011 39,000 36,169.83 2,830.17 2. Assume the company retired the bonds on September 30, 2011 for \$630,000, which includes accrued interest. Prepare September 30, 2011 to Record Partial Period Interest: Interest Expense Calculation- 12/31/11 Interest Expense x Number of Months/6 months = Prorated Interest Expense for September 30, 2011 retirement \$36,169.83 0.50 \$18,084.92 Cash Payment - 12/31/11 Cash Payment x Number of Months/6 months = Prorated Cash Payment for September 30, 2011 retirement \$39,000.00 0.50 \$19,500.00 Premium on Bonds Payable - Prorate Cash Payment - Prorated Interest Expense = Prorated Premium on Bonds Payable \$19,500.00 18,084.92 \$1,415.08 Interest Expense \$18,084.92 Premium on Bonds Payable 1,415.08 Interest Payable \$19,500.00 September 30, 2011 to Record Official Sale of the Bonds: Bonds Payable \$600,000.00 Premium on Bonds Payable 1,415.08 Interest Payable 19,500.00 Loss on Bond Retirement 9,084.92 Cash \$630,000.00 P14-3 Premium Amortization Schedule with Retirement Before Maturity 1. Prepare a bond interest expense and premium amortization schedule. (round to two decimal places) a Semiannual Cash Payment b Interest Expense Calculation b 1 b 2 b 3 b 4 b 5 b 6 c Unamortized Premium c 1 c 2 c 3 c 4 c 5 c 6 the journal entry to record the bond retirement. (round to two decimal places)
Name: Solutions An asterisk (*) will appear next to an incorrect amount(s) in the outlined cell(s). If you are still getting a red asterisk, and think the answer is correct, but used a formula in the cell try manually typing in the answer according to the rounding instructions.

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

### What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern