ShatanaBentley-AC301-Unit8-Assignment

# ShatanaBentley-AC301-Unit8-Assignment - The Dorsett...

This preview shows pages 1–3. Sign up to view the full content.

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.

Unformatted text preview: 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) Name: Shatana Bentley 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 1,415....
View Full Document

{[ snackBarMessage ]}

### Page1 / 9

ShatanaBentley-AC301-Unit8-Assignment - The Dorsett...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online