Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Exercise 14-1
1. Price of the bonds at January 1, 2011
Interest
$ 12,000,000
x
Principal
$240,000,000
x
Present value (price) of the bonds
11.46992 *
0.31180 **
5% x $240,000,000
=
=
$137,639,040
74,832,000
$212,471,040
2. January 1, 2011
Cash (price determined above)...................................... 212,471,040
Discount on bonds (difference)................................... 27,528,960
Bonds payable (face amount)..................................
240,000,000
Intermediate Accounting, 6e
Exercise 14-2
Requirement 1
Schmidt (Issuer)
Cash (102% x $60 million)...........................................
Convertible bonds payable (face amount)...............
60,000,000
Premium on bonds payable (difference).................
Facial Mapping (Investor)
Investment in convertible bonds (10% x $60 million)..
Premium on bond investment (difference).....................
Cash (102% x $6 million).........................................
Requirement 2
Schmidt (Issuer)
Interest expense ($2,700,000 - $60,000)...........................
Premium on bonds payable ($1,200,000 20).............
Cash (4.5% x $60,000,000).......................................
Facial Mapping (Investor)
Cash (4.5% x $6,000,000).............................................
Premium on bond investment ($120,000 20)........
Interest revenue ($270,000 - $6,000)............................
61,200,000
1,200,000
6,000,000
120,000
6,120,000
2,640,000
60,000
2,700,000
270,000
6,000
264,000
Schmidt (Issuer)
Convertible bonds payable (10% of the account balance)
Premium on bonds payable
(($1,200,000 - [$60,000 x 11]) x 10%).......................
Common stock ([6,000 x 40 shares] x $1 par)............
Paid-in capital excess of par (to balance).............
Facial Mapping (Investor)
Investment in common stock (to balance)......................
Investment in convertible bonds (account balance). .
Premium on bond investment ($120,000 - [$600 x 11])
6,000,000
54,000
240,000
5,814,000
6,054,000
6,000,000
54,000
Intermediate Accounting, 6e
Exercise 14-3
Requirement 1
June 30, 2011
Interest expense (5% x $368 million)
Discount on bonds payable (difference)
Cash (4% x $400 million)
18,400,000
2,400,000
16,000,000
Requirement 2
December 31, 2011
Interest expense (5% x [$368 million + 2.4 million])
Discount on bonds payable (difference)
Cash (4% x $400 million)
18,520,000
2,520,000
16,000,000
Requirement 3
The interest entries increased the book value from $368,000,000 to
$372,920,000. To increase the book value to $376,000,000, Unnatural needed the
following entry:
Unrealized holding loss
Fair value adjustment ($376,000,000 372,920,000)
3,080,000
3,080,000
PROBLEM
S
Increase inOutstanding
Interest
4.5% x Face Amount
1
2
3
4
5
6
7
8
Problem 14-1
Requirement 1
Interest
5% x Outstanding Balance
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
.05(193,537) = 9,677
72,000
78,463
.05(194,214) = 9,711
.05(194,925) = 9,746
.05(195,671) = 9,784
.05(196,455) = 9,823
.05(197,278) = 9,864
.05(198,142) = 9,907
.05(199,049) = 9,951*
Cash
Effective
Balance
Balance
677
711
746
784
823
864
907
951
193,537
194,214
194,925
195,671
196,455
197,278
198,142
199,049
200,000
6,463
* rounded.
Requirement 2
Intermediate Accounting, 6e
Cash
Interest
4.5% x Face Amount
1
2
3
4
5
6
7
8
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
Recorded
Interest
Cash plus Discount Reduction
(9,000 + 808)
(9,000 + 808)
(9,000 + 808)
(9,000 + 808)
(9,000 + 808)
(9,000 + 808)
(9,000 + 808)
(9,000 + 808)
72,000
Increase in
Balance
$6,463 8
9,808
9,808
9,808
9,808
9,808
9,808
9,808
9,808
808
808
808
808
808
808
808
808
78,463
6,463
Outstanding
Balance
193,537
194,345
195,153
195,961
196,769
197,577
198,385
199,192*
200,000
* rounded.
9,823
823
9,000
9,808
808
9,000
Requirement 4
By the straight-line method, a company determines interest indirectly by
allocating a discount or a premium equally to each period over the term to maturity.
This is allowed if doing so produces results that are not materially different from the
interest method. The decision should be guided by whether the straight-line method
would tend to mislead investors and creditors in the particular circumstance.
Allocating the discount or premium equally over the life of the bonds by the
straight-line method results in an unchanging dollar amount of interest each period.
By the straight-line method, the amount of the discount to be reduced periodically is
calculated, and the effective interest is the plug figure.
Unchanging dollar amounts like these are not produced when the effective
interest approach is used. By that approach , the dollar amounts of interest vary over
the term to maturity because the percentage rate of interest remains constant, but is
applied to a changing debt balance.
Remember that the straight-line method, is not an alternative method of
determining interest in a conceptual sense, but is an application of the materiality
concept. The appropriate application of GAAP, the effective interest method, is by The McGraw-Hill Companies, Inc., 2011
14-8
Intermediate Accounting, 6e
=
=
$2,451
17,276
$19,727 (rounded)
4.5% x $20,000
Intermediate Accounting, 6e
Problem 14-2
Requirement 1
Interest $ 25,000 x 3.16987 *
Principal
$500,000 x 0.68301 **
Present value (price) of the note
=
=
$ 79,247
341,505
$420,752
5% x $500,000
420,752
79,248
500,000
Requirement 2
Dec.31
Cash
Interest
Effective
Interest
201125,000
201225,000
201325,000
201425,000
.10(420,753) = 42,075
100,000
179,248
.10(437,827) = 43,783
.10(456,610) = 45,661
.10(477,271) = 47,729*
Increase in
Balance
17,075
18,783
20,661
22,729
Outstanding
Balance
420,752
437,827
456,610
477,271
500,000
79,248
* rounded
Requirement 3
45,661
20,661
25,000
Intermediate Accounting, 6e
$132,735
Requirement 5
Cash
Dec.31 Payment
2011132,735
2012132,735
2013132,735
2014132,735
Effective
Interest
10% x Outstanding Balance
.10(420,753) =
.10(330,093) =
.10(230,367) =
.10(120,669) =
530,940
42,075
33,009
23,037
12,066*
110,187
Decrease in
Balance
Balance Reduction
90,660
99,726
109,698
120,669
Outstanding
Balance
420,753
330,093
230,367
120,669
0
420,753
* rounded
Requirement 6
Interest expense (market rate x outstanding balance)...........
Note payable (difference)...............................................
Cash (payment determined above)..................................
23,037
109,698
132,735
Problem 14-3
Requirement 1
Bonds payable (face amount)..........................................
100,000,000
15,000,000
Requirement 2
Bonds payable (face amount)..........................................
50,000,000
7,500,000
5,000,000
Intermediate Accounting, 6e