Sie sind auf Seite 1von 108

15-1

CHAPTER 15

LONG-TERM FINANCING
BONDS
[After listening to the lecture
comments for this slide,
click anywhere outside the
slide to continue.]

Three Ways Corporations


Can Raise Cash

Sell Stock

Borrow from Bank

Borrow from Investors


(i.e., Sell Corporate Bonds)

15-2

Forget U. S. Government Savings Bonds.


They are very different from corporate
bonds.

15-3

Nature of Bond Transactions


Never lose sight of the nature
of a bond transaction!
Is long-term debt for issuing company
Is investment for purchasing companies or individuals

Cash

Seller
A/K/A:
Issuer
Borrower

Buyer
Bond Certificate

A/K/A:
Investor
Lender

15-4

Nature of Bond Transactions


The seller agrees to pay and the buyer
expects to get
Periodic interest at specified dates
Face value (i.e., principal) of bonds at maturity

Interest Payments
Every Six Months

Seller
A/K/A:
Issuer
Borrower

Buyer
Face Value Payment
at Maturity

A/K/A:
Investor
Lender

15-5

Other Types of Loans


What is the most familiar loan to you?
Parents

Auto
Home

Auto or Home Loan vs.


Bond Loan

15-6

How
How does
doesthe
therepayment
repayment of
of an
anauto
autoor
orhome
homeloan
loan
differ
differfrom
fromthe
therepayment
repayment of
of aabond
bond loan?
loan?

Auto/Home Loan

Bond Loan
Principal Payment
(at maturity)

Level Periodic Payments

Level Periodic Payments

(Includes principal & interest)

(Includes interest only)

Time

Last Pmt.

Time

Last Pmt.

15-7

Bonds vs. Stock


BONDS

STOCK

15-8

Bonds vs. Stock


BONDS
Debt

STOCK
Equity

15-9

Bonds vs. Stock


BONDS

STOCK

Debt

Equity

Maturity Date

No Maturity

15-10

Bonds vs. Stock


BONDS

STOCK

Debt

Equity

Maturity Date

No Maturity

Interest

Dividends

15-11

Bonds vs. Stock


BONDS

STOCK

Debt

Equity

Maturity Date

No Maturity

Interest

Dividends

Bond Interest
Expense Is
Deductible for
Taxes

Dividends Are Not


Deductible for
Taxes

15-12

Bonds vs. Stock

Know advantages of issuing debt (p. 545)


Does not dilute control of company
Interest is tax deductible
Favorable financial leverage

A/K/A Trading on the equity

Know disadvantages of issuing debt (546)


Interest must be paid
Harder to withstand a major loss
Possibility of unfavorable financial
leverage

Favorable Financial Leverage

15-13

(Using borrowed funds to increase EPS)


(E.g. borrow at 10%; invest at 20%)
P. 547

Characteristics of Bonds
(PP. 544 - 545)
Secured or Unsecured Bonds
Registered or Unregistered Bonds
Coupon Bonds
Serial Bonds
Callable Bonds
Convertible Bonds
Bonds with Stock Warrants
Junk Bonds

15-14

15-15

Bonds Payable Terms


BOND PAYABLE

15-16

Bonds Payable Terms


Face Value $1,000

BOND PAYABLE

1. Face Value = Maturity Value

15-17

Bonds Payable Terms


Face Value $1,000

BOND PAYABLE

1. Face Value = Maturity Value


2. Stated Interest Rate

Interest 10%

15-18

Bonds Payable Terms


Face Value $1,000

BOND PAYABLE

1. Face Value = Maturity Value


2. Stated Interest Rate
3. Interest Payment Dates

Interest 10%
6/30 & 12/31

15-19

Bonds Payable Terms


Face Value $1,000

BOND PAYABLE
Bond Date 12/31/94

1.
2.
3.
4.

Face Value = Maturity Value


Stated Interest Rate
Interest Payment Dates
Bond Date

Interest 10%
6/30 & 12/31

15-20

Bonds Payable Terms


Face Value $1,000

Interest 10%
6/30 & 12/31

BOND PAYABLE
Bond Date 12/31/94

1.
2.
3.
4.
5.

Face Value = Maturity Value


Stated Interest Rate
Interest Payment Dates
Bond Date
Maturity Date

Maturity Date 12/31/99

15-21

Bonds Payable Terms


Face Value $1,000

Interest 10%
6/30 & 12/31

BOND PAYABLE
Bond Date 12/31/94

1.
2.
3.
4.
5.

Maturity Date 12/31/99

Face Value = Maturity Value


Stated Interest Rate
Interest Payment Dates We also need to know
the sale or issue date
Bond Date
of the bond.
Maturity Date

Bonds Issued at Face Value


on Bond Date - Example

15-22

On 12/31/94 Graphics Inc. issues 10 bonds


at face value. The market interest rate is
10%. The bonds have the following terms:
Face Value = $1,000
Maturity Date = 12/31/99 (5 years)
Stated Interest Rate = 10%
Interest Dates = 6/30 & 12/31
Bond Date = 12/31/94

Bonds Issued at Face Value


on Bond Date
Prepare the journal entry to record the
issuance of the bonds on 12/31/94.

15-23

Bonds Issued at Face Value


on Bond Date
Prepare the journal entry to record the
issuance of the bonds on 12/31/94.

Long-term
Liability

15-24

Bonds Issued at Face Value


on Bond Date
Prepare the journal entry required every
6/30 and 12/31 to pay interest.

15-25

Bonds Issued at Face Value


on Bond Date
Prepare the journal entry required every
6/30 and 12/31 to pay interest.

15-26

Bonds Issued at Face Value


on Bond Date
Prepare the journal entry to record the
maturity of the bond on 12/31/99.

15-27

Bonds Issued at Face Value


on Bond Date
Prepare the journal entry to record the
maturity of the bond on 12/31/99.

15-28

Bonds Issued Between


Interest Dates
In the previous example, the
bonds were sold on the
bond date.
But this is not always the
case.
Are you ready to see what
happens when we sell
bonds between the bonds
interest dates?

15-29

Bonds Issued Between


Interest Dates

15-30

When bonds are sold between the


interest dates, the bond issuer collects
cash for:

The face value of the bonds

AND

The accrued interest since the bonds date

Bonds Issued Between


Interest Dates
Then, on the next interest payment date,
the bond issuer pays bondholders a
full 6 months of interest.

15-31

Bonds Issued Between


Interest Dates
The 6 month interest payment to the
bondholders is composed of:

Repayment of the interest received from


the bondholders when the bonds were
originally sold

AND

Interest earned by the bondholders since


the bonds were sold
Why is it done this way?

15-32

Bonds Issued Between


Interest Dates - Example
On 4/1/95 Graphics Inc. issues 1,000
bonds at face value. The bonds have
the following terms:
Face Value = $1,000
Stated Interest Rate = 10%
Interest Dates = 6/30 & 12/31
Bond Date = 12/31/94
Maturity Date = 12/31/99 (5 years)

15-33

Bonds Issued Between


Interest Dates

15-34

How much cash is Graphics Inc. going to


receive for the entire issue of the bonds?
Cash Price of Bonds:
$1,000 1,000 =

Accrued Interest:
$1,000,000 10% 3/12 =
Total Cash Received

1,000,000

25,000
$

1,025,000

Bonds Issued Between


Interest Dates

15-35

What does the $25,000 in accrued interest


represent for Graphics Inc.?
t
s
e
r
Inte ble
a
y
a
P

Bonds Issued Between


Interest Dates

15-36

Prepare the journal entry to record the bond


issue on 4/1/95.

Bonds Issued Between


Interest Dates

15-37

Prepare the journal entry to record the bond


issue on 4/1/95.

Bonds Issued Between


Interest Dates

15-38

Prepare the journal entry to record the bond


interest payment on 6/30/95.

Bonds Issued Between


Interest Dates

15-39

Prepare the journal entry to record the bond


interest payment on 6/30/95.
Bond Interest Expense is for the three
months April, May, and June.
($1,000,000 10% 3/12 = $25,000)

Bonds Issued Between


Interest Dates

15-40

Prepare the journal entry to record the bond


interest payment on 6/30/95.
Total Bond Interest Paid is for the six
months January through June
($1,000,000 10% 6/12 = $50,000)

Bonds Issued Between


Interest Dates

15-41

Prepare the journal entry to record the bond


interest payment on 6/30/95.
The debit to Bond Interest Payable is
for the accrued interest that was
collected when the bonds were sold.

15-42

Interesting Terminology
The two sets of interest terms
used with bonds are:
Market Rate - A/K/A:
Effective Rate
Yield Rate
APR
"True" Rate
Compound Rate

Contract Rate - A/K/A:


Stated Rate
Coupon Rate
Nominal Rate
Face Rate
Simple Rate

15-43

Bond Prices and Interest Rates

Market rate = contract rate


Bonds sell at face or par value

Market rate > contract rate


Bonds sell at a discount
(i.e., below face value)

Market rate < contract rate


Bonds sell at a premium
(i.e., above face value)

Market Interest Rate vs.


Contract Interest Rate
YES! NO!
What happens when the
market interest rate is
different from the bonds
contract interest rate?
For example, the market is
earning 12%. Would you want
to invest in Graphics Inc.s
10% bond?

15-44

Market Interest Rate vs.


Contract Interest Rate

15-45

How could Graphics Inc. make their bonds


more attractive to you?
They cannot change any terms of the bonds
payable.
The only thing they can change is the
selling price of the bonds.

Market Interest Rate vs.


Contract Interest Rate

15-46

So, if the bond is paying 10% interest and


the market is paying 12% interest,
Graphics Inc. would:
Sell the bond below face value
(i.e., at a discount)
BUT
Pay interest on the full face value
AND
Repay the full face value at maturity

Market Interest Rate vs.


Contract Interest Rate
This arrangement will increase the
effective interest rate of Graphics Inc.
bonds to the market rate.
Therefore, Graphics Inc.s 10% bonds
would be just as attractive as the market
investments earning 12%.
How can this happen?
(Proof is on next slide)

15-47

Market Interest Rate vs.


Contract Interest Rate
Proof of Concept
Assumptions:
Face amount (i.e., loan) = $1,000
Length of loan
= 1 yr.
Market rate
= 12%
Contract rate
= 10%
Illustration 15.3, P. 550
(Slightly modified)

12%

10%

15-48

Market Interest Rate vs.


Contract Interest Rate
Proof of Concept
Assumptions:
Face amount (i.e., loan) = $1,000
Length of loan
= 1 yr.
Market rate
= 12%*
Contract rate
= 10%

Interest = Principal x Rate x Time


100** =
P

x .12* x 1

833

**1,000 x 10% contract rate

15-49

Bonds Sold at a Discount


on Bond Date
On 12/31/94 Graphics Inc. sells 1,000 bonds
at 92.6395% of face value. The market
interest rate is 12%. The bonds have the
following terms:
Face Value = $1,000
Maturity Date = 12/31/99 (5 years)
Stated Interest Rate = 10%
Interest Dates = 6/30 & 12/31
Bond Date = 12/31/94

15-50

15-51

Bonds Sold at a Discount


How much cash is Graphics Inc. going to
receive for the entire bond issue?

15-52

Bonds Sold at a Discount


How much cash is Graphics Inc. going to
receive for the entire bond issue?
$1,000 face value 1,000 bonds sold =
$1,000,000 face amount
$1,000,000 92.6395% = $926,395 cash proceeds
How much does Graphics Inc. agree to repay at
maturity?

15-53

Bonds Sold at a Discount


Graphics Inc. agrees to repay the full
face value at maturity.
$1,000 face value 1,000 bonds sold =
$1,000,000

15-54

Bonds Sold at a Discount


The difference between the face value of the
bonds and the cash received is the discount.
$1,000,000 - $926,395 = $73,605
The discount causes additional interest
expense factor for Graphics Inc but does not
affect interest paid. The discount will be
amortized to Bond Interest Expense over the
outstanding life of the bonds.

15-55

Bonds Sold at a Discount


Prepare the journal entry to record the
issue of the bonds on 12/31/94.

15-56

Bonds Sold at a Discount


Prepare the journal entry to record the
issue of the bonds on 12/31/94.
Contra-Liability
Account

15-57

Bonds Sold at a Discount


Discount on
Bonds Payable
12-31 bal.

73,605

15-58

Bonds Sold at a Discount


Partial Balance Sheet at 12/31/94
Long-term Liabilities:
Bonds Payable
Less: Discount on Bonds Payable

$ 1,000,000
73,605

$ 926,395

Face (Maturity)
Value
Carrying Value

15-59

Bonds Sold at a Discount


Definition of Carrying Value?
Face/Maturity Value
- unamortized discount (current example)
or
+ unamortized premium (later example)

15-60

Bonds Sold at a Discount


Prepare the journal entries required
every 6/30 and 12/31. Use straight-line
amortization of the discount.
Effective interest
method will be
discussed later
in the lecture.

15-61

Bonds Sold at a Discount


GENERAL JOURNAL
Date

6/30

Description

PR

Bond Interest Expense


Discount on Bonds Payable
Cash
To record bond interest payment
$1,000,000 10% = $50,000
To record discount amortization
$73,605 5 yrs. = $14,721 per year
$14,721 2 = $7,360 rounded

Page 1
Debit

Credit

57,360
7,360
50,000

15-62

Bonds Sold at a Discount


Discount on
Bonds Payable
12-31 bal. 73,605
7,360 Amortization on 6-30
6-30 bal.

66,245

15-63

Bonds Sold at a Discount


Partial Balance Sheet at 6/30/95
Long-term Liabilities:
Bonds Payable
Less: Discount on Bonds Payable

$ 1,000,000
66,245

$ 933,755

As the discount is amortized, the carrying


value of the bonds payable increases toward
the maturity value. (i.e. we subtract a smaller
and smaller contra account on the B/S.)

15-64

Bonds Sold at a Discount


Partial Balance Sheet at 6/30/95
Long-term Liabilities:
Bonds Payable
Less: Discount on Bonds Payable

$ 1,000,000
66,245

Down from
$73,605

$ 933,755

Up from
$926,395

15-65

Compound Interest Concepts


Before we go any
further, lets make
sure we understand
the compound interest
concepts in the
appendix!

Compound Interest Concepts


Example #1
Future
Future Value
Value (Worth)
(Worth) of
of $1
$1
Example is related to Illustration 15-6
Interest Rate = 12%
No. Periods = 2 years
- $1.2544
(From Table
- ? A.1)

+ $1

Year 1

Year 2

Today
+ $1,000

-X
1

1.2544

15-66

Compound Interest Concepts


Example #2
Future
Future Value
Value of
of an
an Annuity
Annuity of
of $1
$1
Example is related to Illustration 15-7
Interest Rate = 6%
No. Periods = 3
+ $1

+ $1

Pd. 1

+ $1

Pd. 2

- $3.1836
(From Table
- ? A.2)

Pd. 3

Today
+ $100

+ $100
1

+ $100
=

3.1836

-X

15-67

Compound Interest Concepts


Example #3
Present
Present Value
Value (Worth)
(Worth) of
of $1
$1
Two Perspectives:
Text
Rice
Text

Year 1

Year 2

Today
Rice

Year 1
Today

Year 2

15-68

Compound Interest Concepts


Example #3
Present
Present Value
Value (Worth)
(Worth) of
of $1
$1
Example is related to Illustration 15-8
Interest Rate = 12%
No. Periods = 2 years

+ $.7972
(From+Table
?
A.3)

- $1

Rice

Year 1

Year 2

Today
+X

- $1,000
.7972

1 .

15-69

Compound Interest Concepts


Example #4
Present
Present Value
Value of
of an
an Annuity
Annuity of
of $1
$1
Example is related to Illustration 15-9

+ $2.673
(From +
Table
? A.4)

Interest Rate = 6%
No. Periods = 3
- $1

Pd. 1

- $1

Pd. 2

- $1

Pd. 3

Today
+X

- $100
2.673

- $100
=

1 .

- $100

15-70

So, What Does All of This


Have to do With Bonds?
The bond investor is buying the
right to receive two things:
X - The present value of the maturity
amount of the bonds (i.e., the face amount)
Y - The present value of the periodic
bond interest payments

15-71

So, What Does All of This


Have to do With Bonds?

15-72

Example below uses data from bottom p. 550


Facts: Interest Rate = 6%
No. Periods = 6
Maturity/Face Amount = $100,000
1999
6-30

12-31

Pd. 1
Issue
Date

2000
6-30

Pd. 2

2001
6-30

12-31

Pd. 3

Pd. 4

12-31

Pd. 5

Pd. 6

QUESTION: This bond was sold at a (click one):


Premium

Discount

Face Amount

X
+ 70,496
+Y
29,504 - 6,000

2002
6-30

Maturity
Date
- 100,000

- 6,000

- 6,000

- 6,000

- 6,000

- 6,000

100,000
Z
= Total Present Value of Bonds (i.e., Total Market Price)
A/K/A, the cost to the investor and the proceeds to the issuer.

15-73

Bonds Sold at a Discount

Lets apply what


we just learned.

15-74

Bonds Sold at a Discount


NOTE:
NOTE: The
The$926,395
$926,395 selling
selling price
price of
of the
the
bonds
bondson
onthe
thenext
nextslide
slide was
waspreviously
previously
Calculate
how
calculated
on
slide
#52
as
a
simple
calculated on slide #52 as a simple
percentage
Graphics,
Inc.
percentageof
of face
faceamount.
amount.The
Thecurrent
current
calculation
one
calculation is
is aaconceptual
conceptual
onewhich
which
would determine
builds
buildson
onthe
thepresent
present value
valueconcepts
concepts in
in
the
selling
price
of
the
appendix
and
on
the
last
few
slides.
the appendix and on the last few slides.
AAcalculation
price
its
bonds.
calculationof
ofbond
bondselling
selling
price will
will
be
beon
onthe
the next
next test.
test.

15-75

Bonds Sold at a Discount


Facts

Face Value
Stated Interest Rate
Number of Periods (5 yrs. 2)
Market Interest Rate

$ 1,000,000
10%
10
12%

Present Value of Bonds on Issuance Date:


Principal
$ 1,000,000
PV $1, 10 periods, 6%

.55839
PV of Principal
Interest Payments
$
50,000
PV Ann. $1, 10 periods, 6%
7.36009
PV of Interest Payments (rounded)
Selling Price of Bonds

558,390

368,005
926,395

15-76

Market Interest Rate vs.


Contract Interest Rate (again)
YES! NO!
Now, what happens
when the market interest
rates are lower than the
bonds contract interest rate?
For example, the market is
earning 8%. Would you want
to invest in Graphics Inc.s
10% bond?

Market Interest Rate vs.


Contract Interest Rate

15-77

So, if the bond is paying 10% interest and the


market is paying 8% interest, Graphics Inc.
would:
Sell the bond above face value
(i.e.,
at a premium)
BUT
Pay interest on only the face value
AND
Repay only the face value at maturity

Market Interest Rate vs.


Contract Interest Rate

15-78

Based on the logic explained


earlier, this arrangement will decrease the effective
interest rate of Graphics Inc. bonds to the market rate.

Therefore, Graphics Inc.s 10% bonds would provide


a return to the investor/lender equal to the
markets 8%.

15-79

Bonds Sold at a Premium


On 12/31/94 Graphics Inc. sells 1,000 bonds
at 108.1105% of face value. The market
interest rate is 8%. The bonds have the
following terms:
Face Value = $1,000
Maturity Date = 12/31/99 (5 years)
Stated Interest Rate = 10%
Interest Dates = 6/30 & 12/31
Bond Date = 12/31/94

15-80

Bonds Sold at a Premium


How much cash is Graphics Inc. going to
receive for the entire bond issue?

15-81

Bonds Sold at a Premium


How much cash is Graphics Inc. going to
receive for the entire bond issue?
$1,000 face value 1,000 sold =
$1,000,000 face amount
$1,000,000 108.1105% = $1,081,105
cash proceeds

15-82

Bonds Sold at a Premium


How much does Graphics Inc. agree to
repay at maturity?
$1,000 face value 1,000 sold = $1,000,000
How much cash interest does Graphics Inc.
agree to pay at each interest date?
$1,000,000 10% contract rate 6/12 =
$50,000
This is the cash amount which will be paid
regardless of whether the bonds were issued
at face, a discount or a premium!

15-83

Bonds Sold at a Premium


In this case, the difference between the
face value of the bonds and the cash
received is the premium.
$1,081,105 - $1,000,000 = $81,105
The premium causes a reduction in the
interest expense for Graphics but not in
the interest paid. The premium will be
amortized to bond interest expense over
the life of the bonds.

15-84

Bonds Sold at a Premium


Prepare the journal entry to record the
issue of the bonds on 12/31/94.

15-85

Bonds Sold at a Premium


Prepare the journal entry to record the
issue of the bonds on 12/31/94.
Adjunct-Liability
Account

15-86

Bonds Sold at a Premium


Premium on
Bonds Payable
81,105 Bal. 12-31

15-87

Bonds Sold at a Premium


Partial Balance Sheet at 12/31/94
Long-term Liabilities:
Bonds Payable
Add: Premium on Bonds Payable

$ 1,000,000
81,105

1,081,105

Maturity Value
Carrying Value

15-88

Bonds Sold at a Premium


Prepare the journal entries required
every 6/30 and 12/31. Use straight-line
amortization of the premium.
Again, effective
interest method
will be discussed
later in lecture.

15-89

Bonds Sold at a Premium


GENERAL JOURNAL
Date

6/30

Description

PR

Bond Interest Expense


Premium on Bonds Payable
Cash
To record bond interest payment
$1,000,000 10% = $50,000
To record premium amortization
$81,105 5 yrs. = $16,221 per year
$16,221 2 = $8,111 rounded

Page 1
Debit

Credit

41,889
8,111
50,000

15-90

Bonds Sold at a Premium


Premium on
Bonds Payable
81,105 Bal. 12-31
6-30 amort. 8,111
72,994 Bal. 6-30

15-91

Bonds Sold at a Premium


Partial Balance Sheet at 6/30/95
Long-term Liabilities:
Bonds Payable
$ 1,000,000
Add: Premium on Bonds Payable
72,994

Adjunct-liability
Down from
account
$81,105

1,072,994

Down
Carrying
from
$1,081,105
Value

15-92

Bonds Sold at a Premium


Partial Balance Sheet at 6/30/95
Long-term Liabilities:
Bonds Payable
$ 1,000,000
Add: Premium on Bonds Payable
72,994

1,072,994

As the premium is amortized, the carrying


value of the bonds payable decreases toward
the maturity value. (i.e. we add a smaller and
smaller adjunct account on the B/S.)

15-93

Bonds Sold at a Premium


Again,
The
price
of
The$1,081,105
$1,081,105selling
selling
pricelets
of the
the
bonds
slide
was
calculate
bondson
on the
thefollowing
following
slidehow
was
previously
on
slide
#81
as
aa
previouslycalculated
calculated
on
slide
#81
as
Graphics,
Inc.
simple
simplepercentage
percentageof
offace
faceamount.
amount.As
As
would
determine
before,
calculation
is
before,the
thefollowing
following
calculation
isaa
conceptual
builds
present
the
selling
price
of
conceptual one
onewhich
which
buildson
on
present
value
the
valueconcepts
conceptsin
inthe
theappendix.
appendix.
bonds.

15-94

Bonds Sold at a Premium


Facts

Face Value
Stated Interest Rate
Number of Periods (5 yrs. 2)
Market Interest Rate

$ 1,000,000
10%
10
8%

Present Value of Bonds on Issuance Date:


Principal
$ 1,000,000
PV $1, 10 periods, 4%

. 67556
PV of Principal

Interest Payments
$
50,000
PV Ann. $1, 10 periods, 4%
8.11090
PV of Interest Payments (rounded)
Selling Price of Bonds

405,545
$ 1,081,105

675,560

15-95

Examples of Simple Sales Entries


Sold at Face
Cash
Bonds Payable

1,000
1,000

Sold at Discount
Cash
Discount on Bonds Payable
Bonds Payable

900
100
1,000

Sold at Premium
Cash
1,100
Premium on Bonds Payable
100
Bonds Payable
1,000

Methods of Amortization
Straight-Line vs. Effective Interest

Which is preferred for GAAP?


Effective interest method

So, when can straight-line be used?


When the results are not materially
different from the effective interest method.

How do the two methods differ?

15-96

Methods of Amortization
Straight-Line vs. Effective Interest
Conceptual difference given a
situation.
Straight-line

discount

Effective Interest
?

$
?
Time

Time

15-97

Methods of Amortization
Straight-Line vs. Effective Interest
Conceptual difference given a
situation.
Straight-line

discount

Effective Interest
CV

Time

Interest expense:
constant amount

Int .
Exp.

Time

Interest expense:
constant rate

15-98

Effective Interest Method

15-99

(For Either Premium or Discount)

Calculate bond interest expense at the


date of each semiannual interest
payment as follows
Bond interest expense = Carrying value of
bond at beginning of period X
Market/effective/yield rate of interest X 6/12

The amortization amount, then, is simply


the difference between the interest
expense and the cash interest payment.

Effective Interest Method

15-100

Discount Example
From an earlier example, Graphics Inc. sold 10%
bonds with a face value of $1,000,000 for
$926,395. Market rate = 12%.
Amortization entry 6 months later
Bond Interest Expense
*55,584
Cash ($1,000,000 x .10 x 6/12)
50,000
Discount on Bonds Payable
5,584
*($926,395 x .12 X 6/12)

To do the next amortization entry, one


ideally needs what?

Effective Interest Method


Discount Amortization Table
(A)
(B)
(C)
(D)
(E)
Interest Interest
Discount
Unamortized Carrying
Date
Payment Expense Amortization Discount
Value
1/1/95
$
73,605 $ 926,395
6/30/95 $ 50,000 $ 55,584 $
5,584
68,021
931,979
12/31/95 50,000
55,919
5,919
62,102
937,898
A: $1,000,000 10% = $50,000
B: $931,979 6% = $55,919
C: $55,919 - $50,000 = $5,919
D: $68,021 - $5,919 = $62,102
E: $1,000,000 - $62,102 = $937,898

15-101

Effective Interest Method


Discount Amortization Table
Date
1/1/95
6/30/95
12/31/95
6/30/96
12/31/96
6/30/97
12/31/97
6/30/98
12/31/98
6/30/99
12/31/99

(A)
(B)
(C)
(D)
(E)
Interest Interest
Discount
Unamortized Carrying
Payment Expense Amortization Discount
Value
$
73,605 $ 926,395
$ 50,000 $ 55,584 $
5,584
68,021
931,979
50,000
55,919
5,919
62,102
937,898
50,000
56,274
6,274
55,828
944,172
50,000
56,650
6,650
49,178
950,822
50,000
57,049
7,049
42,129
957,871
50,000
57,472
7,472
34,657
965,343
50,000
57,921
7,921
26,736
973,264
50,000
58,396
8,396
18,340
981,660
50,000
58,900
8,900
9,440
990,560
50,000
59,434
9,440 *
0 1,000,000

* Adjusted.

15-102

Effective Interest Method

15-103

Premium Example
From an earlier example, Graphics Inc. sold
10% bonds with a face value of $1,000,000 for
$1,081,105. Market rate = 8%.
Amortization entry 6 months later
Bond Interest Expense
*43,244
Premium on Bonds Payable
6,756
Cash ($1,000,000 x .10 x 6/12)
50,000
*($1,081,105 x .08 X 6/12)

And now, the amortization table...

Effective Interest Method


Premium Amortization Table
(A)
(B)
(C)
(D)
(E)
Interest Interest
Premium
Unamortized Carrying
Date
Payment Expense Amortization Premium
Value
1/1/95
$ 81,105 $ 1,081,105
6/30/95 $ 50,000 $ 43,244 $
6,756
74,349
1,074,349
12/31/95 50,000
42,974
7,026
67,323
1,067,323
A: $1,000,000 10% = $50,000
B: $1,074,349 4% = $42,974
C: $50,000 - $42,974 = $7,026
D: $74,349 - $7,026 = $67,323
E: $1,000,000 + $67,323 = $1,067,323

15-104

Effective Interest Method


Premium Amortization Table
Date
1/1/95
6/30/95
12/31/95
6/30/96
12/31/96
6/30/97
12/31/97
6/30/98
12/31/98
6/30/99
12/31/99

(A)
(B)
(C)
(D)
(E)
Interest Interest
Premium
Unamortized Carrying
Payment Expense Amortization Premium
Value
$ 81,105 $ 1,081,105
$ 50,000 $ 43,244 $
6,756
74,349
1,074,349
50,000
42,974
7,026
67,323
1,067,323
50,000
42,693
7,307
60,016
1,060,016
50,000
42,401
7,599
52,417
1,052,417
50,000
42,097
7,903
44,514
1,044,514
50,000
41,781
8,219
36,295
1,036,295
50,000
41,452
8,548
27,747
1,027,747
50,000
41,110
8,890
18,857
1,018,857
50,000
40,754
9,246
9,611
1,009,611
50,000
40,389 *
9,611
0
1,000,000

* Rounded

15-105

Redeeming (Paying Off)


Bonds Payable

15-106

When they mature, make the simple entry


Bonds Payable
(DEBIT)
Cash
(CREDIT)

If paid before maturity

Compare carrying value of the bonds with the


cash paid to retire the bonds
If retirement price < carrying value, have gain
If retirement price > carrying value, have loss
Is a loss a debit or credit?

Debit

Credit

Gain or loss reported where?


Early extinguishment (retirement) of debt (Chap.13)

15-107

Bond Redemption Sinking Fund


May be required by
bond indenture
i.e., contract

Sinking
Sinking
Fund
Fund

Fund is used to
redeem bonds and
pay interest
Classified as
Investments or
Other Assets

Have we bitten off more


than we can chew?
Kmbekibek;

Rices Students Only


Click the keypad to answer required
virtual keypad questions.

15-108

Das könnte Ihnen auch gefallen