Professional Documents
Culture Documents
Liabilities
Assets
Stockholders’
Equity
Bondholders Stockholders
$1,000
10% payable
annually
The
The Present-Value
Present-Value Concept
Concept
and
and Bonds
Bonds Payable
Payable
MARKET RATE > CONTRACT RATE
$1,000
10% payable
–
annually Discount
The
The Present-Value
Present-Value Concept
Concept
and
and Bonds
Bonds Payable
Payable
MARKET < CONTRACT RATE
$1,000
10% payable
+
annually Premium
A $1,000, 10% bond is purchased. It pays
interest annually and will mature in two years.
$100 $100
$1,000
Interest Interest
10%
payment payment
payable
annually
$1,000 x 0.82645
$826.45
$1,000.00 (rounded)
The
The Present-Value
Present-Value Concept
Concept
and
and Bonds
Bonds Payable
Payable
OR
Present value of face value of $1,000 due
in 2 years at 10% compounded annually:
$1,000 x 0.82645 $ 826.45
Present value of 2 annual interest payments
of 10% compounded annually: $100 x
1.73554 (PV of annuity of $1 for 2 years
at 10%) 173.55
Total present value of bonds $1,000.00
Accounting
Accounting for
for Bonds
Bonds Payable
Payable
Bonds Issued at Face Amount
On January 1, 2005, a corporation issues for cash
$100,000 of 12%, five-year bonds; interest payable
semiannually. The market rate of interest is 12%.
Present value of face amount of $100,000 due in 5
years at 12% compounded annually: $100,000 x
0.55840 $ 55,840
Present value of 10 interest payments of $6,000
compounded semiannually: $6,000 x 7.3609
(PV of annuity of $1 for 10 periods at 6%) 44,160
Total present value of bonds $100,000
Accounting
Accounting for
for Bonds
Bonds Payable
Payable
Bonds Issued at Face Amount
On January 1, 2005, a corporation issues for cash
$100,000 of 12%, five-year bonds; interest payable
semiannual. The market rate of interest is 12%.
2005
Jan. 1 Cash 100 000 00
Bonds Payable 100 000 00
Issued $100,000 bonds
payable at face amount.
Accounting
Accounting for
for Bonds
Bonds Payable
Payable
Bonds Issued at Face Amount
Zero-coupon
Zero-coupon bonds
bonds do do notnot provide
provide for
for interest
interest
payments.
payments. Only
Only the
the face
face amount
amount isis paid
paid at
at maturity.
maturity.
Assume
Assume market
market rate
rate isis 13%
13% atat date
date of
of issue.
issue.
Present value of $100,000 due in 5 years at 13%
compounded semi annually: $100,000 x 0.53273
(PV of $1 for 10 periods at 6½%)
$53,273
Accounting
Accounting for
for Bonds
Bonds Payable
Payable
Zero-Coupon Bonds
On
On January
January 1,
1, 2005,
2005, Issue
Issue 5-year,
5-year,
$100,000
$100,000 zero-coupon
zero-coupon bonds
bonds when when the
the
market
market rate
rate of
of interest
interest isis 13%.
13%.
2005
Jan. 1 Cash 53 273 00
Discount on Bonds Payable 46 727 00
Bonds Payable 100 000 00
Issued $100,000 zero-
coupon bonds.
The
The bond
bond indenture
indenture may
may require
require that
that aa
fund
fund forfor the
the payments
payments of of the
the face
face value
value
of
of the
the bonds
bonds atat maturity
maturity be
be set
set aside
aside over
over
the
the life
life of
of the
the bonds.
bonds. This
This special
special fund
fund
isis called
called aa bond
bond sinking
sinking fund.
fund.
Bond
Bond Redemption
Redemption
On
On June
June 30,
30, aa corporation
corporation has
has aa bond
bond issue
issue ofof
$100,000
$100,000 outstanding
outstanding on
on which
which there
there isis an
an
unamortized
unamortized premium
premium of of $4,000.
$4,000. TheThe corporation
corporation
purchases
purchases one-fourth
one-fourth of
of the
the bonds
bonds for
for $24,000.
$24,000.
2005
June 30 Bonds Payable 25 000 00
Premium on Bonds Payable 1 000 00
Cash 24 000 00
Gain on redemption of Bonds 2 000 00
Retired bonds for $24,000.
Bond
Bond Redemption
Redemption
Instead,
Instead, assume
assume that
that the
the firm
firm reacquired
reacquired
all
all of
of the
the bonds,
bonds, paying
paying $105,000.
$105,000.
2005
June 30 Bonds Payable 100 000 00
Premium on Bonds Payable 4 000 00
Loss on Redemption of Bonds 1 000 00
Cash 105 000 00
Retired bonds for $105,000.
Investments
Investments in
in Bonds
Bonds
Bonds are purchased directly from the
issuing corporation or through an organized
bond exchange. Bond prices are quoted as a
percentage of the face amount.
AA premium
premium or or discount
discount on on aa bond
bond
investment
investment isis recorded
recorded in in aa single
single
investment
investment account
account andand isis amortized
amortized overover
the
the remaining
remaining life
life of
of the
the bonds.
bonds.
Investments
Investments in
in Bonds
Bonds
On
On April
April 2,
2, 2005,
2005, Purchased
Purchased aa $1,000
$1,000 Lewis
Lewis
Company
Company bond
bond at
at 102
102 plus
plus aa brokerage
brokerage fee
fee of
of
$5.30
$5.30 and
and accrued
accrued interest
interest of
of $10.20.
$10.20.
2005
Apr. 2 Investment in Lewis Co. Bonds. 1 025 30
Interest Revenue 10 20
Cash 1 035 50
Invested in a Lewis
Company bond.
Note that the brokerage fee is added
to the cost of the investment.
Investments
Investments in
in Bonds
Bonds
To
To assist
assist your
your
understanding,
understanding, let’s
let’s look
look at
at
an
an extended
extended illustration
illustration for
for
Crenshaw,
Crenshaw, Inc.
Inc.
Investments
Investments in
in Bonds
Bonds
On
On July
July 1,
1, 2005,
2005, Crenshaw
Crenshaw Inc. Inc. purchases
purchases
$50,000
$50,000 of of 8%
8% bonds
bonds of
of Deitz
Deitz Corporation
Corporation due due
in
in 88 3/4
3/4 years.
years. The
The effective
effective interest
interest rate
rate isis
11%.
11%. The Thepurchase
purchase price
price isis $41,706
$41,706 plus
plus
interest
interest ofof $1,000
$1,000 accrued
accrued from
from April
April 1,
1, 2005.
2005.
2005
July 1 Investment in Deitz Corp. Bonds. 41 706 00
Interest Revenue 1 000 00
Cash 42 706 00
Purchased investment in $50,000 x 8% x 3/12
bonds, plus accrued interest.
Investments
Investments in
in Bonds
Bonds
Received
Received semiannual
semiannual interest
interest for
for April
April 11 to
to
October
October 11 ($50,000
($50,000 xx 8%
8% xx 6/12).
6/12).
Investment Revenue
July 1 1,000 Oct. 1 2,000
Dec. 31 1,000
31 474
3,474
Bal. 2,474
Investments
Investments in
in Bonds
Bonds
The
The Deitz
Deitz bonds
bonds are
are sold
sold onon June
June 30,
30, 2012
2012
for
for $47,350
$47,350 plus
plus accrued
accrued interest.
interest. ItIt has
has
been
been sixsix months
months since
since the
the last
last amortization
amortization
entry,
entry, soso amortization
amortization forfor the
the current
current year
year
must
must be
be recorded
recorded (6 (6 months).
months).
2012
June 30 Investment in Deitz Corp. Bonds 474 00
Interest Revenue 474 00
Amortized discount for $79 x 6
current year.
Investments
Investments in
in Bonds
Bonds
Investment in Deitz Corporation Bonds
2005
July 1 41,706
The investment
Dec. 31
2006
474 $79 x 6
account after all
Dec. 31 948 $79 x 12
2007
Dec. 31 948 amortization
2008
Dec. 31 948 entries have
2009
Dec. 31 948 been made,
2010
Dec. 31 948 including the
2011
Dec. 31 948 June 30, 2012
2012
June 30 474 adjusting entry.
48,342
Investments
Investments in
in Bonds
Bonds
This
This investment
investment was
was sold
sold onon June
June 30,
30, 2009
2009
for
for $47,350
$47,350 plus
plus accrued
accrued interest.
interest. ItIt has
has
been
been sixsix months
months since
since the
the last
last amortization
amortization
entry,
entry, soso amortization
amortization forfor the
the current
current year
year
$50,000
must
must be
be recorded
recorded (6 (6 months).
months). x 8% x
2012 3/12
June 30 Cash 48 350 00
Loss on Sale of Investment 992 00
Interest Revenue 1 000 00
Investment in Deitz Corp. Bonds 48 342 00
Financial
Analysis and
Interpretation
Number
Number of
of Times
Times Interest
Interest
Charges
Charges Earned
Earned
Solvency Measures—The Long-Term Creditor
Number
Number of
of Times
Times Interest
Interest Charges
Charges Earned
Earned
2006 2005
Income before income tax $ 900,000 $ 800,000
Add interest expense 300,000 250,000
Amount available for interest $1,200,000 $1,050,000
Income before income tax + Interest expense
Interest Expense
2005 $800,000 + $250,000
2005 = 4.2 times
$250,000
Solvency Measures—The Long-Term Creditor
Number
Number of
of Times
Times Interest
Interest Charges
Charges Earned
Earned
2006 2005
Income before income tax $ 900,000 $ 800,000
Add interest expense 300,000 250,000
Amount available for interest $1,200,000 $1,050,000
Income before income tax + Interest expense
Interest Expense
2006 $900,000 + $300,000
2006 = 4.0 times
$300,000
The
The purpose
purpose of of the
the ratio
ratio isis to
to
assess
assess the
the risk
risk to
to debtholders
debtholders in in
terms
terms of
of number
number of of times
times interest
interest
charges
charges were
were earned.
earned.
Chapter 15
The
The End
End