Please help, following numbers are incorrect: 59421, 1488, 67101, 7899, 1278000
Teal Mountain Inc. is building a new hockey arena at a cost of $2,900,000. It received a down payment of $580,000 from local businesses to support the project, and now needs to borrow $2,320,000 to complete the project. It therefore decides to issue $2,320.000 of 10-year, 10.5% bonds. These bonds were issued on January 1, 2020, and pay interest annually on each January 1. The bonds yield 10% to the investor and have an effective interest rate to the issuer of 10.4053%. (There is an increased effective interest rate due to the capitalization of the bond issue costs.) Any additional funds that are needed to complete the project will be obtained from local businesses. Teal Mountain Inc. paid and capitalized $58,000 in bond issuance costs related to the bond issue. Teal Mountain prepares financial statements in accordance with IFRS. Click here to view the factor table PRESENT VALUE OF 1. Click here to view the factor table PRESENT VALUE OF AN ANNUITY OF 1. (a) Your answer is correct. Using (1) factor tables, (2) a financial calculator, or (3) Excel function PV, calculate the value of the bonds and prepare the journal entry to record the issuance of the bonds on January 1, 2020. (Hint: Refer to Chapter 3 for tips on calculating. For the journal entry, use the amount arrived at using the time value of money tables.) (For calculation purposes, use 5 decimal places as displayed in the factor table provided and final answers to O decimal places, e.g. 5,275. Credit account titles are automatically indented when the amount is entered. Do not indent manually. If no entry is required, select "No Entry" for the account titles and enter O for the amounts.) Date Account Titles and Explanation Debit Credit Jan. 1, 2020 Cash 2,333,270 Bonds Payable 2,333,270 (b) Your Answer Correct Answer Your answer is correct. Prepare a bond amortization schedule up to and including January 1, 2025, using the effective interest method. (Round answers to O decimal places, e.g. 5,275.) Premium Amortization Carrying Amount of Bonds Date Cash Payment Interest Expense 1/1/20 1/1/21 1/1/22 1/1/23 1/1/24 1/1/25 $ 243600 243600 243600 243 243600 $ 242,784 242699 242605 42502 242387 $ 816 901 995 1098 1213 $ 2,333,270 2332454 2331553 2330558 2329459 2328246 (c) Your answer is partially correct. Assume that on July 1, 2023, the company retires half of the bonds at a cost of $1,235,000 plus accrued interest. Prepare the journal entries to record this retirement. (Round answer to O decimal places, e.g. 5,275. Credit account titles are automatically indented when the amount is entered. Do not indent manually. If no entry is required, select "No Entry" for the account titles and enter O for the amounts.) Date Account Titles and Explanation Debit Credit July 1, 2023 Interest Expense 59421 Bonds Payable Cash (To record payment of interest and amortization amount) July 1, 2023 Bonds Payable Loss on Redemption of Bonds Bonds Payable Cash (To record reacquisition of bonds) 1488 1160000 67101 7899 60900 1278000
