Problem 12-3A Bond Premium, Entries for Bonds Payable Transactions

Fabulator, Inc. produces and sells fashion clothing. On July 1, 2012, Fabulator, Inc. issued $120,000,000 of 20-year, 14% bonds at a market (effective) interest rate of 11%, receiving cash of $148,882,608. Interest on the bonds is payable semiannually on December 31 and June 30. The fiscal year of the company is the calendar year. a. Journalize the entry to record the amount of cash proceeds from the sale of the bonds. b. The interest payment on June 30, 2013, and the amortization of the bond premium, using the straight-line method. (Round to the nearest dollar.) c. Determine the total interest expense for 2012. d. Compute the price of $148,882,608 received for the bonds by using the tables of present value in Appendix A. (Round to the nearest dollar.) Your total may vary slightly from the price given due to rounding differences. Present value of the face amount Present value of the semi-annual interest payments Price received for the bonds I only need part d. It is in bold.

Appendix A Interest Tables Present Value of $1 at Compound Interest Due in n Periods Periods 9% 10% 11% 12% 13% 14% 1 2 3 4 5 0.91743 0.84168 0.77218 0.70842 0.64993 0.90909 0.82645 0.75132 0.68301 0.62092 0.90090 0.81162 0.73119 0.65873 0.59345 0.89286 0.79719 0.71178 0.63552 0.56743 0.88496 0.78315 0.69305 0.61332 0.54276 0.87719 0.76947 0.67497 0.59208 0.51937 6 7 8 9 10 0.59627 0.54703 0.50187 0.46043 0.42241 0.56447 0.51316 0.46651 0.42410 0.38554 0.53464 0.48166 0.43393 0.39092 0.35218 0.50663 0.45235 0.40388 0.36061 0.32197 0.48032 0.42506 0.37616 0.33288 0.29459 0.45559 0.39964 0.35056 0.30751 0.26974 11 12 13 14 15 0.38753 0.35554 0.32618 0.29925 0.27454 0.35049 0.31863 0.28966 0.26333 0.23939 0.31728 0.28584 0.25751 0.23199 0.20900 0.28748 0.25668 0.22917 0.20462 0.18270 0.26070 0.23071 0.20416 0.18068 0.15989 0.23662 0.20756 0.18207 0.15971 0.14010 16 17 18 19 20 0.25187 0.23107 0.21199 0.19449 0.17843 0.21763 0.19784 0.17986 0.16351 0.14864 0.18829 0.16963 0.15282 0.13768 0.12403 0.16312 0.14564 0.13004 0.11611 0.10367 0.14150 0.12522 0.11081 0.09806 0.08678 0.12289 0.10780 0.09456 0.08295 0.07276 21 22 23 24 25 0.16370 0.15018 0.13778 0.12640 0.11597 0.13513 0.12285 0.11168 0.10153 0.09230 0.11174 0.10067 0.09069 0.08170 0.07361 0.09256 0.08264 0.07379 0.06588 0.05882 0.07680 0.06796 0.06014 0.05323 0.04710 0.06383 0.05599 0.04911 0.04308 0.03779 26 27 28 29 30 0.10639 0.09761 0.08955 0.08216 0.07537 0.08390 0.07628 0.06934 0.06304 0.05731 0.06631 0.05974 0.05382 0.04849 0.04368 0.05252 0.04689 0.04187 0.03738 0.03338 0.04168 0.03689 0.03264 0.02889 0.02557 0.03315 0.02908 0.02551 0.02237 0.01963 31 32 33 34 35 0.06915 0.06344 0.05820 0.05331 0.04899 0.05210 0.04736 0.04306 0.03914 0.03558 0.03935 0.03545 0.03194 0.02878 0.02592 0.02980 0.02661 0.02376 0.02121 0.01894 0.02262 0.02002 0.01772 0.01568 0.01388 0.01722 0.01510 0.01325 0.01162 0.01019 40 0.03184 0.02210 0.01538 0.01075 0.00753 0.00529 45 0.02069 0.01372 0.00913 0.00610 0.00409 0.00275 50 0.01345 0.00852 0.00542 0.00346 0.00222 0.00143 A-3 Appendix A Interest Tables Present Value of Ordinary Annuity of $1 per Period Periods 9% 10% 11% 12% 13% 14% 1 2 3 4 5 0.91743 1.75911 2.53130 3.23972 3.88965 0.90909 1.73554 2.48685 3.16986 3.79079 0.90090 1.71252 2.44371 3.10245 3.69590 0.89286 1.69005 2.40183 3.03735 3.60478 0.88496 1.66810 2.36115 2.97447 3.51723 0.87719 1.64666 2.32163 2.91371 3.43308 6 7 8 9 10 4.48592 5.03295 5.53482 5.99525 6.41766 4.35526 4.86842 5.33493 5.75902 6.14457 4.23054 4.71220 5.14612 5.53705 5.88923 4.11141 4.56376 4.96764 5.32825 5.65022 3.99755 4.42261 4.79677 5.13166 5.42624 3.88867 4.28830 4.63886 4.94637 5.21612 11 12 13 14 15 6.80519 7.16072 7.48690 7.78615 8.06069 6.49506 6.81369 7.10336 7.36669 7.60608 6.20652 6.49236 6.74987 6.96187 7.19087 5.93770 6.19437 6.42355 6.62817 6.81086 5.68694 5.91765 6.12181 6.30249 6.46238 5.45273 5.66029 5.84236 6.00207 6.14217 16 17 18 19 20 8.31256 8.54363 8.75562 8.95012 9.12855 7.82371 8.02155 8.20141 8.36492 8.51356 7.37916 7.54879 7.70162 7.83929 7.96333 6.97399 7.11963 7.24967 7.36578 7.46944 6.60388 6.72909 6.83991 6.93797 7.02475 6.26506 6.37286 6.46742 6.55037 6.62313 21 22 23 24 25 9.29224 9.44242 9.58021 9.70661 9.82258 8.64869 8.77154 8.88322 8.98474 9.07704 8.07507 8.17574 8.26643 8.34814 8.42174 7.56200 7.64465 7.71843 7.78432 7.84314 7.10155 7.16951 7.22966 7.28288 7.32998 6.68696 6.74294 6.79206 6.83514 6.87293 26 27 28 29 30 9.92897 10.02658 10.11613 10.19828 10.27365 9.16094 9.23722 9.30657 9.36961 9.42691 8.48806 8.54780 8.60162 8.65011 8.69379 7.89566 7.94255 7.98442 8.02181 8.05518 7.37167 7.40856 7.44120 7.47009 7.49565 6.90608 6.93515 6.96066 6.98304 7.00266 31 32 33 34 35 10.34280 10.40624 10.46444 10.51784 10.56682 9.47901 9.52638 9.56943 9.60858 9.64416 8.73315 8.76860 8.80054 8.82932 8.85524 8.08499 8.11159 8.13535 8.15656 8.17550 7.51828 7.53830 7.55602 7.57170 7.58557 7.01988 7.03498 7.04823 7.05985 7.07005 40 10.75736 9.77905 8.95105 8.24378 7.63438 7.10504 45 10.88118 9.86281 9.00791 8.28252 7.66086 7.12322 50 10.96168 9.91481 9.04165 8.30450 7.67524 7.13266 A-5