1. Chapter 15 Bonds Payable and Investments in Bonds Accounting, 21 st Edition Warren Reeve Fess PowerPoint Presentation by Douglas Cloud Professor Emeritus of Accounting Pepperdine University © Copyright 2004 South-Western, a division of Thomson Learning. All rights reserved. Task Force Image Gallery clip art included in this electronic presentation is used with the permission of NVTech Inc.

2. 1.Menghitung Dampak Hutang Obligasi terhadap Laba per Lembar saham (EPS) 2.Menjelaskan karakteristik Obligasi 3.Menghitung Present Value atas Obligasi 4. Membuat jurnal Pencatatan Penerbitan Obligasi 5. Jurnal Pembayaran Bunga, Amortisasi Discount dan Premium 6. Membuat Jurnal Penarikan Obligasi Tujuan Pembelajaran

4. Sumber Pembiayaan Stockholders’ Equity Assets Liabilities Equity Financing: Stockholders Debt Financing: Bondholders

5. Bondholders Stockholders Two Methods of Long-Term Financing InterestDividend

6. Alternative Financing Plans – $800,000 Earnings Plan 1Plan 2Plan 3 12 % bonds——$2,000,000 Preferred 9% stock, $50 par—$2,000,0001,000,000 Common stock, $10 par$4,000,0002,000,0001,000,000 Total$4,000,000$4,000,000$4,000,000 Earnings before interest and income tax$ 800,000$ 800,000$ 800,000 Deduct interest on bonds——240,000 Income before income tax$ 800,000$ 800,000$ 560,000 Deduct income tax - 40%320,000 320,000224,000 Net income$ 480,000$ 480,000$ 336,000 Dividends on preferred stock—180,00090,000 Available for dividends$ 480,000$ 300,000$ 246,000 Shares of common stock ÷400,000 ÷200,000 ÷100,000 Earnings per share$1.20$1.50$2.46

7. Alternative Financing Plans – $440,000 Earnings Plan 1Plan 2Plan 3 12 % bonds——$2,000,000 Preferred 9% stock, $50 par—$2,000,0001,000,000 Common stock, $10 par$4,000,0002,000,0001,000,000 Total$4,000,000$4,000,000$4,000,000 Earnings before interest and income tax$ 440,000$ 440,000$ 440,000 Deduct interest on bonds—— 240,000 Income before income tax$ 440,000$ 440,000$ 200,000 Deduct income tax176,000176,00080,000 Net income$ 264,000$ 264,000$ 120,000 Dividends on preferred stock—180,00090,000 Available for dividends$ 264,000$ 84,000$ 30,000 Shares of common stock÷400,000÷200,000 ÷100,000 Earnings per share$0.66$0.42$0.30

8. Characteristics of Bonds Payable Termasuk kategori Long-Term Debt/ hutang jangka panjang Mempunyai Nilai Nominal (Face Ammount) yaitu nilai yang harus dibayarkan pada tgl jatuh tempo Tingkat Bunga (contact rate) yang tetap per-tahun Jenis Bond bermacam-macam al: Term Bonds, serial Bonds, Callable Bond, Convertible Bond dll.

9. 4When all bonds of an issue mature at the same time, they are called term bonds. If the maturity dates are spread over several dates, they are called serial bonds. 4Bonds that may be exchanged for other securities are called convertible bonds. 4Bonds that a corporation reserves the right to redeem before maturity are callable bonds. 4Bonds issued on the basis of the general credit of the corporations are debenture bonds. The Present-Value Concept and Bonds Payable

10. MARKET RATE = CONTRACT RATE Sell price of bond = $1,000 $1,000 10% payable annually

11. The Present-Value Concept and Bonds Payable MARKET RATE > CONTRACT RATE Sell price of bond < $1,000 – Discount $1,000 10% payable annually

12. The Present-Value Concept and Bonds Payable MARKET < CONTRACT RATE Sell price of bond > $1,000 + Premium $1,000 10% payable annually

13. A $1,000, 10% bond is purchased. It pays interest annually and will mature in two years. Today End of Year 1 End of Year 2 Interest payment $100 Interest payment $100 $90.91$100 x 0.90909 $1,000 10% payable annually $82.65 $100 x 0.82645 $1,000 x 0.82645 $826.45 $1,000.00 (rounded)

14. The Present-Value Concept and Bonds 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

15. Kapan Amortisasi dilakukan Bersamaan dengan pembayaran bunga Pada akhir tahun

16. Accounting for Bonds 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

17. Accounting for Bonds Payable 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%. Jan. 1Cash100 000 00 Issued $100,000 bonds payable at face amount. Bonds Payable 100 000 00 2005 Bonds Issued at Face Amount

18. Accounting for Bonds Payable On June 30, an interest payment of $6,000 is made ($100,000 x.12 x 6/12). June 30Interest Expense6 000 00 Paid six months’ interest on bonds. Cash 6 000 00 Bonds Issued at Face Amount

19. The bond matured on December 31, 2009. At this time, the corporation paid the face amount to the bondholder. Dec. 31Bonds Payable100 000 00 Paid bond principal at maturity date. Cash 100 000 00 2009 Accounting for Bonds Payable Bonds Issued at Face Amount

20. Assume that the market rate of interest is 13% on the $100,000 bond rather than 12%. Accounting for Bonds Payable Bonds Issued at a Discount Present value of face amount of $100,000 due in 5 years at 13% compounded semiannually: $100,000 x 0.53273 (PV of $1 for 10 periods at 6½%)$53,273 Present value of 10 semiannual interest payments of $6,000 compounded semiannually: $6,000 x 7.18883 (PV of annuity of $1 for 10 periods at 6½%) 43,133 Total present value of bonds$96,406

21. On January 1, 2005, the firm issued $100,000 bonds for $96,406 (a discount of $3,594). Accounting for Bonds Payable Jan.1Cash96 406 00 Discount on Bonds Payable3 594 00 Issued $100,000 bonds at discount. Bonds Payable 100 000 00 2005 Bonds Issued at a Discount

22. On June 30, 2005, six-months’ interest is paid and the bond discount is amortized using the straight-line method. June30Interest Expense6 359 40 Paid semiannual interest and amortized 1/10 of discount. Discount on Bonds Payable 359 40 Cash6 000 00 2005 $3,594 ÷ 10 Accounting for Bonds Payable Bonds Issued at a Discount

23. If the market rate of interest is 11% and the contract rate is 12%, the bond would sell for $103,769. Accounting for Bonds Payable Bonds Issued at a Premium Present value of face amount of $100,000 due in 5 years at 11% compounded annually: $100,000 x 0.58543 (PV of $1 for 10 periods at 5½%)$ 58,543 Present value of 10 semiannual interest payments of $6,000 at 11%compounded semiannually: $6,000 x 7.53763 (PV of annuity of $1 for 10 periods at 5½%) 45,226 Total present value of bonds$103,769

24. Sold $100,000 of bonds for $103,769 (a premium of $3,769). Jan.1Cash103 769 00 Issued $100,000 bonds at a premium. Bonds Payable100 000 00 Premium on Bonds Payable3 769 00 2005 Accounting for Bonds Payable Bonds Issued at a Premium

25. On June 30, paid the semiannual interest and amortized the premium. June30Interest Expense5 623 10 Premium on Bonds Payable376 90 Paid semiannual interest and amortized 1/10 of bond premium. Cash6 000 00 2005 $3,769 x 1/10 Accounting for Bonds Payable Bonds Issued at a Premium

26. Zero-Coupon Bonds Zero-coupon bonds do not provide for interest payments. Only the face amount is paid at maturity. Assume market rate is 13% at date of 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 for Bonds Payable

27. On January 1, 2005, Issue 5-year, $100,000 zero-coupon bonds when the market rate of interest is 13%. Jan.1Cash53 273 00 Discount on Bonds Payable 46 727 00 Issued $100,000 zero- coupon bonds. Bonds Payable100 000 00 2005 Accounting for Bonds Payable Zero-Coupon Bonds

28. The bond indenture may require that a fund for the payments of the face value of the bonds at maturity be set aside over the life of the bonds. This special fund is called a bond sinking fund.

30. Langkah-langkah Penarikan: 1.Hitung dan Jurnal besarnya Amortisasi Premium/Discount (tgl Bunga terakhir s.d. tgl Penarikan) 2.Hitung Nilai Buku/Book Value Bonds: BV = Face Ammount + Unamortization Premium or BV = Face Ammount - Unamortization Discount Bond Redemption

31. Langkah-langkah Penarikan: 3.Bandingkan BV vs Harga Penarikan 4.JURNAL PENARIKAN a. BV = Hg. Penarikanno Gain/Loss b. BV < Hg. Penarikan Loss c. BV > Hg. Penarikan Gain Bond Redemption

32. On June 30, a corporation has a bond issue of $100,000 outstanding on which there is an unamortized premium of $4,000. The corporation purchases one-fourth of the bonds for $24,000. June 30Bonds Payable25 000 00 Premium on Bonds Payable 1 000 00 Retired bonds for $24,000. Cash24 000 00 Gain on redemption of Bonds2 000 00 2005

33. Bond Redemption Perusahaan melunasi Bondsnya dengan harga penarikan$105,000. June 30Bonds Payable100 000 00 Premium on Bonds Payable 4 000 00 Loss on Redemption of Bonds1 000 00 Retired bonds for $105,000. Cash105 000 00 2005

35. Investments in Bonds Bonds dapat dibeli langsung dari perusahaan penerbit atau dari pasar modal. Harga Bonds biasanya ditentukan dalam prosentase/ percentage dari Nilai Nominal/face amount. Premium /Discount langsung ditambahkan/dikurangkan dalam Akun “Investment In Bonds” dan diamortisasi sepanjang sisa umur Bonds

36. On April 2, 2005, Purchased a $1,000 Lewis Company bond at 102 plus a brokerage fee of $5.30 and accrued interest of $10.20. Apr. 2Investment in Lewis Co. Bonds.1 025 30 Invested in a Lewis Company bond. Cash1 035 50 2005 Investments in Bonds Interest Revenue 10 20 Note that the brokerage fee is added to the cost of the investment.

37. Investments in Bonds Contoh Lengkap

38. On July 1, 2005, Crenshaw Inc. purchases $50,000 of 8% bonds of Deitz Corporation due in 8 3/4 years. The effective interest rate is 11%. The purchase price is $41,706 plus interest of $1,000 accrued from April 1, 2005. July 1Investment in Deitz Corp. Bonds.41 706 00 Interest Revenue1 000 00 Purchased investment in bonds, plus accrued interest. Cash42 706 00 2005 Investments in Bonds $50,000 x 8% x 3/12

39. Received semiannual interest for April 1 to October 1 ($50,000 x 8% x 6/12). Oct. 1Cash2 000 00 Received semiannual interest for April 1 to October 1. Interest Revenue2 000 00 Investments in Bonds

40. Adjusting entry for interest accrued from October 1 to December 31 ($50,000 x 8% x 3/12). Dec. 31Interest Receivable1 000 00 Adjusting entry for interest accrued from October 1 to December 31. Interest Revenue1 000 00 Investments in Bonds

41. Adjusting entry for amortization of discount for July 1 to December 31: ($50,000 –$41,706)/105 x 6 months. Dec. 31Investment in Deitz Corp. Bonds474 00 Adjusting entry for amortization of discount from July 1 to December 31. Interest Revenue474 00 Investments in Bonds Rounded to nearest dollar ($79 a month)

42. Investment Revenue Oct.12,000 Dec. 311,000 31 474 3,474 July 11,000 Bal. 2,474 Investments in Bonds

43. The Deitz bonds are sold on June 30, 2012 for $47,350 plus accrued interest. It has been six months since the last amortization entry, so amortization for the current year must be recorded (6 months). June 30Investment in Deitz Corp. Bonds474 00 Amortized discount for current year. Interest Revenue474 00 2012 Investments in Bonds $79 x 6

44. Investment in Deitz Corporation Bonds July 141,706 Dec. 31474 Dec. 31948 June 30 474 48,342 2005 2006 2007 2008 2009 2010 2011 2012 The investment account after all amortization entries have been made, including the June 30, 2012 adjusting entry. Investments in Bonds $79 x 6 $79 x 12

45. This investment was sold on June 30, 2009 for $47,350 plus accrued interest. It has been six months since the last amortization entry, so amortization for the current year must be recorded (6 months). June 30Cash 48 350 00 Loss on Sale of Investment992 00 Interest Revenue1 000 00 Investment in Deitz Corp. Bonds48 342 00 2012 Investments in Bonds $50,000 x 8% x 3/12

46. Number of Times Interest Charges Earned Financial Analysis and Interpretation

47. Solvency Measures—The Long-Term Creditor Number of Times Interest Charges Earned 20062005 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 $800,000 + $250,000 $250,00020052005 = 4.2 times

48. Solvency Measures—The Long-Term Creditor Number of Times Interest Charges Earned 20062005 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 $900,000 + $300,000 $300,00020062006 = 4.0 times

49. The purpose of the ratio is to assess the risk to debtholders in terms of number of times interest charges were earned.

50. The End Chapter 15