February 1, 2017 Sold $300,000 10-year 10% bond at a yield of 8%. Interest is paid semiannually on January 1 and July 1. Make necessary entries for the sale of the bond as well as the interest payments for the years 2017 through 2019. Use straight line method of amortization.
Table Value Based on | ||
n= | 20.00 | (10 years X 2) |
i= | 4.00 | (8% / 2) |
Cash Flow | Amount | Present Value |
Interest - $300,000 X 10% X 6/12 | 15,000.00 | 203,855 |
($15,000 X 13.59033) | ||
Principal | 300,000.00 | 136,917 |
($300,000 X 0.45639) | ||
Issue Price of Bond 1 | 340,772 | |
Premium on issue of Bond | 40,772 |
Amortization Schedule | |||||
Straight Line Method | |||||
A | B | C | D | E | |
Semi-Annual Interest Period | Interest Payment - $300,000 X 10% X 6/12 | Interest Expense - B = A + C | Premium Amortization | Unamortized Premium (D - C) | Bond Carrying Amount ($300,000 + D) |
02/01/17 | - | - | - | 40,772.00 | 340,772.00 |
07/01/17 | 15,000.00 | 12,961.40 | 2,038.60 | 38,733.40 | 338,733.40 |
01/01/18 | 15,000.00 | 12,961.40 | 2,038.60 | 36,694.80 | 336,694.80 |
07/01/18 | 15,000.00 | 12,961.40 | 2,038.60 | 34,656.20 | 334,656.20 |
01/01/19 | 15,000.00 | 12,961.40 | 2,038.60 | 32,617.60 | 332,617.60 |
07/01/19 | 15,000.00 | 12,961.40 | 2,038.60 | 30,579.00 | 330,579.00 |
01/01/20 | 15,000.00 | 12,961.40 | 2,038.60 | 28,540.40 | 328,540.40 |
Journal Entry | |||
Date | Particualrs | Dr. Amt | Cr. Amt |
Amortization of Discount - Effective Interest Method | |||
02/01/17 | Cash | 343,272.00 | |
Bonds Payable | 300,000.00 | ||
Premium on Issue f Bonds | 40,772.00 | ||
Interest Payable | 2,500.00 | ||
(Record the interest paybable) | |||
07/01/17 | Interest Exp. | 10,461.40 | |
Premium on Issue f Bonds | 2,038.60 | ||
Interest Payable | 2,500.00 | ||
Cash | 15,000.00 | ||
(Record the interest paid) | |||
12/31/17 | Interest Exp. | 12,961.40 | |
Premium on Issue f Bonds | 2,038.60 | ||
Interest Payable | 15,000.00 | ||
(Record the interest due) | |||
01/01/18 | Interest Payable | 15,000.00 | |
Cash | 15,000.00 | ||
(Record the interest paid) | |||
07/01/18 | Interest Exp. | 12,961.40 | |
Premium on Issue f Bonds | 2,038.60 | ||
Cash | 15,000.00 | ||
(Record the interest paid) | |||
12/31/18 | Interest Exp. | 12,961.40 | |
Premium on Issue f Bonds | 2,038.60 | ||
Interest Payable | 15,000.00 | ||
(Record the interest due) | |||
01/01/19 | Interest Payable | 15,000.00 | |
Cash | 15,000.00 | ||
(Record the interest paid) | |||
07/01/19 | Interest Exp. | 12,961.40 | |
Premium on Issue f Bonds | 2,038.60 | ||
Cash | 15,000.00 | ||
(Record the interest paid) | |||
12/31/19 | Interest Exp. | 12,961.40 | |
Premium on Issue f Bonds | 2,038.60 | ||
Interest Payable | 15,000.00 | ||
(Record the interest due) |
Get Answers For Free
Most questions answered within 1 hours.