Sandhill Co. sold $3,300,000, 7%, 10-year bonds on January 1, 2017. The bonds were dated January 1, 2017, and pay interest on January 1. The company uses straight-line amortization on bond premiums and discounts. Financial statements are prepared annually.
(B) Prepare amortization table for issuance of the bonds sold at 104 for the first three interest payments.
Prepare amortization table for issuance of the bonds sold at 97 for the first three interest payments.
a) Issue price = 3300000*1.04 = 3432000
Premium on bonds payable = 3432000-3300000 = 132000
Period | Interest paid | Amortization of premium | Interest expense | Unamortized premium | Carrying value |
0 | 132000 | 3432000 | |||
1 | 3300000*7% = 231000 | 132000/10 = 13200 | 231000-13200 = 217800 | 118800 | 3418800 |
2 | 231000 | 13200 | 217800 | 105600 | 3405600 |
3 | 231000 | 13200 | 217800 | 92400 | 3392400 |
b) Issue price = 3300000*0.97 = 3201000
Discount on bonds payable = 3201000-3300000 = 99000
Period | Interest paid | Amortization of Discount | Interest expense | Unamortized discount | Carrying value |
0 | 99000 | 3201000 | |||
1 | 3300000*7% = 231000 | 99000/10 = 9900 | 231000+9900 = 240900 | 89100 | 3210900 |
2 | 231000 | 9900 | 240900 | 79200 | 3220800 |
3 | 231000 | 9900 | 240900 | 69300 | 3230700 |
Get Answers For Free
Most questions answered within 1 hours.