In: Accounting
On January 1, 2023, Day Co. paid $92,278 for $100,000 face amount, five-year, 8% bonds, a price that yields 10%. Interest is payable every July 1 and January 1. Total Interest Revenue to be recorded over the life of the bond is:
Select one:
a. $32,278
b. $87,722
c. $47,722
d. $40,000
e. $7,722
Correct Answer:
Option: c : $ 47,772
Working:
Effective Interest Amortization Table |
||||
Formula Used |
(650,000*5%) / 2 |
Last year's Carrying value of bond* Market Rate of Interest (4%) |
Interest Expense - Cash Paid |
Last year's Carrying value of Bond - current year's Premium amortized |
Changes during the bond |
||||
Date |
cash paid |
Interest Revenue |
Discount Amortized |
Carrying value of Bond |
1/1/2023 |
- |
- |
$ 92,278 |
|
7/1/2023 |
$ 4,000 |
$ 4,613.9 |
$ 614 |
$ 92,892 |
1/1/2024 |
$ 4,000 |
$ 4,644.6 |
$ 645 |
$ 93,536 |
7/1/2024 |
$ 4,000 |
$ 4,677 |
$ 677 |
$ 94,213 |
1/1/2025 |
$ 4,000 |
$ 4,711 |
$ 711 |
$ 94,924 |
7/1/2025 |
$ 4,000 |
$ 4,746 |
$ 746 |
$ 95,670 |
1/1/2026 |
$ 4,000 |
$ 4,784 |
$ 784 |
$ 96,454 |
7/1/2026 |
$ 4,000 |
$ 4,823 |
$ 823 |
$ 97,276 |
1/1/2027 |
$ 4,000 |
$ 4,864 |
$ 864 |
$ 98,140 |
7/1/2027 |
$ 4,000 |
$ 4,907 |
$ 907 |
$ 99,047 |
1/1/2028 |
$ 4,000 |
$ 4,952 |
$ 952 |
$ 100,000 |
Total |
$ 47,772 |