In: Accounting
Martino Motor Corporation issued $200,000 of 10% bonds for 216,221 The bonds were dated April 1, 2018, are due March 31, 2023 (5years), and pay interest semi-annually on September 30 and March 31. The market yield for bonds of similar risk and maturity was 8%. Bats fiscal year end is December 31.
1. Prepare a bond amortization schedule using the straight-line method
2. Prepare a bond amortization schedule using the effective interest method
3. Prepare the journal entries for (a) issuance of bonds and (b) first interest payment using the effective interest method.
(1)- Bond amortization schedule using the straight-line method
Semiannual Period |
Cash Interest Paid |
Bond Interest Expense |
Amortization of Premium |
Unamortized Premium |
Carrying Value |
01/04/2018 |
- |
- |
- |
16,221 |
2,16,221 |
30/09/2018 |
10,000 |
8,378 |
1,622 |
14,599 |
2,14,599 |
31/03/2019 |
10,000 |
8,378 |
1,622 |
12,977 |
2,12,977 |
30/09/2019 |
10,000 |
8,378 |
1,622 |
11,355 |
2,11,355 |
31/03/2020 |
10,000 |
8,378 |
1,622 |
9,733 |
2,09,733 |
30/09/2020 |
10,000 |
8,378 |
1,622 |
8,111 |
2,08,111 |
31/03/2021 |
10,000 |
8,378 |
1,622 |
6,488 |
2,06,488 |
30/09/2021 |
10,000 |
8,378 |
1,622 |
4,866 |
2,04,866 |
31/03/2022 |
10,000 |
8,378 |
1,622 |
3,244 |
2,03,244 |
30/09/2022 |
10,000 |
8,378 |
1,622 |
1,622 |
2,01,622 |
31/03/2023 |
10,000 |
8,378 |
1,622 |
- |
2,00,000 |
$100,000 |
$83,799 |
$16,221 |
|||
(2)- Bond amortization schedule using the effective interest method
Semiannual Period |
Cash Interest Paid |
Bond Interest Expense |
Amortization of Premium |
Unamortized Premium |
Carrying Value |
01/04/2018 |
- |
- |
- |
16,221 |
2,16,221 |
30/09/2018 |
10,000 |
8,649 |
1,351 |
14,599 |
2,14,870 |
31/03/2019 |
10,000 |
8,595 |
1,405 |
12,977 |
2,13,465 |
30/09/2019 |
10,000 |
8,539 |
1,461 |
11,355 |
2,12,003 |
31/03/2020 |
10,000 |
8,480 |
1,520 |
9,733 |
2,10,483 |
30/09/2020 |
10,000 |
8,419 |
1,581 |
8,111 |
2,08,903 |
31/03/2021 |
10,000 |
8,356 |
1,644 |
6,488 |
2,07,259 |
30/09/2021 |
10,000 |
8,290 |
1,710 |
4,866 |
2,05,549 |
31/03/2022 |
10,000 |
8,222 |
1,778 |
3,244 |
2,03,771 |
30/09/2022 |
10,000 |
8,151 |
1,849 |
1,622 |
2,01,922 |
31/03/2023 |
10,000 |
8,078 |
1,922 |
- |
2,00,000 |
$100,000 |
$83,799 |
$16,221 |
|||
(3). Journal entries for (a) issuance of bonds and (b) first interest payment using the effective interest method
(a)-Entry to record the issuance of bond
Account Titles and Explanation |
Debit ($) |
Credit ($) |
Cash A/c |
216,221 |
|
To Bond Payable A/c |
200,000 |
|
To Premium on Bond Payable A/c |
16,221 |
|
Issue Price of Bond = $216,221
Face Value of Bond = $200,000
Premium on Bond Payable = $16,221 [$216,221 – 200,000]
(b)-Entry to record the first interest payment using the effective interest method.
Account Titles and Explanation |
Debit ($) |
Credit ($) |
Interest Expenses A/c |
8,649 |
|
Premium on Bond Payable A/c |
1,351 |
|
To Cash A/c |
10,000 |
|