In: Accounting
On May 1, 2020, Johnson Corporation issued $300,000, ten-year, 12% bonds which were priced to yield 14%. The bonds were dated March 1, 2020, and pay interest semiannually on March 1 and September 1. Johnson is a calendar year corporation. Determine the issue price of the bonds and prepare the September 1, 2020 journal entry for Johnson Corporation.
Issue price:
Cash interest = $300,000 x 6% =$18,000
Present value of cash interest | $190,692 |
[$18,000 x 10.59401 PV annuity factor at 7% for 20 periods] | |
Present value of face value | $77,526 |
[$300,000 x 0.25842 PV factor at 7% for 20 periods] | |
Price of the bond | $268,218 |
Add: Accrued interest [Mar 1 2020 to May 1 2020] = $300,000 x 12% x 2/12] | $6,000 |
Cash received from the bond | $274,218 |
Journal Entry:
Date | Account title and explanation | Debit | Credit |
Sept 1, 2020 | Interest payable | $6,000 | |
Interest expense [($268,218 x 7% ) - $6,000] | $12,775 | ||
Discount on bonds payable | $775 | ||
Cash | $18,000 | ||
[To record payment of interest] |