In: Accounting
Explain the journal entry made to pay the semi-annual interest and amortize the premium on bonds payable using the effective interest method. Don't forget to explain how the numbers for each debit and credit are determined for each period.
Solution:
To explain journal entry to pay semiannul interest and amortize the premium on bond payable using the effective interest method, let consider following example.
Face value of bond issue = $100,000
Coupon rate = 10%, 5% semi annual
Market rate = 8% per annum
Period to maturity = 2 years, 4 semi annual period.
As coupon rate of interest is higher than market rate of
interest, therefore bond will be issued at premium. Now first we
compute, issue price of bond.
Bond issue price is equal to present value of interest payment and maturity amount discounted at market rate of interest.
Computation of bond price | |||
Table values are based on: | |||
n= | 4 | ||
i= | 4% | ||
Cash flow | Table Value | Amount | Present Value |
Par (Maturity) Value | 0.85480 | $100,000 | $85,480 |
Interest (Annuity) | 3.62990 | $5,000 | $18,149 |
Price of bonds | $103,630 |
Now bond issue price = $103,630
Premium on issue of bond = Issue price - Par value = $103,630 - $100,000 = $3,630
Now to prepare journal entry to pay semiannul interest and amortize premium on bond payable, we first prepare bond amortization to calculate amount of premium amortized using effective interest method each semiannual period.
Bond Amortization Schedule | |||||
Semiannual period | Interest paid | Interest expense (4%) | Premium Amortized | Unamortized Premium | Carrying Value |
Issue Date | $3,630 | $103,630 | |||
1 | $5,000 | $4,145 | $855 | $2,775 | $102,775 |
2 | $5,000 | $4,111 | $889 | $1,886 | $101,886 |
3 | $5,000 | $4,075 | $925 | $962 | $100,962 |
4 | $5,000 | $4,038 | $962 | $0 | $100,000 |
Amount premium amortized is equal to difference between interest paid and interest expense using effective interest method. Interest expense is determined on carrying value of bond multiplying with market rate of interest.
Now following journal entry will be prepared to record semiannual interest.
Journal Entries | |||
Period | Particulars | Debit | Credit |
1 | Interest Expense Dr | $4,155.00 | |
Premium on bond Payable Dr | $845.00 | ||
To Cash | $5,000.00 | ||
(To record semiannual interest payment and Premium Amortization) | |||
2 | Interest Expense Dr | $4,111.00 | |
Premium on bond Payable Dr | $889.00 | ||
To Cash | $5,000.00 | ||
(To record semiannual interest payment and Premium Amortization) | |||
3 | Interest Expense Dr | $4,075.00 | |
Premium on bond Payable Dr | $925.00 | ||
To Cash | $5,000.00 | ||
(To record semiannual interest payment and Premium Amortization) | |||
4 | Interest Expense Dr | $4,038.00 | |
Premium on bond Payable Dr | $962.00 | ||
To Cash | $5,000.00 | ||
(To record semiannual interest payment and Premium Amortization) |