In: Accounting
|
|
|
|
Requirement 1:-
The journal entry to record the Bond purchase is as follows:-
January 1, 2020 | Investments in Bonds A/c Dr. | 433,699.52 | |
To Cash A/c | 433,699.52 | ||
(To record the purchase of Bonds) |
Requirement 2:-
The Bond amortization schedule is setup as :-
Date | Cash Received | Interest Revenue | Premium Amortization | Bond Carrying Amount |
January 1, 2020 | 433,699.52 | |||
January 1, 2021 | 32,000.00 | 26,021.97 | 5,978.03 | 427,721.49 |
January 1, 2022 | 32,000.00 | 25,663.29 | 6,336.71 | 421,384.78 |
January 1, 2023 | 32,000.00 | 25,283.09 | 6,716.91 | 414,667.87 |
January 1, 2024 | 32,000.00 | 24,880.07 | 7,119.93 | 407,547.94 |
January 1, 2025 | 32,000.00 | 24,452.88 | 7,547.12 | 400,000.82 |
Cash Received = $400,000 * 8% = $32,000 Annually
Interest revenue = Carrrying value * Market rate of interest
For example on January 1, 2021 :- $433,699.52 * 6% = $26,021.97
Requirement 3:-
Particulars | Amount | Amount | |
December 31, 2020 | Cash A/c | 32,000 | |
To Investment in Bonds A/c | 5,978.03 | ||
To Interest Revenue A/c | 26,021.97 | ||
(To record the interest revenue and premium amortization) |
Please let me know if you have any questions via comments and all the best :) !