In: Accounting
Madison Corporation is authorized to issue $500,000 of 5-year bonds dated June 30, 2016, with a stated rate of interest of 11%. Interest on the bonds is payable semiannually, and the bonds are sold on June 30, 2016.
Required:
Determine the proceeds that the company will receive if it sells the following: (Click here to access the tables to use with this exercise and round your answers to two decimal places, if necessary.)
| 1. The bonds to yield 12% | $ | 
| 2. The bonds to yield 10% | 
 $  | 
Bryan Company issued $500,000 of 10% face value bonds on January 1, 2016, for $486,000. The bonds are due December 31, 2018, and pay interest semiannually on June 30 and December 31. Bryan uses the straight-line amortization method.
Required:
| Prepare the journal entries to record the issuance of the bonds and the first two interest payments. | 
| Q1. | Q2. | ||||||||||||
| par value of bondds | 500000 | Par value f bonds | 500000 | ||||||||||
| Semi annual cash interest (500000*11%*6/12) | 27500 | Issue price | 486000 | ||||||||||
| Total discount | 14000 | ||||||||||||
| Annuity PVF for 10 periods at 6% | 7.36009 | Divide: Number of periods: | 6 | ||||||||||
| PVF at 6% for 10th period | 0.55839 | Discount amortized each period | 2333.333 | ||||||||||
| Present value of interest payments | 202402.5 | Cash semi annual interest (500000*10%*6/12) | 25000 | ||||||||||
| Present value of Maturity value | 279195 | Interest expenses | 27333 | ||||||||||
| Price of bonds | 481597.5 | ||||||||||||
| Journal entries: | |||||||||||||
| Date | Accounts title and explanations | Debit $ | Credit $ | ||||||||||
| at Yield of 10% | 01.01.16 | Cash account | 486000 | ||||||||||
| par value of bondds | 500000 | Discount on Bonds payable | 14000 | ||||||||||
| Semi annual cash interest (500000*11%*6/12) | 27500 | Bonds Payable | 500000 | ||||||||||
| Annuity PVF for 10 periods at 5% | 7.72173 | 30.06.16 | Interest expenses | 27333 | |||||||||
| PVF at 5% for 10th period | 0.61391 | Cash account | 25000 | ||||||||||
| Present value of interest payments | 212347.6 | Discount on bonds payable | 2333 | ||||||||||
| Present value of Maturity value | 306955 | ||||||||||||
| Price of bonds | 519302.6 | 31.12.16 | Interest expenses | 27333 | |||||||||
| Cash account | 25000 | ||||||||||||
| Discount on bonds payable | 2333 | ||||||||||||