In: Accounting
Semi-annual Coupon interest rate=150000/3000000= | ||||||
5% | ||||||
Annual Yield = 8% | ||||||
Semi-annual yield= 8%/2=4% | ||||||
Carrying value of bonds at issuance=3240000 | ||||||
Premium on issue to be amortised= 3240000-3000000=240000 | ||||||
Partial Bond premium amortisation -Effective interest rate method | ||||||
1 | 2 | 3 | 4 | 5 | 6 | 7 |
Date | Stated int.payment | Interest expense | Amortisation of bond premum | Credit balance in Prem. a/c | Cr. Bal.in bonds payable a/c | Carrying Value of the bonds |
(FV*5%) | (Prev. carrying value in col.7 *4%) | (3-2) | Prev. Bal. in Col. 5- current col.4 | (5+6) | ||
Jan 1,2012 | 240000 | 3000000 | 3240000 | |||
30-Jun | 150000 | 129600 | -20400 | 219600 | 3000000 | 3219600 |
Dec 31,2012 | 150000 | 128784 | -21216 | 198384 | 3000000 | 3198384v |
Journal entries | |||
Date | Account Titles | Debit | Credit |
Jan 1,2012 | On Issue | ||
Cash | 3240000 | ||
Bonds payable | 3000000 | ||
Premium on bonds payable | 240000 | ||
30-Jun-12 | 1st Interest payment | ||
Interest expense | 129600 | ||
Premium on bonds payable | 20400 | ||
Cash | 150000 | ||
31-Dec-12 | 2nd Interest payment | ||
Interest expense | 128784 | ||
Premium on bonds payable | 21216 | ||
Cash | 150000 | ||