In: Accounting
Obsidian Mining, Inc. issued a series of 5.2%, $200,000 bonds on April 1, 2020. The bonds will pay interest semi-annually on September 30 and March 31 and mature in 10 years. At the time of issuance, the market rate of interest was 4.8%.
Instructions
Semi annual cash interest = 200000*5.20%*6/12 = | 5200 | |||||
n = 20 | ||||||
I = 2.40% | ||||||
Cashflows | Amount $ | PVF | Present value | |||
Semi annual cash interest | 5200 | 15.73744 | 81834.69 | |||
Maturity amount | 200000 | 0.622302 | 124460.4 | |||
Price of bonds | 206295.1 | |||||
Amort Chart: | ||||||
Period | Cash int | Int expense | Premium | Unamortized | Carrying | |
amortized | Premium | value of bonds | ||||
01.04.20 | 6295 | 206295 | ||||
30.09.20 | 5200 | 4951 | 249 | 6046 | 206046 | |
31.03.21 | 5200 | 4945 | 255 | 5791 | 205791 | |
30.09.21 | 5200 | 4939 | 261 | 5530 | 205530 | |
31.03.22 | 5200 | 4933 | 267 | 5263 | 205263 | |
30.09.22 | 5200 | 4926 | 274 | 4989 | 204989 | |
31.03.23 | 5200 | 4920 | 280 | 4709 | 204709 | |
30.09.23 | 5200 | 4913 | 287 | 4422 | 204422 | |
31.03.24 | 5200 | 4906 | 294 | 4128 | 204128 | |
Journal entries | ||||||
S.no. | Accounts title and explanations | Debit $ | Credit $ | |||
01.04.20 | Cash account | 206295 | ||||
Bonds payable | 200000 | |||||
Premium on bonds payable | 6295 | |||||
(for issuance of bonds) | ||||||
30.09.20 | Premium on bonds payable | 249 | ||||
Interest expense | 4951 | |||||
Cash account | 5200 | |||||
(for interest expense) | ||||||
31.12.20 | Premium on bonds payable | (255*3/6) | 127 | |||
Interest expense | (4945*3/6) | 2473 | ||||
Interest payable | (5200*3/6) | 2600 | ||||
(for interest due) | ||||||
Req d. | ||||||
Total cash paid for interest over life: | ||||||
semi annual cash interest | 5200 | |||||
Multiply: Number of periods | 20 | |||||
Total cash paid for interest over life: | 104000 | |||||
Req e. | ||||||
20 payment of 5200 each | 104000 | |||||
maturity amount paid | 200000 | |||||
Total repayment | 304000 | |||||
Less: Amount borrowed | -206295 | |||||
Total Interest expense | 97705 | |||||
Req f. | ||||||
Journal entries | ||||||
S.no. | Accounts title and explanations | Debit $ | Credit $ | |||
31.03.24 | Bonds payable | 200000 | ||||
Premium on bonds payable | 4128 | |||||
Cash account (200000*101%) | 202000 | |||||
Gain on redemption of bonds | 2128 | |||||
(for redemption of bonds) | ||||||