In: Accounting
Cornerstone Exercise 9-35 (Algorithmic)
Bonds Issued at a Premium (Effective Interest)
Cookie Dough Corporation issued $1,450,000 in 6%, 10-year bonds (payable on December 31, 2030) on January 1, 2021, for $1,595,000. Interest is paid on June 30 and December 31. The market rate of interest is 3%.
Required:
Prepare the amortization table through December 31, 2023, using the effective interest rate method. If an amount box does not require an entry, leave it blank and if the answer is zero, enter "0". If required, round your answers to the nearest whole dollar.
Cookie Dough Corporation | |||||
Amortization Table | |||||
Period | Cash Payment (Credit) | Interest Expense (Debit) | Premium on Bonds Payable (Debit) | Premium on Bonds Payable Balance | Carrying Value |
At issue | $ | $ | $ | $ | $ |
6/30/21 | |||||
12/31/21 | |||||
6/30/22 | |||||
12/31/22 | |||||
6/30/23 | |||||
12/31/23 |
Face Value of Bonds = $1,450,000
Issue Value of Bonds = $1,595,000
Premium on Bonds = Issue Value of Bonds - Face Value of
Bonds
Premium on Bonds = $1,595,000 - $1,450,000
Premium on Bonds = $145,000
Annual Coupon Rate = 6.00%
Semiannual Coupon Rate = 3.00%
Semiannual Coupon = 3.00% * $1,450,000
Semiannual Coupon = $43,500
Annual Interest Rate = 3.00%
Semiannual Interest Rate = 1.50%