In: Accounting
On January 1, Montgomery Inc. issued $200,000 of 12%
5-year bonds when the market interest
rate was 10%. The bonds pay interest semiannually on June 30th and
December 31. Proceeds
received were $215,443.
These bonds were issued at a DISCOUNT/PREMIUM (circle one) because
the Contract Rate is
EQUAL TO/ GREATER THAN/ LESS THAN (circle one) the Market
Rate
Record the following transactions:
Bond issue on January 1
Paid semiannual interest on June 30
Amortized the bond premium or discount
These bonds were issued at a DISCOUNT/PREMIUM because the Contract Rate is EQUALTO / GREATER THAN / LESS THAN the Market Rate.
1. Issue of bonds | |||
date | Account Title | Debit | Credit |
Jan.1 | Cash | 215443 | |
Bonds Payable | 200000 | ||
Premium on bonds payable | 15443 |
Entry for payment of interest na damortization of bond premium | |||
Date | Account Title | Debit | Credit |
June.30 | Interest Expense | 10772 | |
Premium on bond payable | 1228 | ||
Cash | 12000 |
Working:
Bond premium amortization schedule | ||||||
Date | Cash | Interest | Premium | Premium | Face value | Book value |
paid | expense | Amortized | Balance | of the bond | of the bond | |
Jan.1 ,Year 1 | 15443 | 200000 | 215443 | |||
June.30, Year 1 | 12000 | 10772 | 1228 | 14215 | 200000 | 214215 |
Dec.31, Year 1 | 12000 | 10711 | 1289 | 12926 | 200000 | 212926 |
June.30, Year 2 | 12000 | 10646 | 1354 | 11572 | 200000 | 211572 |
Dec.31, Year 2 | 12000 | 10579 | 1421 | 10151 | 200000 | 210151 |
June.30, Year 3 | 12000 | 10508 | 1492 | 8658 | 200000 | 208658 |
Dec.31, Year 3 | 12000 | 10433 | 1567 | 7091 | 200000 | 207091 |
June.30, Year 4 | 12000 | 10355 | 1645 | 5446 | 200000 | 205446 |
Dec.31, Year 4 | 12000 | 10272 | 1728 | 3718 | 200000 | 203718 |
June.30, Year 5 | 12000 | 10186 | 1814 | 1904 | 200000 | 201904 |
Dec.31, Year 5 | 12000 | 10095 | 1904 | 0 | 200000 | 200000 |
Interest expense is recorded at the market rate on the book value of the bonds.
Cash is paid on the face value of the bonds at the contract rate.
The difference between the two is the amount of premium amortized.