In: Accounting
On January 1, 2017, Bridgeport Company purchased 9% bonds having a maturity value of $330,000, for $357,062.64. The bonds provide the bondholders with a 7% yield. They are dated January 1, 2017, and mature January 1, 2022, with interest receivable January 1 of each year. Bridgeport Company uses the effective-interest method to allocate unamortized discount or premium. The bonds are classified in the held-to-maturity category.
a)Prepare the journal entry at the date of the bond purchase. (Enter answers to 2 decimal places, e.g. 2,525.25. Credit account titles are automatically indented when amount is entered. Do not indent manually. If no entry is required, select "No Entry" for the account titles and enter 0 for the amounts.)
b)Prepare a bond amortization schedule. (Round answers to 2 decimal places, e.g. 2,525.25.)
c)Prepare the journal entry to record the interest revenue and the amortization at December 31, 2017. (Round answers to 2 decimal places, e.g. 2,525.25. Credit account titles are automatically indented when amount is entered. Do not indent manually. If no entry is required, select "No Entry" for the account titles and enter 0 for the amounts.)
1- |
jan 1 2017 |
Investment in bonds payable |
357062.6 |
||||
premium on investment in bonds payable |
27062.64 |
||||||
cash |
330000 |
||||||
2- |
Bond amortization schedule |
||||||
Date |
debit cash = face value*9% |
credit interest revenue = carrying value of investment*market rate |
debit premium on investment in bonds (premium amortized) = debit cash-interest revenue |
balance in premium on investment in bonds to be amortized = opening balance- premium amortized |
face value of investmebt in bonds |
carrying value of investment in bond = face value + balance in premium to be amortized |
|
jan 1 2017 |
0 |
0 |
0 |
27062.64 |
330000 |
357062.6 |
|
dec 31 2017 |
29700 |
24994.38 |
4705.615 |
22357.02 |
330000 |
352357 |
|
Dec 31 2018 |
29700 |
24664.99 |
5035.008 |
17322.02 |
330000 |
347322 |
|
dec 31 2019 |
29700 |
24312.54 |
5387.459 |
11934.56 |
330000 |
341934.6 |
|
dec 31 2020 |
29700 |
23935.42 |
5764.581 |
6169.977 |
330000 |
336170 |
|
dec 31 2021 |
29700 |
23531.9 |
6169.977 |
0 |
330000 |
330000 |
|
6169.97 is adjusted for making the sum in balance in premium on bonds payable to zero this difference of 1.87 is due to decimal point calculation |
|||||||
3- |
date |
explanation |
debit |
credit |
|||
dec 31 2017 |
cash |
29700 |
|||||
premium on bonds payable |
4705.615 |
||||||
interest revenue |
34405.62 |