In: Accounting
On January 1, 2014 Mooney Co. issued $400,000, 9%, 5-year bonds at 97. Interest is payable
annually on December 31
st
. The effective interest rate on the bond is 9.7871%
?
Prepare the journal entries for the original bond issue,
?
Prepare the amortization table for the bond discount. Make sure this table includes the
amount of the discount amortized each year.
?
Prepare the journal entry for the interest payment in the first year.
Par value of Bonds | 400,000 | ||||||
Stated rate of interest | 9% | ||||||
Annuity factor for 5 years @9.7871% | 3.81149 | ||||||
Present value factor for Year-5 | 0.62696 | ||||||
Annual Cash interst (400000*9%) | 36000 | ||||||
Present value of interest | 137214 | ||||||
Present value of maturity | 250784 | ||||||
issue price | 387998 | ||||||
Journal entry: | |||||||
Cash Account Dr. | 387998 | ||||||
Discount on bonds payable Dr. | 12002 | ||||||
Bonds payable | 400000 | ||||||
Amort Chart | |||||||
Date | Cash Int | Interest exp | Discount Amortized | Carrying Amount | |||
01.01.14 | 387998 | ||||||
31.12.14 | 36000 | 37974 | 1974 | 389972 | |||
31.12.15 | 36000 | 38167 | 2167 | 392139 | |||
31.12.16 | 36000 | 38379 | 2379 | 394518 | |||
31.12.17 | 36000 | 38612 | 2612 | 397130 | |||
31.12.18 | 36000 | 38870 | 2870 | 400000 | |||
Journal entry for interest payment: | |||||||
31.12.14 | Interest expense Account Dr. | 37974 | |||||
Cash Account | 36000 | ||||||
Discount on bonds payable Account | 1974 |