In: Accounting
Ng Company (whose CEO is Sidhuey) issued a bond with face value of $800,000 that will be matured in 8 years at 5% coupon rate. (You may use PV and PV of an Ordinary Annuity tables in the text book.) Required: 1. Prepare journal entries for the issue of the bond when market rate is 6%. 2. Prepare journal entries for the issue of the bond when market rate is 4% 3. Using the effective interest method, prepare journal entries for the interest payment and bond amortization for the end of year 1 and 2. (Market rate is 6%.)
Face Value of Bonds = $800,000
Annual Coupon Rate = 5.00%
Annual Coupon = 5.00% * $800,000
Annual Coupon = $40,000
Time to Maturity = 8 years
Answer 1.
Annual Interest Rate = 6.00%
Issue Value of Bonds = $40,000 * PVA of $1 (6.00%, 8) + $800,000
* PV of $1 (6.00%, 8)
Issue Value of Bonds = $40,000 * 6.2098 + $800,000 * 0.6274
Issue Value of Bonds = $750,312
Answer 2.
Annual Interest Rate = 4.00%
Issue Value of Bonds = $40,000 * PVA of $1 (4.00%, 8) + $800,000
* PV of $1 (4.00%, 8)
Issue Value of Bonds = $40,000 * 6.7327 + $800,000 * 0.7307
Issue Value of Bonds = $853,868
Answer 3.