In: Accounting
On January 1, 2012, Morgan Company acquires $300,000 of Nicklaus, Inc., 9% bonds at a price of $2... On January 1, 2012, Morgan Company acquires $300,000 of Nicklaus, Inc., 9% bonds at a price of $278,384. The interest is payable each December 31, and the bonds mature December 31, 2014. The investment will provide Morgan Company a 12% yield. The bonds are classified as held-to-maturity.
(a) Prepare a 3-year schedule of interest revenue and bond discount amortization, applying the straight-line method
(b) Prepare a 3-year schedule of interest revenue and bond discount amortization, applying the effective interest ethod
(c) Prepare the journal entry for the interest receipt of Dec 31,2013 and discount amrtization under staright line method
(d) Prepare the journal entry for the interest receipt of Dec 31,2013 and discount amrtization under effective interesmethod
Schedule of Interest Revenue and Bond Discount Amortization Straight-line Method 9% Bond Purchased to Yield 12% | ||||
Date | Cash Received | Interest Revenue | Bond Discount Amortization | Carrying Amount of bonds |
01/01/2012 | 278,384 | |||
12/31/2012 | (300000*9%) 27000 | 34,205 | 7,205 | 285,589 |
12/31/2013 | 27000 | 34,205 | 7,205 | 292,795 |
12/31/2014 | 27000 | 34,205 | 7,206 | 300,000 |
(300000-278384)/3 = 7205 | ||||
Schedule of Interest Revenue and Bond Discount Amortization Effective-Interest Method 9% Bond Purchased to Yield 12% | ||||
Date | Cash Received | Interest Revenue | Bond Discount Amortization | Carrying Amount of bonds |
01/01/2012 | - | 278,384.00 | ||
12/31/2012 | 27000 | 33406.08** | (33406-27000) 6406.08 | 284,790.08 |
12/31/2013 | 27000 | 34174.81 | 7174.81 | 291,964.89 |
12/31/2014 | 27000 | 35035.11 | 8035.11 | 300,000.00 |
* *$278,384 X .12 = $33,406.08 | ||||
c | ||||
31-Dec-13 | Cash | 27000 | ||
Debt Investments (Held to maturity) | 7205 | |||
Interest Revenue | 34205 | |||
31-Dec-13 | Cash | 27000 | ||
Debt Investments (Held to maturity) | 7174.81 | |||
Interest Revenue | 34174.81 | |||