Answer:
Concord Company
Journal Entries:
i. The issuance of the bonds on January 1, 2022:
Debit Cash $3,006,070
Credit Bonds Payable $2,800,000
Credit Bonds Premium $206,070
To record the issuance of bonds at premium.
ii. Accrual of interest and amortization of the premium on December 31, 2022:
Debit Interest expense $180,364
Debit Premium Amortization $15,636
Credit Interest Payable $196,000
To accrue interest and record premium amortization.
iii. The payment of interest on January 1, 2023:
Debit Interest Payable $196,000
Credit Cash $196,000
To record payment of interest.
iv. Accrual of interest and amortization of the premium on December 31, 2023:
Debit Interest expense $179,426
Debit Premium Amortization $16,574
Credit Interest Payable $196,000
To accrue interest and record premium amortization.
Explanation:
a) Data and Calculations:
January 1, 2022:
Face value of bonds issued = $2,800,000
Proceeds from the bonds issue 3,006,070
Bonds Premium = $206,070
Coupon interest rate = 7%
Effective interest rate = 6%
Bonds maturity period = 10 years
Payment of annual interest = each January 1
December 31, 2022:
Interest expense = $180,364 ($3,006,070 * 6%)
Cash payment = $196,000 ($2,800,000 * 7%)
Amortization of premium $15,636 ($196,000 - $180,364)
Bonds' fair value = $2,990,434 ($3,006,070 - $15,636)
December 31, 2023:
Interest expense = $179,426 ($2,990,434 * 6%)
Cash payment = $196,000 ($2,800,000 * 7%)
Amortization of premium $16,574 ($196,000 - $179,426)
Bonds' fair value = $2,973,860 ($2,990,434 - $16,574)
Analysis:
i. The issuance of the bonds on January 1, 2022:
Cash $3,006,070 Bonds Payable $2,800,000 Bonds Premium $206,070
ii. Accrual of interest and amortization of the premium on December 31, 2022:
Interest expense $180,364 Premium Amortization $15,636 Interest Payable $196,000
iii. The payment of interest on January 1, 2023:
Interest Payable $196,000 Cash $196,000
iv. Accrual of interest and amortization of the premium on December 31, 2023:
Interest expense $179,426 Premium Amortization $16,574 Interest Payable $196,000
