Corporation 11
Bonds Issued at a premium
Example:-
Evermaster Corporation issued $100,000 of 8 percent term bonds on January 1, 2020, due on
January 1, 2025, with interest payable each July 1 and January 1.
the investors required an effective-interest rate of 6 percent
solution
Maturity value of bonds payable 100,000
Present value of principle 74.409
Principle x P.V. $1 (n=5 i=3%)
100,000 X 0.74409
Present value of interest payable 34,121
Interest x P.V.O.A (n=5 i=3%)
(100000 x 8% x 6/12) = 4000 X 8.53020
proceeds from sale of bonds 108,530
= Discount on bonds payable 8530
Schedule of Bond Discount Amortization
Effective Interest Method- Semiannual Interest Payments
5 year, 8% bonds to yield 10%
Date Cash Interest Discount Carrying
Paid Expense Amortized amount
of Bonds
1/1/20 92,278
7/1/20 4000a 3256 744 107,786
1/1/21 4000 3234 766 107,020
7/1/21 4000 3211 789 106,231
1/1/22 4000 3162 813 105,418
7/1/22 4000 3137 838 104,580
1/1/23 4000 3112 863 103,717
7/1/23 4000 3085 888 102,829
1/1/24 4000 3187 915 101,914
7/1/24 4000 3057 943 100,971
1/1/25 4000 3029 971 100,000
Corporation 12
Masterwear (Issuer) United (Investor)
(Jan. 1) Cash 108530 Investment in bonds 100,000
premium on bonds 8530 premium in bond invest 8530
Bond payable 100,000 Cash 108530
July 1, interest expense 3256 Cash 4000
premium on bond 744 Premium on bond 744
Cash 4000 invest 3256
interest revenue
Dec 1, interest expense 3234 Interest receivable 4000
premium on bond 766 Premium on bond inve 766
interest payable 4,000 interest revenue 3234
Jan. Interest payable 4,000 Cash 4,000
Cash 4,000 Interest receivable 4,000
Maturity Bonds payable 100,000 Cash 100,000
Cash 100,000 Investment in bonds 100,00
Example علي المسأله السابقه
On January 1, 2023, Masterwear industries called its $100,000, The indenture specified a call price of $105,000.
Bonds Payable 100,000
Loss on early extinguishment متمم 1283
Premium on bond payable (100,000 – 103,717) 3717 105,000
Cash
Corporation 13
Example
On January 1, 2013, Masterwear industries called its $700,000, 12% bonds when their carrying amount was
$676,288. The indenture specified a call price of $685,000.
The bonds were issued previously at a price yield 14%
Bonds Payable 700,000
Loss on early extinguishment متمم 8712
Discount on bond payable (700,000 – 676,288) 23,712
Cash 685,000