Copyright © 2016 2019 Pearson Education, Inc. 20-9
Cr. Cash (200,000 x 12 x 6/12) 12,000
3.1. Bond Amortization utilizing the effective interest rate method.
a. Carrying value of bonds at beginning of period x market interest rate = interest expense to be
recorded
b. Face value x contract rate = interest payment to bondholders
c. The discount to be amortized is the difference between (1a) interest paid and (2b) interest
expense recorded.
Example: A company issued $200,000 of 12%, 10-year bonds with interest to be paid on October 1
and April 1. The selling price of the bonds is $178,808, and the market interest rate is 14%. The
discount on the bonds is $200,000 – $178,000 = $21,192. The entry to record the semiannual interest
payment is:
October 1 – payment of interest:
Dr. Bond Interest Expense ($178,808 x 14% x ½ year) 12,517.00
Cr. Discount on Bonds Payable ($12,517 – $12,000) 517.00
Cr. Cash (200,000 x .12 x 6/12) 12,000.00
Dec 31 – Adjusting entry for three months:
Dr. Bond Discount Interest Expense [(178,808 + 517) x 14% x 3/12]6,276.50
Cr. Discount on bonds Bonds payable Payable (6276.20 – 6000) 276.50
Cr. Bond interest Interest payable Payable (200,000 x .12 x 3/12) 6,000.00
January 1 (Reversing Entry):
Dr. Bond Interest Payable 6,000.00
CrDr. Discount on Bonds Payable 276.50
Cr .Bond discount Interest expense 6,276.50
2. Bond Amortization utilizing the effective interest rate method.
d. Carrying value of bonds at beginning of period x market interest rate = interest expense to be
recorded
e. Face value x contract rate = interest payment to bondholders
f. The premium to be amortized is the difference between (a) interest paid and (b) interest
expense recorded.
Example: A company issued $200,000 of 12%, 10-year bonds with interest to be paid on October 1
and April 1. The selling price of the bonds is $224,926, and the market interest rate is 10%. The
premium on the bonds is $224,926 – $200,000 = $24,926. The entry to record the semiannual interest
payment is:
October 1 – payment of interest:
Dr. Bond Interest Expense ($224,926 x 10% x ½ year) 11,246.00
Dr. Premium on Bonds Payable ($12,000 – $11,246) 754.00
Cr. Cash (200,000 x .12 x 6/12) 12,000.00
Dec 31 – Adjusting entry for three months:
Dr. Bond Interest Expense [(224,926 – 754) x 10% x 3/12]5,604.50
Dr. Premium on Bonds Payable (6,000 – 5,604.50) 395.50
Cr. Bond Interest Payable (200,000 x .12 x 3/12) 6,000.00
Formatted: Indent: Left: 0.5″, Numbered + Level: 1 +
Numbering Style: 1, 2, 3, … + Start at: 1 + Alignment: Left +
Aligned at: 0.75″ + Indent at: 1″
Formatted: Indent: Left: 0.88″, First line: 0″