2024 MERIEL CO 1-Jan Cash 3,880,000 Face Amount 4,000,000 Bonds Payable - FV 3,880,000 Issue Cost 97 To record issuance @ FV option Issue Price 3,880,000
1-Jan Bond Issue Cost 70,000
Cash 70,000 Face Amount 4,000,000 To record pament of bond issue cost Nominal Rate 9% Interest Expense 360,000 31-Dec Interest Expense 360,000 Cash 360,000 Initial Carrying Amount 3,880,000 To record payment of interest Fair Value @ Dec 31, 2024 Face Amount 4,000,000 31-Dec Loss on credit risk - OCI 80,000 Fair Value 101 4,040,000 Loss from change in FV 80,000 LOSS on change in FV (160,000) Bonds Payable - FV 160,000 Loss attributable to CREDIT RISK (OCI) (80,000) To record increase in FV Loss - Market Interest Rate (P/L) (80,000)
2025 MARIEL CO Carrying Amount - Dec 31, 2024 4,040,000
31-Dec Interest Expense 360,000 Fair Value @ Dec 31, 2025 Cash 360,000 Face Amount 4,000,000 To record payment of interest Fair Value 98 3,920,000 GAIN from change in FV 120,000 31-Dec Bonds Payable - FV 120,000 Gain attributable to CREDIT RISK (OCI) 60,000 GAIN from change in FV 60,000 Gain - Market Interest Rate (P/L) 60,000 GAIN on credit risk - OCI 60,000 To record decrease in FV Settlement Price 99 3,960,000 Carrying Amount - Dec 31, 2025 3,920,000 2026 Loss on settlement 40,000 30-Jun Bonds Payable - FV 3,920,000 Interest Expense 180,000 Settlement Price 3,960,000 Loss on settlement of BP 40,000 Interest Expense 180,000 Cash 4,140,000 Total Cash Payment 4,140,000 To record settlement OCI - RESERVE 30-Jun Retained Earnings 20,000 Loss on credit risk - OCI Dec 31, 2024 80,000 LOSS on credit risk - OCI 20,000 GAIN on credit risk - OCI 60,000 To record reclassification NET LOSS on credit risk - OCI - Dec 31, 2025 (20,000)