1.
Prepare a bond interest expense and discount amortization schedule using the
1.
Explanation of Solution
Amortization Schedule: A schedule that gives the detail about each loan payment and shows the allocation of principal and interest over the life of the note, or bond is called amortization schedule.
Prepare a bond interest expense and discount amortization schedule using the straight line method for Corporation W.
CORPORATION W | ||||
DISCOUNT AMORTIZATION SCHEDULE - STRAIGHT LINE METHOD | ||||
Date | Cash (A = $1,000,000 × 6.75%) | Unamortized Discount (B = $14,928.32÷ 8) | Interest Expense (C = A +B) | Book |
10/1/2016 | $985,071.68 | |||
3/31/2017 | $67,500 | $1,866.04 | $69,366.04 | $986,937.72 |
9/30/2017 | $67,500 | $1,866.04 | $69,366.04 | $988,803.76 |
3/31/2018 | $67,500 | $1,866.04 | $69,366.04 | $990,669.80 |
9/30/2018 | $67,500 | $1,866.04 | $69,366.04 | $992,535.84 |
3/31/2019 | $67,500 | $1,866.04 | $69,366.04 | $994,401.88 |
9/30/2019 | $67,500 | $1,866.04 | $69,366.04 | $996,267.92 |
3/31/2020 | $67,500 | $1,866.04 | $69,366.04 | $998,133.96 |
9/30/2020 | $67,500 | $1,866.04 | $69,366.04 | $1,000,000.00 |
Table (1)
2.
Prepare a bond interest expense and discount amortization schedule using the effective interest method for Corporation W.
2.
Explanation of Solution
Prepare a bond interest expense and discount amortization schedule using the effective interest method for Corporation W.
CORPORATION W | ||||
DISCOUNT AMORTIZATION SCHEDULE - EFFECTIVE INTEREST METHOD | ||||
Date | Cash (A = $1,000,000 × 6.75%) | Interest Expense ( B = Prior period D × 7%) | Unamortized Discount ( C = B – B) | Book value of bonds (D = Prior period D + C) |
10/1/2016 | $985,071.68 | |||
3/31/2017 | $67,500 | $68,955.02 | $1,455.02 | $986,526.70 |
9/30/2017 | $67,500 | $69,056.87 | $1,556.87 | $988,083.57 |
3/31/2018 | $67,500 | $69,165.85 | $1,665.85 | $989,749.42 |
9/30/2018 | $67,500 | $69,282.46 | $1,782.46 | $991,531.88 |
3/31/2019 | $67,500 | $69,407.23 | $1,907.23 | $993,439.11 |
9/30/2019 | $67,500 | $69,540.74 | $2,040.74 | $995,479.84 |
3/31/2020 | $67,500 | $69,683.59 | $2,183.59 | $997,663.44 |
9/30/2020 | $67,500 | $69,836.56 | $2,336.56 | $1,000,000.00 |
Table (2)
3.
Prepare
3.
Explanation of Solution
a.
Prepare adjusting entries to record for the year end as on 31st December 2016 using straight line method of amortization.
Date | Account titles and Explanation | Debit | Credit |
December 31, 2016 | Interest expense | $34,683.02 | |
Discount on bonds payable | $933.02 | ||
Interest payable | $33,750 | ||
(To record adjusting entry for accrued interest) |
Table (3)
- Interest expense is a component of
stockholders’ equity , and it is increases expense accounts. Therefore, debit interest expense account for $34,683.02. - Discount on bonds payable is a contra liability, and it is decreased. Therefore, credit discount on bonds payable account for $933.02.
- Interest payable is a current liability, and it is increased. Therefore, credit interest payable account for $33,750.
b.
Prepare adjusting entries to record for the year end as on 31st December 2016 using effective interest method of amortization.
Date | Account titles and Explanation | Debit | Credit |
December 31, 2016 | Interest expense | $34,477.51 | |
Discount on bonds payable | $727.51 | ||
Interest payable | $33,750 | ||
(To record adjusting entry for accrued interest) |
Table (4)
- Interest expense is a component of stockholders’ equity, and it is increases expense accounts. Therefore, debit interest expense account for $34,477.51.
- Discount on bonds payable is a contra liability, and it is decreased. Therefore, credit discount on bonds payable account for $727.51.
- Interest payable is a current liability, and it is increased. Therefore, credit interest payable account for $33,750.
4.
Calculate net income under each method; assume income before interest and income taxes of 30% during 2017 is $500,000.
4.
Explanation of Solution
Calculate net income under straight line method; assume income before interest and income taxes of 30% during 2017 is $500,000.
Calculate net income under effective interest method; assume income before interest and income taxes of 30% during 2017 is $500,000.
5.
Prepare
5.
Explanation of Solution
a.
Prepare journal entry to record retirement of bonds as on 30th June 2017, at 98 plus accrued interest using a. straight line method of amortization.
Date | Account titles and Explanation | Debit | Credit |
June 30, 2017 | Interest expense | $34,683.02 | |
Discount on bonds payable | $933.02 | ||
Interest payable | $33,750 | ||
(To record adjusting entry for accrued interest) | |||
June 30, 2017 | Bonds payable | $1,000,000 | |
Interest payable | $33,750 | ||
Discount on bonds payable | $12,129.26 | ||
Gain on bonds redemption | $7,870.74 | ||
Cash | $1,013,750.00 | ||
(To record retirement of bonds) |
Table (5)
Adjusting entry as on 30th June 2017.
- Interest expense is a component of stockholders’ equity, and it is increases expense accounts. Therefore, debit interest expense account for $34,683.02.
- Discount on bonds payable is a contra liability, and it is decreased. Therefore, credit discount on bonds payable account for $933.02.
- Interest payable is a current liability, and it is increased. Therefore, credit interest payable account for $33,750.
Retirement of bonds:
- Bonds payable is a liability, and it is increased. Therefore, debit bonds payable account for $1,000,000.
- Interest payable is a current liability, and it is decreased. Therefore, debit interest payable account for $33,750.
- Discount on bonds payable is a contra liability, and it is decreased. Therefore, credit discount on bonds payable account for $12,129.26.
- Gain on bonds redemption is a component of stockholders’ equity, and it is increased. Therefore, credit gain on bonds redemption account for $7,870.74.
- Cash is a current asset, and it is decreased. Therefore, credit cash account for $1,013.750.
b.
Prepare journal entry to record retirement of bonds as on 30th June 2017, at 98 plus accrued interest using effective interest method of amortization.
Date | Account titles and Explanation | Debit | Credit |
June 30, 2017 | Interest expense | $34,477.51 | |
Discount on bonds payable | $727.51 | ||
Interest payable | $33,750 | ||
(To record adjusting entry for accrued interest) | |||
June 30, 2017 | Bonds payable | $1,000,000 | |
Interest payable | $33,750 | ||
Discount on bonds payable | $12,694.86 | ||
Gain on bonds redemption | $7,305.14 | ||
Cash | $1,013,750.00 | ||
(To record retirement of bonds) |
Table (6)
Adjusting entry as on 30th June 2017.
- Interest expense is a component of stockholders’ equity, and it is increases expense accounts. Therefore, debit interest expense account for $34,477.0.
- Discount on bonds payable is a contra liability, and it is decreased. Therefore, credit discount on bonds payable account for $727.51.
- Interest payable is a current liability, and it is increased. Therefore, credit interest payable account for $33,750.
Retirement of bonds:
- Bonds payable is a liability, and it is increased. Therefore, debit bonds payable account for $1,000,000.
- Interest payable is a current liability, and it is decreased. Therefore, debit interest payable account for $33,750.
- Discount on bonds payable is a contra liability, and it is decreased. Therefore, credit discount on bonds payable account for $12,694.86.
- Gain on bonds redemption is a component of stockholders’ equity, and it is increased. Therefore, credit gain on bonds redemption account for $7,305.14.
- Cash is a current asset, and it is decreased. Therefore, credit cash account for $1,013.750.
6.
Compute the time interest earned for 2017 under each alternative.
6.
Explanation of Solution
Compute time interest earned for 2017 under straight line method.
Compute times interest earned for 2017 under effective interest method.
Want to see more full solutions like this?
Chapter 14 Solutions
Cengagenowv2, 1 Term Printed Access Card For Wahlen/jones/pagach’s Intermediate Accounting: Reporting And Analysis, 2017 Update, 2nd
- Aggies Inc. issued bonds with a $500,000 face value, 10% interest rate, and a 4-year term on July 1, 2018, and received $540,000. Interest is payable semi-annually. The premium is amortized using the straight-line method. Prepare journal entries for the following transactions. A. July 1, 2018: entry to record issuing the bonds B. Dec. 31, 2018: entry to record payment of interest to bondholders C. Dec. 31, 2018: entry to record amortization of premiumarrow_forwardWilbury Corporation issued 1 million of 13.5% bonds for 985,071.68. The bonds are dated and issued October 1, 2019, are due September 30, 2020, and pay interest semiannually on March 31 and September 30. Assume an effective yield rate of 14%. Required: 1. Prepare a bond interest expense and discount amortization schedule using the straight-line method. 2. Prepare a bond interest expense and discount amortization schedule using the effective interest method. 3. Prepare adjusting entries for the end of the fiscal year December 31, 2019, using the: a. straight-line method of amortization b. effective interest method of amortization 4. If income before interest and income taxes of 30% in 2020 is 500,000, compute net income under each alternative. 5. Assume the company retired the bonds on June 30, 2020, at 98 plus accrued interest. Prepare the journal entries to record the bond retirement using the: a. straight line method of amortization b. effective interest method of amortization 6. Compute the companys times interest earned (pretax operating income divided by interest expense) for 2020 under each alternative.arrow_forwardVolunteer Inc. issued bonds with a $500,000 face value, 10% interest rate, and a 4-year term on July 1, 2018 and received $540,000. Interest is payable annually. The premium is amortized using the straightline method. Prepare journal entries for the following transactions. A. July 1, 2018: entry to record issuing the bonds B. June 30, 2019: entry to record payment of interest to bondholders C. June 30, 2019: entry to record amortization of premium D. June 30, 2020: entry to record payment of interest to bondholders E. June 30, 2020: entry to record amortization of premiumarrow_forward
- Dixon Inc. issued bonds with a $500,000 face value, 10% interest rate, and a 4-year term on July 1, 2018 and received $480,000. Interest is payable annually. The discount is amortized using the straight-line method. Prepare journal entries for the following transactions. A. July 1, 2018: entry to record issuing the bonds B. June 30, 2019: entry to record payment of interest to bondholders C. June 30, 2019: entry to record amortization of discount D. June 30, 2020: entry to record payment of interest to bondholders E. June 30, 2020: entry to record amortization of discountarrow_forwardEdward Inc. issued bonds with a $500,000 face value, 10% interest rate, and a 4-year term on July 1, 2018 and received $480,000. Interest is payable semiannually. The discount is amortized using the straight-line method. Prepare journal entries for the following transactions. A. July 1, 2018: entry to record issuing the bonds B. Dec. 31, 2018: entry to record payment of interest to bondholders C. Dec. 31, 2018: entry to record amortization of discountarrow_forwardOn June 30, 2020, Wayne's Company issued $4,000,000 face value of 13%, 20-year bonds at $4,300,920, a yield of 12%.Wayne uses the effective-interest method to amortize bond premium or discount. The bonds pay semiannual interest on June 30 and December 31. #1. Set up a schedule of interest expense and premium/discount amortization under the effective-interest method. (Hint: The eff ective-interest rate must be computed.) (Please use excel & show all formulas)arrow_forward
- On January 1, 2018, for $17.4 million, Cenotaph Company purchased 8% bonds, dated January 1, 2018, with a face amount of $19.4 million. For bonds of similar risk and maturity, the market yield is 10%. Interest is paid semiannually on June 30 and December 31. Required: 1. Prepare the journal entry to record interest on June 30, 2018, using the effective interest method. 2. Prepare the journal entry to record interest on December 31, 2018, using the effective interest method. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Prepare the journal entry to record interest on June 30, 2018, using the effective interest method. (If no entry is required for a transaction/event, select "No journal entry required" in the first account field. Enter your answers in whole dollars.) View transaction list Journal entry worksheet 1 > Record the entry to interest on June 30, 2018, using the effective interest method. Note: Enter debits before credits. Date General…arrow_forwardShopee Company was authorized to issue a 5-year, 10%, P5,000,000 bonds dated June 30, 2020. Interest is payable semi-annually on June 30 and December 31. (The company uses the effective interest method of amortization). Assuming the bonds were sold to yield: a.) at 8% b.) at 12% Required: a. Determine the issue price of the bonds. b. Prepare the amortization table for the entire life of the bonds c. Prepare the entries relating to the bonds for the year 2020 and 2021.arrow_forwardOn January 1, 2021, a company issued 10-year, $3,000,000, 6% bonds with semiannual interest payments. The market interest rate for these bonds is 7%.Required:(a) Calculate the issue price of the bonds and determine whether the bonds issued at face amount, at a discount, or at a premium. Also, (b) complete the amortization schedule for the first four semiannual interest payments, (c) record the issuance of the bonds, and record the (d) first semiannual interest payment and (e) second semiannual interest payment. How would your answers change if the bonds had an 8% stated interest rate?arrow_forward
- On January 1, 2021, Bradley Recreational Products issued $100,000, 9%, four year bonds. Interest is paid semiannually on June 30 and December 31. The market yield for bond of similar risk and maturity is 7%. The fiscal year for the firm ends on December 31. A. Determine the price of the bonds issued on January 1. B. Prepare the amortization schedule for the bonds using the effective interest rate method. C. Prepare the journal entries to record: • Issuing bonds on January 1 • Paying interest on June 30, 2021 • Paying interest on Dec 31, 2021 • Repayment of the bonds on December 31, 2025.arrow_forwardOn December 31, 2019, Potter Corporation issued €2,000,000, 6%, 5-year bonds for €1,840,324. The bonds were sold to yield an effective-interest rate of 8%. Interest is paid annually on December 31. The company uses the effective-interest method of amortization. Q1. Prepare a bond discount amortization schedule which shows the amortization of discount for the first interest payment date. Q2. Prepare the journal entries that Potter corporation would make on December 31, 2019 and December 31, 2020 related to the bond.arrow_forwardhelp mearrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningPrinciples of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax CollegeCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning