FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
5th Edition
ISBN: 9781260847826
Author: SPICELAND
Publisher: INTER MCG
Question
Book Icon
Chapter 9, Problem 17E

1.

To determine

Prepare amortization schedule of WW.

1.

Expert Solution
Check Mark

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 amortization schedule.

Amortization schedule
DateCash PaidInterest expenseDecreasing in Carrying ValueCarrying Value
(A = $600,000 × 3.5%)(B = D × 3%)( C = A– B)( D = D – C)
1//1/2021$644,632
6/30/2021$21,000$19,339$1,661$642,971
12/31/2021$21,000$19,289$1,711$641,260
6/30/2022$21,000$19,238$1,762$639,498
12/31/2022$21,000$19,185$1,815$637,683
6/30/2023$21,000$19,130$1,870$635,813
12/31/2023$21,000$19,074$1,926$633,887

Table (1)

Working note:

Calculate semiannual stated interest rate.

Semiannual stated interest rate = Annual stated interest rate2=7%2=3.5%

Calculate semiannual market interest rate.

Semiannual market interest rate = Annual market interest rate2=6%2=3%

2.

To determine

Prepare journal entry to record retirement of bonds as on 31st December 2026.

2.

Expert Solution
Check Mark

Explanation of Solution

Prepare journal entry to record retirement of bonds as on 31st December 2026.

DateAccount titles and ExplanationDebitCredit
January 31, 2026Bonds payable$600,000
Premium on bonds payable (1)$33,887
     Gain on retirement on bonds (2)$65,576
     Cash (3)$568,311
(To record retirement of bonds before the maturity period)

Table (2)

Working notes:

Calculate Premium on bonds payable.

Premium on bonds payable =Carrying value of the bonds Face value of the bonds=$633,887$600,000=$33,887 (1)

Calculate gain on retirement of bonds.

Gain on retirement of bonds =Bonds payable + Premium on bonds payable Cash=$600,000 +$33,887$568,311=$65,576 (2)

Calculate the issue price of the bonds.

Price of bonds}={Present value of principal+Present value of interest payments}=$346,485(4)+$221,826(5)=$568,311 (3)

Calculate the present value of face value of principal

ParticularsAmount ($)
Face value of bonds (a)$600,000
PV factor at an annual market rate of 3.5% for 36 periods (b)× 0.57748
Present value of face value of principal (a)×(b)$346.485

Note: The present value of $1 for 14 periods at 4% is 0.57748 (refer Table 2 in Appendix). (4)

Calculate present value of interest payments.

ParticularsAmount ($)
Interest payments amount (a) (6)$21,000
PV factor at an annual market rate of 3% for 40 periods (b)×10.56312
Present value of interest payments (a)×(b)$221,826

Note: The Present value of an ordinary annuity of $1 for 14 periods at 4% is 10.56312 (refer Table 4 in Appendix). (5)

Calculate the amount of interest payment.

Interest payment=Face value of bonds× interest rate×Time period=$600,000×7100×612=$21,000 (6)

  • Bonds payable is a long term liabilities, and it is decreased. Therefore, debit bonds payable account for $600,000.
  • Premium on bonds payable is an adjunct liability, and it is decreased. Therefore, debit premium on bonds payable account for $33,887.
  • Gain on retirement of bonds is a component of stockholders’ equity, and it is increased. Therefore, credit gain on retirement of bonds account for $65,576.
  • Cash is a current asset, and it is decreased. Therefore, credit cash account for $568,311.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Chapter 9 Solutions

FINANCIAL ACCOUNTING

Ch. 9 - Prob. 11SSQCh. 9 - Prob. 12SSQCh. 9 - 13. The price of a bond is equal to The present...Ch. 9 - Prob. 14SSQCh. 9 - Prob. 15SSQCh. 9 - Prob. 1AECh. 9 - Prob. 2AECh. 9 - Prob. 1RQCh. 9 - Prob. 2RQCh. 9 - Prob. 3RQCh. 9 - Prob. 4RQCh. 9 - Prob. 5RQCh. 9 - Prob. 6RQCh. 9 - Prob. 7RQCh. 9 - Prob. 8RQCh. 9 - Prob. 9RQCh. 9 - Prob. 10RQCh. 9 - Prob. 11RQCh. 9 - Prob. 12RQCh. 9 - Prob. 13RQCh. 9 - Prob. 14RQCh. 9 - Prob. 15RQCh. 9 - Prob. 16RQCh. 9 - Prob. 17RQCh. 9 - Prob. 18RQCh. 9 - Prob. 19RQCh. 9 - Prob. 20RQCh. 9 - Prob. 1BECh. 9 - Prob. 2BECh. 9 - Prob. 3BECh. 9 - Prob. 4BECh. 9 - Prob. 5BECh. 9 - Prob. 6BECh. 9 - Prob. 7BECh. 9 - Prob. 8BECh. 9 - Prob. 9BECh. 9 - Prob. 10BECh. 9 - Prob. 11BECh. 9 - Prob. 12BECh. 9 - Prob. 13BECh. 9 - Prob. 14BECh. 9 - Prob. 15BECh. 9 - Prob. 16BECh. 9 - Prob. 17BECh. 9 - Prob. 18BECh. 9 - Prob. 19BECh. 9 - Prob. 20BECh. 9 - Prob. 21BECh. 9 - Prob. 1ECh. 9 - Prob. 2ECh. 9 - Prob. 3ECh. 9 - E9-4 Coney Island enters into a lease agreement...Ch. 9 - Prob. 5ECh. 9 - Prob. 6ECh. 9 - Prob. 7ECh. 9 - Prob. 8ECh. 9 - Prob. 9ECh. 9 - Prob. 10ECh. 9 - Prob. 11ECh. 9 - Prob. 12ECh. 9 - E9-13 On January 1, 2021, White Water issues...Ch. 9 - Prob. 14ECh. 9 - Prob. 15ECh. 9 - Prob. 16ECh. 9 - Prob. 17ECh. 9 - Prob. 18ECh. 9 - E9-19 On January 1, 2021, Water World issues $26...Ch. 9 - Prob. 20ECh. 9 - Prob. 21ECh. 9 - Record and analyze installment notes (LO9-2) P9-1A...Ch. 9 - Prob. 2PACh. 9 - Prob. 3PACh. 9 - Prob. 4PACh. 9 - Prob. 5PACh. 9 - Prob. 6PACh. 9 - Prob. 7PACh. 9 - Prob. 8PACh. 9 - Prob. 1PBCh. 9 - Prob. 2PBCh. 9 - Prob. 3PBCh. 9 - Prob. 4PBCh. 9 - Prob. 5PBCh. 9 - Prob. 6PBCh. 9 - Prob. 7PBCh. 9 - Prob. 8PBCh. 9 - Prob. 1APCh. 9 - American Eagle Outfitters, Inc. AP9-2 Financial...Ch. 9 - The Buckle, Inc. AP9-3 Financial information for...Ch. 9 - Prob. 4APCh. 9 - Prob. 5APCh. 9 - Prob. 7APCh. 9 - Prob. 8AP
Knowledge Booster
Background pattern image
Recommended textbooks for you
Text book image
FINANCIAL ACCOUNTING
Accounting
ISBN:9781259964947
Author:Libby
Publisher:MCG
Text book image
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Text book image
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Text book image
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Text book image
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Text book image
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education