C14-150 Early retirement of debt-2
xlsx
keyboard_arrow_up
School
Harding University *
*We aren’t endorsed by this school
Course
310
Subject
Accounting
Date
Jun 18, 2024
Type
xlsx
Pages
7
Uploaded by AgentKoupreyMaster3833
7ba84b410ca801aa539cfa0759525f8b55385ff7.xlsx
Assumptions
Accounting 310 Early Retirement of Debt in Financial Statements Objective Variables Cash 70,000 Tax rate 30.00%
Bond payable 400,000 Interest rate 5.00%
Proceeds factor 1 1, 2, 3, or 4 Cost to retire 3 1, 2, 3, or 5 Diagnostics The system is operating correctly Accounts payable > $10,000 - Net income > $10,000 - Solutions worksheet Entry - Balance sheet - - - Net income > $10,000 - Taxes payable >$1,000 - Tax accrual Assignment worksheet Balance sheet - - Computations Term 6 Proceeds at the date of issuance 412,000 Cost to retire bond 408,000 Payment Interest Change Bond January 1, 20X1 4.420%
412,000 December 31, 20X1 20,000 18,210 (1,790) 410,210 December 31, 20X2 20,000 18,131 (1,869) 408,341 December 31, 20X3 20,000 18,048 (1,952) 406,389 December 31, 20X4 20,000 17,962 (2,038) 404,351 December 31, 20X5 20,000 17,872 (2,128) 402,222 December 31, 20X6 20,000 17,778 (2,222) 400,000 Sales 477,000 Cost of goods sold 200,000 Salary expense 101,600 Operating expenses 93,000 Interest expense 17,962 Pretax income 64,438 Tax expense 19,331 Net income 45,107 Earnings per share $ 0.75 Beginning retained earnings 88,000 Net income 45,107 Dividends declared (5,100)
Ending retained earnings 128,007 20X3 20X4 Cash 435,900 478,000 Accounts receivable 35,400 38,800 Inventory 19,300 18,200 Land 267,200 293,000 Total 757,800 828,000 Accounts payable 168,511 107,911 Salaries payable 4,500 4,900 Taxes payable 14,000 15,331 Dividends payable 1,600 1,300 Bonds payable 406,389 404,351 Common stock ($1 par) 27,000 59,900 Additional paid-in capital 47,800 106,300 Retained earnings 88,000 128,007 Total 757,800 828,000 Correct Correct Correct Correct Correct Correct Bond 400,000 400,000 400,000 400,000 400,000 400,000 Coupon rate 5.00%
5.00%
5.00%
5.00%
5.00%
5.00%
Interest payment 20,000 20,000 20,000 20,000 20,000 20,000 Term 6 6 6 6 6 6 Issue price 412,000 412,000 412,000 412,000 412,000 412,000 Market rate 4.42%
4.42%
4.42%
4.42%
4.42%
4.42%
Term at retirement 2 2 2 2 3 1 Carrying value at retirement 404,351 404,351 404,351 404,351 406,389 402,222 Cost to retire 408,000 408,000 408,000 408,000 408,000 408,000 Gain (loss) (3,649) 3,649 (4,000) 4,000 (1,611) (5,778)
Students will demonstrate their understanding of early retirement of bonds by updating a set of financial statements to reflect the retirement.
7ba84b410ca801aa539cfa0759525f8b55385ff7.xlsx
Page 1
Accounting 310 Early Retirement of Debt in Financial Statements Par value of the bond 400,000 Coupon rate 5.00%
Proceeds from the issuance 412,000 Term 6 Cost to retire the debt 408,000 Tax rate 30.00%
Payment Interest Change Bond January 1, 20X1 December 31, 20X1 December 31, 20X2 December 31, 20X3 December 31, 20X4 December 31, 20X5 December 31, 20X6 Journalize the entry to record the retirement Income Statement 20X4 20X4 for the year ended December 31 Original Corrected Sales $ 477,000 $ 477,000 Cost of goods sold 200,000 200,000 Salary expense 101,600 101,600 Operating expenses 93,000 93,000 Interest expense 17,962 Gain (loss) on retirement of debt Pretax income 64,438 Tax expense 19,331 Net income $ 45,107 Earnings per share $ 0.75 KC Brewery issued a bond payable on the interest payment date as follows. The company is considering the retirement of the bond on December 31, 20X4. You have been asked to update the financial statements as of that date to reflect the retirement of the debt.
7ba84b410ca801aa539cfa0759525f8b55385ff7.xlsx
Page 2
Accounting 310 Early Retirement of Debt in Financial Statements Statement of Retained Earnings 20X4 20X4 for the year ended December 31, Original Corrected Beginning retained earnings $ 88,000 $ 88,000 Net income 45,107 Dividends declared (5,100) (5,100)
Ending retained earnings $ 128,007 Balance Sheet 20X4 20X4 as of December 31 20X3 Original Corrected Cash $ 435,900 $ 478,000 Accounts receivable 35,400 38,800 38,800 Inventory 19,300 18,200 18,200 Land 267,200 293,000 293,000 Total $ 757,800 $ 828,000 Accounts payable $ 168,511 $ 107,911 $ 107,911 Salaries payable 4,500 4,900 4,900 Taxes payable 14,000 15,331 Dividends payable 1,600 1,300 1,300 Bonds payable 406,389 404,351 Common stock ($1 par) 27,000 59,900 59,900 Additional paid-in capital 47,800 106,300 106,300 Retained earnings 88,000 128,007 Total $ 757,800 $ 828,000
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
7ba84b410ca801aa539cfa0759525f8b55385ff7.xlsx
Page 3
Accounting 310 Early Retirement of Debt in Financial Statements Par value of the bond 400,000 Coupon rate 5.00%
Proceeds from the issuance 412,000 Term 6 Cost to retire the debt 408,000 Tax rate 30.00%
1) What is the gain (loss) on retirement of the bond? KC Brewery issued a bond payable on the interest payment date as follows. The company is considering the retirement of the bond on December 31, 20X4.
7ba84b410ca801aa539cfa0759525f8b55385ff7.xlsx
Page 1 Sol
Accounting 310 Early Retirement of Debt in Financial Statements Par value of the bond 400,000 Coupon rate 5.00%
Proceeds from the issuance 412,000 Term 6 Cost to retire the debt 408,000 Tax rate 30.00%
Payment Interest Change Bond January 1, 20X1 4.4199%
412,000 December 31, 20X1 20,000 18,210 (1,790) 410,210 December 31, 20X2 20,000 18,131 (1,869) 408,341 B/P Premium on B/P CV at 12/31/X4 December 31, 20X3 20,000 18,048 (1,952) 406,389 400,000 4,351 404,351 December 31, 20X4 20,000 17,962 (2,038) 404,351 December 31, 20X5 20,000 17,872 (2,128) 402,223 December 31, 20X6 20,000 17,777 (2,223) 400,000 Journalize the entry to record the retirement Loss on Retirement of Debt 3,649 Bonds Payable 400,000 Premium on Bonds Payable 4,351 Cash 408,000 Income Statement 20X4 20X4 for the year ended December 31 Original Corrected Sales $ 477,000 $ 477,000 Cost of goods sold 200,000 200,000 Salary expense 101,600 101,600 Operating expenses 93,000 93,000 Interest expense 17,962 17,962 Gain (loss) on retirement of debt (3,649)
Pretax income 64,438 60,789 Tax expense 19,331 18,237 Net income $ 45,107 $ 42,552 Earnings per share $ 0.75 $ 0.71 KC Brewery issued a bond payable on the interest payment date as follows. The company is considering the retirement of the bond on December 31, 20X4. You have been asked to update the financial statements as of that date to reflect the retirement of the debt. To determine the gain or loss on retirement, we compare two things: 1) CV of the bond at retirement. If premium, this is the face value plus any unamortized premium. If discount, this is the face value less any unamortized discount.
2) Cost to retire the debt (given).
7ba84b410ca801aa539cfa0759525f8b55385ff7.xlsx
Page 2 Sol
Accounting 310 Early Retirement of Debt in Financial Statements Statement of Retained Earnings 20X4 20X4 for the year ended December 31, Original Corrected Beginning retained earnings $ 88,000 $ 88,000 Net income 45,107 42,552 Dividends declared (5,100) (5,100)
Ending retained earnings $ 128,007 $ 125,452 Balance Sheet 20X4 20X4 as of December 31 20X3 Original Corrected Cash $ 435,900 $ 478,000 $ 70,000 Accounts receivable 35,400 38,800 38,800 Inventory 19,300 18,200 18,200 Land 267,200 293,000 293,000 Total $ 757,800 $ 828,000 $ 420,000 Accounts payable $ 168,511 $ 107,911 $ 107,911 Salaries payable 4,500 4,900 4,900 Taxes payable 14,000 15,331 14,237 Dividends payable 1,600 1,300 1,300 Bonds payable 406,389 404,351 - Common stock ($1 par) 27,000 59,900 59,900 Additional paid-in capital 47,800 106,300 106,300 Retained earnings 88,000 128,007 125,452 Total $ 757,800 $ 828,000 $ 420,000
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
7ba84b410ca801aa539cfa0759525f8b55385ff7.xlsx
Page 3 Sol
Accounting 310 Early Retirement of Debt in Financial Statements Par value of the bond 400,000 Coupon rate 5.00%
Proceeds from the issuance 412,000 Term 6 Cost to retire the debt 408,000 Tax rate 30.00%
Payment Interest Change Bond January 1, 20X1 4.4199%
412,000 December 31, 20X1 20,000 18,210 (1,790) 410,210 December 31, 20X2 20,000 18,131 (1,869) 408,341 December 31, 20X3 20,000 18,048 (1,952) 406,389 December 31, 20X4 20,000 17,962 (2,038) 404,351 December 31, 20X5 20,000 17,872 (2,128) 402,223 December 31, 20X6 20,000 17,777 (2,223) 400,000 1) (3,649) What is the gain (loss) on retirement of the bond? Loss on Retirement of Debt 3,649 Bonds Payable 400,000 Premium on Bonds Payable 4,351 Cash 408,000 KC Brewery issued a bond payable on the interest payment date as follows. The company is considering the retirement of the bond on December 31, 20X4. What is the gain (loss) on retirement of the bond?
Related Documents
Related Questions
Consider the Following balance sheet
Expected Balance Sheet for XYZ Bank
Assets
Yield
Liabilities
Cost
Rate sensitive
$ 1200 7%
%24
1100
8%
Fixed rate
$ 1400 9%
1400
7%
Non earning
$ 3200
%24
1500
Equity
1800
Total
$ 5800
$ 5800
What is the Net Interest Income (NII)
arrow_forward
Question
arrow_forward
Solution how to get Interest payment, principal repayment and outstanding principal?
(The answer is already given just want know how to solve it?)
arrow_forward
pra.9
arrow_forward
Please do not give solution in image format thanku
arrow_forward
What is the outstanding balance in the 5th period?
Period Regular Payment Interest Repayment of the Loan Outstanding Balance
0
100000
1
6000
3000
3000
97000
2
6000
2910
3090
93910
3
6000
2817.3
3182.7
90727.3
4
6000
2721.819
3278.181
87449.119
5
6000
2623.474
P87,072.59
B P3,376.53
C P3,582.16
D P80,594.77
arrow_forward
Financial Accounting Question need help please
arrow_forward
Need answer the accounting question not use chatgpt
arrow_forward
On January 1, 2025, Crane issued $800,000 of 9% serial bonds at par. Semiannual interest is payable on January 1 and July 1 and
principal of $80,000 matures each January 1 starting in 2026. The debt will be serviced through a special tax levy designed especially
for this purpose. Therefore, transfers will be provided as needed from the Special Revenue Fund.
The following transactions occurred relating to the Debt Service Fund.
2025
June 29
July 1
A transfer of $36,000 was received from the Special Revenue Fund.
The semiannual interest payment was made.
Dec. 18
2026
A Special Revenue Fund transfer of $20,000 was received.
Jan. 1
A payment on bond principal and semiannual interest was made.
2035
Jan. 2
Jan. 4
Accumulations in the Debt Service Fund amounted to $61,000 in investments and $38,000 in cash. The investments
were liquidated at face value and the final interest and principal payment was made.
Having served its purpose, the Debt Service Fund's remaining assets were transferred to…
arrow_forward
The interest on a solve this question financial accounting
arrow_forward
QUESTION 5
The following balance sheet is available for Smith Bank (in millions). Which of the following is true?
Assets
Potential
Potential
Amount
Liabilities
Potential
Potential
Amount
Rate
Withdrawal
in
Rate
Withdrawal
in
Change
6-month
millions
Change
6-month
millions
90-day Treasury Bills
0.50%
$25
30-day CDs
0.25%
$50
180-day Treasury Bills
0.75%
$35
90-day CDs
0.35%
$100
1-year Treasury Bills
1.00%
$50
Savings Deposits
0.10%
$50
1-year consumer loans
1.25%
20%
$200
Time-Deposits 180-day
0.60%
$200
5-year Consumer loans
1.50%
20%
$150
Time Deposits -2 years
1.00%
30%
$235
10-year Corporate Loans
1.75%
15%
$250
Stockholder's equity
$75
Total
$710
Total
$710
Including potential withdrawals and excluding savings deposits, the six-month earnings at risk is $238,750…
arrow_forward
The following are the Financial Statements of Louise Company:
Loulse Company
Statement of Financial Position
As of December 31, 2015, and 2016
2015
2016
ASSETS
Current Assets
Cash
Accounts Receivables, net
Merchandise Inventory
Marketable Securities
198,000
30,000
15,000
20,000
10,000
273,000
270,000
40,000
10,000
20,000
8.000
348,000
Prepaid Expenses
Total Current Assets
Non-Current Assets
Land
Building, net
Machinery, net
Fumiture and Fixtures, net
Long-term Investments
Total Non-Current Assets
500,000
390,000
100,000
50,000
100,000
L140.000
500,000
380,000
90,000
45,000
80,000
1,095,000
TOTAL ASSETS
1413.000
1.443.000
arrow_forward
You are given the following information:
Debt tenor
Account
Balance b/f
Repayment
Balance c/f
Principal repayment
CFADS
Max DS
Less: interest
Max principal repayment
O $250k
O $290k
O $330k
O $396k
[1,0]
Ⓒ $467k
USD '000
USD '000
USD '000
USD '000
USD '000
USD '000
USD '000
DSCR.
1.50x i (% p.a.)
10.00%
(250)
250
467
(70)
396
Yr 1
250.00
(41.67)
208.33
100.00
66.67
(25.00)
41.67
Yr 2
208.33
(59.17)
149.17
120.00
80.00
(20.83)
59.17
Yr 3
Yr 4
149.17
84.08
(65.08) (71.59)
84.08
12.49
120.00
80.00
(14.92)
65.08
120.00
80.00
(8.41)
71.59
Yr 5
12.49
(12.49)
Out of the range of options given below, what is the most likely debt size for this example project? Note: Debt tenor = 6 years, DSCR = 1.50x, interest rate
= 10%, CFADS as represented in the image.
120.00
80.00
(1.25)
78.75
Yr 6
120.00
80.00
80.00
arrow_forward
Jit
Don't upload any image please
arrow_forward
Account Titles Debit CreditCash $ 7Accounts Receivable 3Supplies 3Equipment 9Accumulated Depreciation $ 2Software 6Accumulated Amortization 2Accounts Payable 4Notes Payable (short-term) 0Salaries and Wages Payable 0Interest Payable 0Income Taxes Payable 0Deferred Revenue 0Common Stock 15Retained Earnings 5Service Revenue 0Depreciation Expense 0Amortization Expense 0Salaries and Wages Expense 0Supplies Expense 0Interest Expense 0Income Tax Expense 0Totals $ 28 $ 28Transactions during 2018 (summarized in thousands of dollars) follow:Borrowed $25 cash on July 1, 2018, signing a six-month note payable.Purchased equipment for $28 cash on July 2, 2018.Issued additional shares of common stock for $5 on July 3.Purchased software on July 4, $3 cash.Purchased supplies on July 5 on account for future use, $7.Recorded revenues on December 6 of $58, including $8 on credit and $50 received in…
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you


Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,

Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON

Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education

Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education
Related Questions
- Consider the Following balance sheet Expected Balance Sheet for XYZ Bank Assets Yield Liabilities Cost Rate sensitive $ 1200 7% %24 1100 8% Fixed rate $ 1400 9% 1400 7% Non earning $ 3200 %24 1500 Equity 1800 Total $ 5800 $ 5800 What is the Net Interest Income (NII)arrow_forwardQuestionarrow_forwardSolution how to get Interest payment, principal repayment and outstanding principal? (The answer is already given just want know how to solve it?)arrow_forward
- pra.9arrow_forwardPlease do not give solution in image format thankuarrow_forwardWhat is the outstanding balance in the 5th period? Period Regular Payment Interest Repayment of the Loan Outstanding Balance 0 100000 1 6000 3000 3000 97000 2 6000 2910 3090 93910 3 6000 2817.3 3182.7 90727.3 4 6000 2721.819 3278.181 87449.119 5 6000 2623.474 P87,072.59 B P3,376.53 C P3,582.16 D P80,594.77arrow_forward
- Financial Accounting Question need help pleasearrow_forwardNeed answer the accounting question not use chatgptarrow_forwardOn January 1, 2025, Crane issued $800,000 of 9% serial bonds at par. Semiannual interest is payable on January 1 and July 1 and principal of $80,000 matures each January 1 starting in 2026. The debt will be serviced through a special tax levy designed especially for this purpose. Therefore, transfers will be provided as needed from the Special Revenue Fund. The following transactions occurred relating to the Debt Service Fund. 2025 June 29 July 1 A transfer of $36,000 was received from the Special Revenue Fund. The semiannual interest payment was made. Dec. 18 2026 A Special Revenue Fund transfer of $20,000 was received. Jan. 1 A payment on bond principal and semiannual interest was made. 2035 Jan. 2 Jan. 4 Accumulations in the Debt Service Fund amounted to $61,000 in investments and $38,000 in cash. The investments were liquidated at face value and the final interest and principal payment was made. Having served its purpose, the Debt Service Fund's remaining assets were transferred to…arrow_forward
- The interest on a solve this question financial accountingarrow_forwardQUESTION 5 The following balance sheet is available for Smith Bank (in millions). Which of the following is true? Assets Potential Potential Amount Liabilities Potential Potential Amount Rate Withdrawal in Rate Withdrawal in Change 6-month millions Change 6-month millions 90-day Treasury Bills 0.50% $25 30-day CDs 0.25% $50 180-day Treasury Bills 0.75% $35 90-day CDs 0.35% $100 1-year Treasury Bills 1.00% $50 Savings Deposits 0.10% $50 1-year consumer loans 1.25% 20% $200 Time-Deposits 180-day 0.60% $200 5-year Consumer loans 1.50% 20% $150 Time Deposits -2 years 1.00% 30% $235 10-year Corporate Loans 1.75% 15% $250 Stockholder's equity $75 Total $710 Total $710 Including potential withdrawals and excluding savings deposits, the six-month earnings at risk is $238,750…arrow_forwardThe following are the Financial Statements of Louise Company: Loulse Company Statement of Financial Position As of December 31, 2015, and 2016 2015 2016 ASSETS Current Assets Cash Accounts Receivables, net Merchandise Inventory Marketable Securities 198,000 30,000 15,000 20,000 10,000 273,000 270,000 40,000 10,000 20,000 8.000 348,000 Prepaid Expenses Total Current Assets Non-Current Assets Land Building, net Machinery, net Fumiture and Fixtures, net Long-term Investments Total Non-Current Assets 500,000 390,000 100,000 50,000 100,000 L140.000 500,000 380,000 90,000 45,000 80,000 1,095,000 TOTAL ASSETS 1413.000 1.443.000arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education


Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,

Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON

Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education

Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education