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 $
1300 8%
%$4
1700
8%
Fixed rate
$500 9%
$1500
5%
Non earning
$ 5100
$.
1800
Equity
1900
Total
$ 6900
$6900
What is the Net Interest Margin (NIM)
arrow_forward
not use ai please
arrow_forward
tests.mettl.com/test-window/f55ac827#/testWindow/0/16/1
EY
Accounting Assessment O
Total 00:54.47
Finish Test
Section 1 of 1 Section #1 v
10
11
12
13
14
15
16
17
18
19
20
17 of 45
All
2
43
Question # 17
G Revisit
Choose the best option
Which of the following formula best describes the acid test or quick ratio?
Current assets: Current liabilities.
Debtors: Creditors
O (Current assets stock) Current liabilities.
O Current assets: (Current liabilities - bank overdraft).
Frev Cueston
Next Question
+91-82878-03040
Zaineh | Support +1-650-924-9221
metil
413 PM
1/16/2021
Type here to search
arrow_forward
No use ai
Question:
ABC Company has the following financial data:
Cash: $30,000Accounts Receivable: $50,000Inventory: $40,000Accounts Payable: $25,000Short-term Debt: $15,000Other Current Liabilities: $20,000Calculate the following:
Current AssetsCurrent LiabilitiesCurrent Ratio
arrow_forward
Consider the following amortization schedule:
Payment #| Payment Interest Debt Payment
Balance
1
966.45
750.00
216.45
149, 783.55
2
966.45
748.92
217.53
149, 566.02
3
966.45
With the exception of column one, all amounts are in dollars. Calculate z. Give your answer in dollars to the
nearest dollar. Do not include commas or the dollar sign in your answer.
arrow_forward
Use the following table:
Case X
Case Y
Case Z
Cash
$
940
$
1,470
$
1,940
Short-term investments
0
0
780
Receivables
0
1,690
1,360
Inventory
3,400
1,560
6,520
Prepaid expenses
2,600
1,020
1,460
Total current assets
$
6,940
$
5,740
$
12,060
Current liabilities
$
3,600
$
1,800
$
5,750
Required:Calculate the quick ratio in each of the above cases and select the case which is in the best position to meet short-term obligations most easily. (Round your answers to 2 decimal places.)
arrow_forward
Compared to the ROE in 2020, the ROE in 2021 has
Improved / 6.65%
Improved / 3.43%
Worsened / -6.65%
Worsened / -3.43%
Stayed the same / 0%
by
arrow_forward
Perform a solvency analysis for the two quotas
arrow_forward
QUESTION 1
Given the following information Please calculate the Free Cash Flow to Equity
EBIT
Net Income
Tax rate
Depreciation
Capital expenditure
2207.9
1513.5
21.80%
1807.1
954.6
Change in non-cash Working Capital -2176.3
Change in long term debt
Interest Expense
Liabilities
Total
Long Term debt
Total Assets
4755
5470
3902
5628
927.6
395.3
24511.8
13220.6
26168.2
arrow_forward
Please solve question g
arrow_forward
Sh3
Please help me.
Solution
arrow_forward
Pls Solve question g
arrow_forward
Financial Accounting Question need help please
arrow_forward
Consider the following information and solve for the unknown interest rate on these financial accounting question
arrow_forward
Please help with this question
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
QUESTION 13
Assets
Liabilities
Reserves
$200
Deposits
$800
Loans
$ 700
Debt
S100
Securities
S 100
Capital
$100
Refer to the same T-account. By how much do the assets need to cepreciate for the bank to go insolvent?
a.more than 5%%
b.more than 1OPE
c.more than 8%6
d more tinan 26
arrow_forward
Question 44 of 48
Instructions: For questions 43-44, refer to the picture below.
A
B
C
D
E
F
G
H
1
2
12/31/24 12/31/25 12/31/26 12/31/27 12/31/28
3
4
Coupon Payments
600
600
600
600
600
5
Principal Repayment / Face Value
10,000
6
Total Inflow / (Outflows)
600
600
600
600
10,600
7
8
Discount Rate
8%
Using the PV function, what formula would calculate the present value of cash flows from 12/31/24 to 12/31/28 using an 8.0% discount rate?
arrow_forward
Can you please help with December 31?
arrow_forward
41. After conducting a rate-sensitive analysis, a bank finds itself with the following
amounts of rate-sensitive assets and liabilities (RSAS and RSL) and fixed-rate assets
and liabilities (FRAs and FRLs); the rate of return and cost rates on the accounts are
also given:
Assets
RSAS @ 4.25%
FRAS @ 5.15%
NEA
Total
Amount
(Million $)
S 322
S 700
S 120
$1,142
Liabilities
& Equity
RSLS @ 3.11%
FRLS @ 4.95%
Equity
Total
If the bank wishes to set up a swap to totally hedge the interest rate risk, the bank
should
A. pay a variable rate of interest and receive a fixed rate of
interest.
B. pay a fixed rate of interest and receive a variable rate of
interest.
Amount
(Million $)
S 200
$ 800
S 142
$1,142
C. pay a variable rate of interest and receive a variable rate
of interest.
D. pay a fixed rate of interest and receive a fixed rate of
interest.
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 $ 1300 8% %$4 1700 8% Fixed rate $500 9% $1500 5% Non earning $ 5100 $. 1800 Equity 1900 Total $ 6900 $6900 What is the Net Interest Margin (NIM)arrow_forwardnot use ai pleasearrow_forwardtests.mettl.com/test-window/f55ac827#/testWindow/0/16/1 EY Accounting Assessment O Total 00:54.47 Finish Test Section 1 of 1 Section #1 v 10 11 12 13 14 15 16 17 18 19 20 17 of 45 All 2 43 Question # 17 G Revisit Choose the best option Which of the following formula best describes the acid test or quick ratio? Current assets: Current liabilities. Debtors: Creditors O (Current assets stock) Current liabilities. O Current assets: (Current liabilities - bank overdraft). Frev Cueston Next Question +91-82878-03040 Zaineh | Support +1-650-924-9221 metil 413 PM 1/16/2021 Type here to searcharrow_forward
- No use ai Question: ABC Company has the following financial data: Cash: $30,000Accounts Receivable: $50,000Inventory: $40,000Accounts Payable: $25,000Short-term Debt: $15,000Other Current Liabilities: $20,000Calculate the following: Current AssetsCurrent LiabilitiesCurrent Ratioarrow_forwardConsider the following amortization schedule: Payment #| Payment Interest Debt Payment Balance 1 966.45 750.00 216.45 149, 783.55 2 966.45 748.92 217.53 149, 566.02 3 966.45 With the exception of column one, all amounts are in dollars. Calculate z. Give your answer in dollars to the nearest dollar. Do not include commas or the dollar sign in your answer.arrow_forwardUse the following table: Case X Case Y Case Z Cash $ 940 $ 1,470 $ 1,940 Short-term investments 0 0 780 Receivables 0 1,690 1,360 Inventory 3,400 1,560 6,520 Prepaid expenses 2,600 1,020 1,460 Total current assets $ 6,940 $ 5,740 $ 12,060 Current liabilities $ 3,600 $ 1,800 $ 5,750 Required:Calculate the quick ratio in each of the above cases and select the case which is in the best position to meet short-term obligations most easily. (Round your answers to 2 decimal places.)arrow_forward
- Compared to the ROE in 2020, the ROE in 2021 has Improved / 6.65% Improved / 3.43% Worsened / -6.65% Worsened / -3.43% Stayed the same / 0% byarrow_forwardPerform a solvency analysis for the two quotasarrow_forwardQUESTION 1 Given the following information Please calculate the Free Cash Flow to Equity EBIT Net Income Tax rate Depreciation Capital expenditure 2207.9 1513.5 21.80% 1807.1 954.6 Change in non-cash Working Capital -2176.3 Change in long term debt Interest Expense Liabilities Total Long Term debt Total Assets 4755 5470 3902 5628 927.6 395.3 24511.8 13220.6 26168.2arrow_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