Fundamentals of Financial Accounting
Fundamentals of Financial Accounting
5th Edition
ISBN: 9780078025914
Author: Fred Phillips Associate Professor, Robert Libby, Patricia Libby
Publisher: McGraw-Hill Education
Question
Book Icon
Chapter 10, Problem 10.7PA

1.

To determine

To prepare: Abond amortization schedule.

1.

Expert Solution
Check Mark

Explanation of Solution

Amortization Schedule: An amortization schedule is a table that shows the details of each loan payment allocated between the principal amount and the overdue interest along with the beginning and ending balance of the loan. From the amortization schedule of the loan, the periodical interest expense, total interest expense and total payment made are known.

Prepare bond amortization schedule as below:

Bond discount amortization schedule – Effective- Interest Amortization Method
Year Ending December 31

Interest Expense (Carrying value x 4%)

(A)

Cash Paid (Face value x 3%)

(B)

Discount Amortized

(C) =(A-B)

Bonds Payable

(D)

Discount on Bonds Payable

(E)

Carrying Value

(F) = (D-E)

01/01/15 - - - 600,000 16,648 583,352
12/31/15 23,334  18,000 5,334 600,000 11,314 588,686
12/31/16 23,547  18,000 5,547 600,000   5,767 594,233
12/31/17     23,767 (rounded) 18,000 5,767 600,000          0 600,000

Table (1)

Working note:

Calculate discount on bonds payable on 01/01/15.

Discount on bonds payable = (Face value  Cash received)   =$600,000$583,352=$16,648

Discount on bonds payable for each period is calculated by the following formula:

Discount on bonds payable = Previous balance of discount on bonds payableDiscount amortized

2.

To determine

To prepare: Journal entry to record the issuance of the bonds on January 1, 2015.

2.

Expert Solution
Check Mark

Explanation of Solution

Bonds: Bonds are long-term promissory notes that are represented by a company while borrowing money from investors to raise fund for financing the operations.

Bonds Payable: Bonds payable are referred to long-term debts of the business, issued to various lenders known as bondholders, generally in multiples of $1,000 per bond, to raise fund for financing the operations.

Discount on bonds payable: It occurs when the bonds are issued at a low price than the face value.

Effective-interest amortization method: Effective-interest amortization methodit is an amortization model that apportions the amount of bond discount or premium based on the market interest rate.

Prepare journal entry for cash proceeds from the issuance of the bonds on January 1, 2015.

Date Account Title and Explanation Post Ref Debit ($) Credit ($)
January 1, 2015 Cash    583,352
Discount on Bonds Payable 16,648
  Bonds Payable   600,000
        (To record issuance of bonds payable at discount)  

Table (2)

  • Cash is an asset and it is increased. So, debit it by $583,352.
  • Discount on Bonds Payable is an adjunct liability account and itis decreased. So, debit it by $16,648.
  • Bonds payable is a liability and it is increased. So, credit it by $600,000.

Working note:

Calculate discount on bonds payable.

Discount on bonds payable = (Face value  Cash received)   =$600,000$583,352=$16,648

3.

To determine

To prepare: Journal entry to record the interest payment on December 31, 2015.

3.

Expert Solution
Check Mark

Explanation of Solution

Prepare journal entry for payment of interest and amortization of discount on bonds.

Date Account Title and Explanation Post Ref Debit ($) Credit ($)
December 31, 2015 Interest Expense   23,334
  Discount on Bonds Payable    5,334
Cash 18,000
        (To record payment of interest and amortization of discount on bonds)      

Table (3)

  • Interest expense is an expense and it decreases the equity value. So, debit it by $23,334.
  • Discount on Bonds Payable is an adjunct liability account and itis increased. So, creditit by $5,334.
  • Cash is an asset and it is decreased. So, credit it by $18,000.

Working notes:

Calculate cash interest payment.

Cash Interest Payment=(Face value×Stated interest rate×Interest time period)=$600,000×3%×1=$18,000

Calculate interest expense.

Interest expense=Carrying amount ×Market interest×Time=$583,352×4%×1=$23,334

Calculate discount amortized.

Discount amortized=Interest ExpenseCash interest payment  =$23,334$18,000=$5,334 

To determine

To prepare: Journal entry to record the interest payment on December 31, 2016.

Expert Solution
Check Mark

Explanation of Solution

Prepare journal entry for payment of interest and amortization of discount on bonds.

Date Account Title and Explanation Post Ref Debit ($) Credit ($)
December 31, 2016 Interest Expense   23,547
  Discount on Bonds Payable    5,547
Cash 18,000
        (To record payment of interest and amortization of discount on bonds)      

Table (3)

  • Interest expense is an expense and it decreases the equity value. So, debit it by $23,547.
  • Discount on Bonds Payable is an adjunct liability account and itis increased. So, creditit by $5,547.
  • Cash is an asset and it is decreased. So, credit it by $18,000.

Working notes:

Calculate cash interest payment.

Cash Interest Payment=(Face value×Stated interest rate×Interest time period)=$600,000×3%×1=$18,000

Calculate interest expense.

Interest expense=Carrying amount ×Market interest×Time=($583,352+$5,334)×4%×1=$23,547

Calculate discount amortized.

Discount amortized=Interest ExpenseCash interest payment  =$23,547$18,000=$5,547 

4.

To determine

To prepare: Journal entry to record the interest and face value payment on December 31, 2017.

4.

Expert Solution
Check Mark

Explanation of Solution

Prepare journal entry for payment of interest and face value.

Date Account Title and Explanation Post Ref Debit ($) Credit ($)
December 31, 2017 Interest Expense   23,767
Bonds Payable   600,000  
  Discount on Bonds Payable    5,767
Cash 618,000
        (To record payment of interest and face value)      

Table (3)

  • Interest expense is an expense and it decreases the equity value. So, debit it by 23,767.
  • Bonds payable is a liability and it is decreased. So, debit it by $600,000.
  • Discount on Bonds Payable is an adjunct liability account and itis increased. So, creditit by $5,767.
  • Cash is an asset and it is decreased. So, credit it by $618,000.

Working notes:

Calculate cash interest payment.

Cash Interest Payment=(Face value×Stated interest rate×Interest time period)=$600,000×3%×1=$18,000

Calculate interest expense.

Interest expense=Carrying amount ×Market interest×Time=($583,352+$5,334+$5,547)×4%×1=$23,767

Calculate discount amortized.

Discount amortized=Interest ExpenseCash interest payment  =$23,767$18,000=$5,767 

5.

To determine

To prepare: Journal entry to record the bond retirement on January 1, 2017.

5.

Expert Solution
Check Mark

Explanation of Solution

Retirement of Bonds: The process of repaying the sale amount of bonds to bondholders at the time of maturity or before the maturity period is called as retirement of bonds. It is otherwise called as redemption of bonds.

Prepare Journal entry to record the bond retirement on January 1, 2017.

Date Account Title and Explanation Post Ref Debit ($) Credit ($)
January 1, 2017 Bonds Payable   600,000
Loss on Retirement of Bonds 11,767
  Discount on Bonds Payable 5,767
      Cash 606,000
      (To record the retirement of the bonds)  
  • Bonds payable is a liability and it is decreased. So, debit it by $600,000.
  • Loss on retirement of bonds is an equity account and it is decreased. So, debit it by $11,767.
  • Discount on Bonds Payable is an adjunct liability account and itis increased. So, creditit by $5,767.
  • Cash is an asset and it is decreased. So, credit it by $606,000

Working note:

Determine the gain or loss on the retirement of the bonds.

Step 1: Calculate carrying amount of bonds payable on the retirement.

  Carrying amount of bonds payable = (Face value Unamortized discount )   =$600,000$5,767 =$594,233

Step 2: Compute loss on the redemption of the bonds payable.

Loss on redemption of bonds payable}=(Cash paid to retire the bonds)(Carrying amount of bonds payable)=($600,000×101%)$594,233=$606,000$594,233=$11,767

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!
Students have asked these similar questions
Get accurate solution of this general accounting question
EXCELSIOR COMMUNITY COLLEGE HOSPITALITY MANAGEMENT ACCOUNING MID-SEMESTER ACCT4301 UNIT 2 Section A of this assessment is to be done on Canvas Section B Answer all questions in this section - round off your answers to two decimal places Instructions: Responses should be written on paper. Take a CLEAR, WELL-LIGHTED picture of each page, the upload to Canvas. 1. The following information relates to Moonlight Hotel 2018 2019 $ change % change Net sales 1,818,500 1,750,000 Cost of Goods Sold 1,005,500 996,000 Operating profit 813,000 754,000 Selling and administrative expenses 506,000 479,000 Income from operations 307,000 275,000 Other expenses and losses Interest expenses 18,000 19,000 Income before income taxes 289,000 256,000 Income tax expenses 86,700 77,000 Net Income 202,300 179,000 Required: i. Use the above information to prepare the comparative analysis income statement.
Complete the table below with the infomation given - FlagStaff Ltd has a defined benefit pension plan for its employees. The company is considering introducing a defined benefit contribution plan, which will be available to all incoming staff. Although the defined benefit plan is now closed to new staff, the fund is active for all employees who have tenure with the company. In 2020, the following actuarial report was received for the defined benefit plan:   2020/$ Present value of the defined benefit obligation 31 December 2019 18 000 000 Past Service Cost 4 000 000 Net interest        ? Current service cost  600 000 Benefits paid   2 000 000  Actuarial gain/loss on DBO ? Present value of the defined benefit obligation 31 December 2020 21 000 000 Fair value of plan assets at 31 December 2019 17 000 000 Return on plan assets        ? Contributions paid to the plan during the year    1 500 000 Benefits paid by the plan during the year 2 000 000 Fair value of plan assets at 31 December…

Chapter 10 Solutions

Fundamentals of Financial Accounting

Ch. 10 - Will the stated interest rate be higher than the...Ch. 10 - What is the carrying value of a bond payable?Ch. 10 - What is the difference between a secured bond and...Ch. 10 - Prob. 14QCh. 10 - Prob. 15QCh. 10 - Prob. 16QCh. 10 - Prob. 17QCh. 10 - Which of the following best describes Accrued...Ch. 10 - Prob. 2MCCh. 10 - Prob. 3MCCh. 10 - Prob. 4MCCh. 10 - Which of the following does not impact the...Ch. 10 - Which of the following is false when a bond is...Ch. 10 - To determine if a bond will be issued at a...Ch. 10 - A bond is issued at a price of 103 and retired...Ch. 10 - In a recent year. Land O Lakes, Inc., reported (in...Ch. 10 - Prob. 10MCCh. 10 - Recording Unearned Revenues A local theater...Ch. 10 - Prob. 10.2MECh. 10 - Prob. 10.3MECh. 10 - Reporting Payroll Tax Liabilities Refer to M10-3....Ch. 10 - Prob. 10.5MECh. 10 - Prob. 10.6MECh. 10 - Prob. 10.7MECh. 10 - Prob. 10.8MECh. 10 - Prob. 10.9MECh. 10 - Prob. 10.10MECh. 10 - Recording Bonds Issued at Face Value Schlitterbahn...Ch. 10 - Prob. 10.12MECh. 10 - Computing the Debt-to-Assets Ratio and the Times...Ch. 10 - Analyzing the Impact of Transactions on the...Ch. 10 - Prob. 10.15MECh. 10 - Prob. 10.16MECh. 10 - Prob. 10.17MECh. 10 - Prob. 10.1ECh. 10 - Recording a Note Payable through Its Time to...Ch. 10 - Recording Payroll Costs McLoyd Company completed...Ch. 10 - Recording Payroll Costs with and without...Ch. 10 - Prob. 10.5ECh. 10 - Determining and Recording the Financial Statement...Ch. 10 - Preparing Journal Entries to Record Issuance of...Ch. 10 - Preparing Journal Entries to Record Issuance of...Ch. 10 - Prob. 10.9ECh. 10 - Prob. 10.10ECh. 10 - (Supplement 10A) Recording the Effects of a...Ch. 10 - Prob. 10.12ECh. 10 - Prob. 10.13ECh. 10 - Prob. 10.14ECh. 10 - (Supplement 10B) Recording the Effects of a...Ch. 10 - Prob. 10.16ECh. 10 - Determining Financial Effects of Transactions...Ch. 10 - Recording and Reporting Current Liabilities with...Ch. 10 - Recording and Reporting Current Liabilities...Ch. 10 - Prob. 10.4CPCh. 10 - Determining Financial Statement Reporting of...Ch. 10 - Prob. 10.6CPCh. 10 - (Supplement 10B) Recording Bond Issuance and...Ch. 10 - Prob. 10.8CPCh. 10 - (Supplement 10A) Completing an Amortization...Ch. 10 - (Supplements 10B or 10C) Completing an...Ch. 10 - Prob. 10.1PACh. 10 - Prob. 10.2PACh. 10 - Recording and Reporting Current Liabilities...Ch. 10 - Prob. 10.4PACh. 10 - Prob. 10.5PACh. 10 - Prob. 10.6PACh. 10 - Prob. 10.7PACh. 10 - Prob. 10.8PACh. 10 - Prob. 10.1PBCh. 10 - Recording and Reporting Current Liabilities with...Ch. 10 - Prob. 10.3PBCh. 10 - Prob. 10.4PBCh. 10 - Recording and Explaining the Early Retirement of...Ch. 10 - Prob. 10.6PBCh. 10 - (Supplement 10B) Recording Bond Issue, Interest...Ch. 10 - (Supplement 10C) Recording Bond Issue, Interest...Ch. 10 - Prob. 10.1COPCh. 10 - Prob. 10.1SDCCh. 10 - Prob. 10.2SDCCh. 10 - Prob. 10.4SDCCh. 10 - Prob. 10.5SDCCh. 10 - Prob. 10.6SDCCh. 10 - Prob. 10.7SDCCh. 10 - Prob. 10.8SDCCh. 10 - (Supplement 10C) Preparing a Bond Amortization...Ch. 10 - Prob. 10.1CC
Knowledge Booster
Background pattern image
Recommended textbooks for you
Text book image
Principles of Accounting Volume 1
Accounting
ISBN:9781947172685
Author:OpenStax
Publisher:OpenStax College
Text book image
Financial Accounting
Accounting
ISBN:9781305088436
Author:Carl Warren, Jim Reeve, Jonathan Duchac
Publisher:Cengage Learning
Text book image
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:9781337514835
Author:MOYER
Publisher:CENGAGE LEARNING - CONSIGNMENT
Text book image
Financial Accounting: The Impact on Decision Make...
Accounting
ISBN:9781305654174
Author:Gary A. Porter, Curtis L. Norton
Publisher:Cengage Learning
Text book image
Excel Applications for Accounting Principles
Accounting
ISBN:9781111581565
Author:Gaylord N. Smith
Publisher:Cengage Learning
Text book image
Cornerstones of Financial Accounting
Accounting
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Cengage Learning