
1.
To prepare: Abond amortization schedule.
1.

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 amortization schedule – Simplified Effective- Interest Amortization Method | |||||
Period | Bonds Payable, Net (A) |
Interest Expense (bonds payable, net x 4%) (B) |
Cash Paid (Face value x 3%) (C) |
Interest Added to Bonds Payable (D) = (B) – (C) |
Bonds Payable, Net (E) = (A) + (D) |
01/01/15-12/31/15 | 583,352 | 23,334 | 18,000 | 5,334 | 588,686 |
01/01/16-12/31/16 | 588,686 | 23,547 | 18,000 | 5,547 | 594,233 |
01/01/17-12/31/17 | 594,233 | 23,767 (rounded) |
18,000 | 5,767 | 600,000 |
Table (1)
2.
To prepare:
2.

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 $1,000 per bond, to raise fund for financing the operations.
Prepare journal entry for cash proceeds from the issuance of the bonds on January 1, 2015.
Date | Account Title and Explanation | Post Ref | Debit ($) | Credit ($) | |||
January 1, 2015 | Cash | 583,352 | |||||
Bonds Payable, Net | 583,352 | ||||||
(To record issuance of bonds payable) |
Table (2)
- Cash is an asset and it is increased. So, debit it by $583,352.
- Bonds payable, net is a liability and it is increased. So, credit it by $583,352.
3.
To prepare: Journal entry to record the interest payment on December 31, 2015.
3.

Explanation of Solution
Prepare journal entry for payment of interest on bonds.
Date | Account Title and Explanation | Post Ref | Debit ($) | Credit ($) | |||
December 31, 2015 | Interest Expense | 23,334 | |||||
Bonds Payable, net | 5,334 | ||||||
Cash | 18,000 | ||||||
(To record payment of interest on bonds) |
Table (3)
- Interest expense is an expense and it decreases the equity value. So, debit it by $23,334.
- Bonds payable, net is a liability and it is decreased. 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.
Calculate interest expense.
Calculate bonds payable, net.
To prepare: Journal entry to record the interest payment on December 31, 2016.

Explanation of Solution
Prepare journal entry for payment of interest on bonds.
Date | Account Title and Explanation | Post Ref | Debit ($) | Credit ($) | |||
December 31, 2016 | Interest Expense | 23,547 | |||||
Bonds Payable, net | 5,547 | ||||||
Cash | 18,000 | ||||||
(To record payment of interest on bonds) |
Table (3)
- Interest expense is an expense and it decreases the equity value. So, debit it by $23,547.
- Bonds payable, net is a liability and it is decreased. 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.
Calculate interest expense.
Calculate bonds payable, net.
4.
To prepare: Journal entry to record the interest and face value payment on December 31, 2017.
4.

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, net | 594,233 | ||||||
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, net is a liability and it is decreased. So, debit it by $594,233.
- Cash is an asset and it is decreased. So, credit it by $618,000.
Working notes:
Calculate cash interest payment.
Calculate interest expense.
Calculate bonds payable, net.
5.
To prepare: Journal entry to record the bond retirement on January 1, 2017.
5.

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, net | 594,233 | |||||
Loss on Retirement of Bonds | 11,767 | ||||||
Cash | 606,000 | ||||||
(To record the retirement of the bonds) |
- Bonds payable, net is a liability and it is decreased. So, debit it by $594,233.
- Loss on retirement of bonds is an equity account and it is decreased. So, debit it by $11,767.
- Cash is an asset and it is decreased. So, credit it by $606,000
Working note:
Compute loss on the redemption of the bonds payable.
Want to see more full solutions like this?
Chapter 10 Solutions
Connect 1 Semester Access Card for Fundamentals of Financial Accounting
- Please don't use AI And give correct answer .arrow_forwardLouisa Pharmaceutical Company is a maker of drugs for high blood pressure and uses a process costing system. The following information pertains to the final department of Goodheart's blockbuster drug called Mintia. Beginning work-in-process (40% completed) 1,025 units Transferred-in 4,900 units Normal spoilage 445 units Abnormal spoilage 245 units Good units transferred out 4,500 units Ending work-in-process (1/3 completed) 735 units Conversion costs in beginning inventory $ 3,250 Current conversion costs $ 7,800 Louisa calculates separate costs of spoilage by computing both normal and abnormal spoiled units. Normal spoilage costs are reallocated to good units and abnormal spoilage costs are charged as a loss. The units of Mintia that are spoiled are the result of defects not discovered before inspection of finished units. Materials are added at the beginning of the process. Using the weighted-average method, answer the following question: What are the…arrow_forwardQuick answerarrow_forward
- Financial accounting questionarrow_forwardOn November 30, Sullivan Enterprises had Accounts Receivable of $145,600. During the month of December, the company received total payments of $175,000 from credit customers. The Accounts Receivable on December 31 was $98,200. What was the number of credit sales during December?arrow_forwardPaterson Manufacturing uses both standards and budgets. For the year, estimated production of Product Z is 620,000 units. The total estimated cost for materials and labor are $1,512,000 and $1,984,000, respectively. Compute the estimates for: (a) a standard cost per unit (b) a budgeted cost for total production (Round standard costs to 2 decimal places, e.g., $1.25.)arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning
