
1.
Prepare a bond interest expense and premium amortization schedule using the
1.

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 a bond interest expense and premium amortization schedule using the straight line method.
CORPORATION B | ||||
PREMIUM AMORIZATION SCHEDULE - STRAIGHT LINE INTEREST METHOD | ||||
Date | Cash (A = $800,000 × 6%) | Unamortized Premium ( C = $51,705.70 ÷ 8) | Interest expense (B= A–C) | Book |
4/10/2016 | $851,705.70 | |||
9/30/2016 | $48,000 | $6,463.21 | $41,536.79 | $845,242.49 |
3/3/2017 | $48,000 | $6,463.21 | $41,536.79 | $838,779.28 |
9/30/2017 | $48,000 | $6,463.21 | $41,536.79 | $832,316.06 |
3/3/2018 | $48,000 | $6,463.21 | $41,536.79 | $825,852.85 |
9/30/2018 | $48,000 | $6,463.21 | $41,536.79 | $819,389.64 |
3/3/2019 | $48,000 | $6,463.21 | $41,536.79 | $812,926.43 |
9/30/2019 | $48,000 | $6,463.21 | $41,536.79 | $806,463.21 |
3/3/2020 | $48,000 | $6,463.21 | $41,536.79 | $800,000.00 |
Table (1)
2.
Prepare a bond interest expense and premium amortization schedule using the effective interest method.
2.

Explanation of Solution
Prepare a bond interest expense and premium amortization schedule using the effective interest method.
CORPORATION B | ||||
PREMIUM AMORIZATION SCHEDULE - EFFECTIVE INTEREST METHOD | ||||
Date | Cash (A = $800,000 × 6%) | Interest expense (B= Prior period D × 5%) | Unamortized Premium ( C = $51,705.70 ÷ 8) | Book value of bonds (D = Prior period D –C) |
4/10/2016 | $851,705.70 | |||
9/30/2016 | $48,000 | $42,585.29 | $5,414.72 | $846,290.99 |
3/3/2017 | $48,000 | $42,314.55 | $5,685.45 | $840,605.53 |
9/30/2017 | $48,000 | $42,030.28 | $5,969.72 | $834,635.81 |
3/3/2018 | $48,000 | $41,731.79 | $6,268.21 | $828,367.60 |
9/30/2018 | $48,000 | $41,418.38 | $6,581.62 | $821,785.98 |
3/3/2019 | $48,000 | $41,089.30 | $6,910.70 | $814,875.28 |
9/30/2019 | $48,000 | $40,743.76 | $7,256.24 | $807,619.05 |
3/3/2020 | $48,000 | $40,380.95 | $7,619.05 | $800,000.00 |
Table (2)
3.
Prepare
3.

Explanation of Solution
(a)
Prepare adjusting entry to record accrued interest using straight line method.
Date | Account titles and Explanation | Debit | Credit |
December 31, 2016 | Interest expense | $20,768.39 | |
Premium on bonds payable | $3,231.61 | ||
Interest payable | $24,000.00 | ||
(To record adjustment entry for accrued interest) |
Table (3)
- Interest expense is a component of
stockholders’ equity , and it is decreased. Therefore, debit interest expense account for $20,768.39. - Premium on bonds payable is an adjunct liability, and it is decreased. Therefore, debit premium on bonds payable account for $3,231.61.
- Interest payable is a current liability, and it is increased. Therefore, credit interest payable account for $24,000.
(b)
Prepare adjusting entry to record accrued interest using effective interest method.
Date | Account titles and Explanation | Debit | Credit |
December 31, 2016 | Interest expense | $21,157.28 | |
Premium on bonds payable | $2,842.72 | ||
Interest payable | $24,000.00 | ||
(To record adjustment entry for accrued interest) |
Table (4)
- Interest expense is a component of stockholders’ equity, and it is decreased. Therefore, debit interest expense account for $21,157.28.
- Premium on bonds payable is an adjunct liability, and it is decreased. Therefore, debit premium on bonds payable account for $2,842.72.
- Interest payable is a current liability, and it is increased. Therefore, credit interest payable account for $24,000.
4.
Prepare
4.

Explanation of Solution
a.
Prepare journal entry to record adjusting entry for accrued interest and retirement of bonds as on 30th June 2017.
Date | Account titles and Explanation | Debit | Credit |
June 30, 2017 | Interest expense | $20,768.39 | |
Premium on bonds payable | $3,231.61 | ||
Interest payable | $24,000.00 | ||
(To record adjustment entry for accrued interest) | |||
June 30, 2017 | Bonds payable | $800,000 | |
Interest payable | $24,000 | ||
Premium on bonds payable | $35,547.67 | ||
Gain on bonds redemption | $11,547.67 | ||
Cash | $848,000 | ||
(To record retirement of bonds) |
Table (5)
Adjusting entry as on 30th June:
- Interest expense is a component of stockholders’ equity, and it is decreased. Therefore, debit interest expense account for $20,768.39.
- Premium on bonds payable is an adjunct liability, and it is decreased. Therefore, debit premium on bonds payable account for $3,231.61.
- Interest payable is a current liability, and it is increased. Therefore, credit interest payable account for $24,000.
Retirement of bonds as on 30th June:
- Bonds payable is a liability, and it is decreased. Therefore, debit bonds payable account for $800,000.
- Interest payable is a current liability, and it is decreased. Therefore, debit interest payable account for $24,000.
- Premium on bonds payable is an adjunct liability, and it is decreased. Therefore, debit premium on bonds payable account for $35,547.67.
- Gain on redemption of bonds is a component of stockholders’ equity, and it is increased. Therefore, credit gain on redemption of bonds account for $11,547.67.
- Cash is a current asset, and it is decreased. Therefore, credit cash account for $848,000.
b.
Prepare journal entry to record adjusting entry for accrued interest and retirement of bonds as on 30th June 2017.
Date | Account titles and Explanation | Debit | Credit |
June 30, 2017 | Interest expense | $21,015.14 | |
Premium on bonds payable | $2,984.86 | ||
Interest payable | $24,000.00 | ||
(To record adjustment entry for accrued interest) | |||
June 30, 2017 | Bonds payable | $800,000 | |
Interest payable | $24,000 | ||
Premium on bonds payable | $37,620.68 | ||
Gain on bonds redemption (balancing figure) | $13,620.68 | ||
Cash | $848,000 | ||
(To record retirement of bonds) |
Table (6)
Adjusting entry as on 30th June:
- Interest expense is a component of stockholders’ equity, and it is decreased. Therefore, debit interest expense account for $21,015.14.
- Premium on bonds payable is an adjunct liability, and it is decreased. Therefore, debit premium on bonds payable account for $2,84.86.
- Interest payable is a current liability, and it is increased. Therefore, credit interest payable account for $24,000.
Retirement of bonds as on 30th June:
- Bonds payable is a liability, and it is decreased. Therefore, debit bonds payable account for $800,000.
- Interest payable is a current liability, and it is decreased. Therefore, debit interest payable account for $24,000.
- Premium on bonds payable is an adjunct liability, and it is decreased. Therefore, debit premium on bonds payable account for $37,620.68.
- Gain on redemption of bonds is a component of stockholders’ equity, and it is increased. Therefore, credit gain on redemption of bonds account for $13,620.68.
- Cash is a current asset, and it is decreased. Therefore, credit cash account for $848,000.
Want to see more full solutions like this?
Chapter 14 Solutions
EBK INTERMEDIATE ACCOUNTING: REPORTING
- A trial balance will balance even if A. a journal entry to record the purchase of equipment for cash of $52100 is not posted. B. a $13100 cash dividend is debited to dividends for $13100 and credited to cash for $1310. C. a $510 collection on accounts receivable is credited to accounts receivable for $510 without a corresponding debit. D. a purchase of supplies for $595 on account is debited to supplies for $595 and credited to accounts payable for $559.arrow_forwardEquipment costing $15200 is purchased by paying $3800 cash and signing a note payable for the remainder. The journal entry to record this transaction should include a credit to Notes Payable. credit to Notes Receivable. credit to Equipment. debit to Cash.arrow_forwardAt December 1, 2025, a company's Accounts Receivable balance was $20160. During December, the company had credit sales of $54000 and collected accounts receivable of $43200. At December 31, 2025, the Accounts Receivable balance is A. $30960 debit. B. $30960 credit. C. $74160 debit. D. $20160 debit.arrow_forward
- Whispering Winds Corp.'s trial balance at the end of its first month of operations reported the following accounts and amounts with normal balances: Cash $14720 Prepaid insurance 460 Accounts receivable 2300 Accounts payable 1840 Notes payable 2760 Common stock 4600 Dividends 460 Revenues 20240 Expenses 11500 Total credits on Whispering Winds Corp's trial balance are A. $28980. B. $30360. C. $29900. D. $29440arrow_forwardSwifty Corporation's trial balance reported the following normal balances at the end of its first year: Cash $14440 Prepaid insurance 530 Accounts receivable 2660 Accounts payable 2130 Notes payable 3190 Common stock 4100 Dividends 530 Revenues 22040 Expenses 13300 What amount did Swifty Corporation's trial balance show as total credits? A. $31460 B. $32520 C. $30930 D. $31990arrow_forwardMonty Inc., a major retailer of high-end office furniture, operates several stores and is a publicly traded company. The company is currently preparing its statement of cash flows. The comparative statement of financial position and income statement for Monty as at May 31, 2020, are as The following is additional information about transactions during the year ended May 31, 2020 for Monty Inc., which follows IFRS. Plant assets costing $69,000 were purchased by paying $47,000 in cash and issuing 5,000 common shares. In order to supplement its cash, Monty issued 4,000 additional common shares. Cash dividends of $35,000 were declered and paid at the end of the fiscal year. create direct method cash flow statement, show your workarrow_forward
- Following is additional information about transactiona during the year ended May 31, 2020 for Monty Inc., which follows IFRS. Plant assets costing $69,000 were purchased by paying $47,000 in cash and issuing 5,000 common shares. In order to supplement iRs cash, Monty Issued 4,000 additional common shares. Cash dividends of $35,000 were declared and paid at the end of the fiscal year. PRepare a direct Method Cash FLow using the format.arrow_forwardmake a trail balancearrow_forwardOn July 31, 2025, the general ledger of Cullumber Legal Services Inc. showed the following balances: Cash $4,960, Accounts Receivable $1,860, Supplies $620, Equipment $6,200, Accounts Payable $5,080, Common Stock $4,340, and Retained Earnings $4,220. During August, the following transactions occurred. Aug. 3 5 Collected $1,490 of accounts receivable due from customers. Received $1,610 cash for issuing common stock to new investors. 6 Paid $3,350 cash on accounts payable. 7 Performed legal services of $8,060, of which $3,720 was collected in cash and the remainder was due on account. 2 2 2 2 2 12 Purchased additional equipment for $1,490, paying $500 in cash and the balance on account. 14 Paid salaries $4,340, rent $1,120, and advertising expenses $340 for the month of August. 18 20 24 26 27 Collected the balance for the services performed on August 7. Paid cash dividend of $620 to stockholders. Billed a client $1,240 for legal services performed. Received $2,480 from Laurentian Bank;…arrow_forward
- Principles of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax CollegeIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningExcel Applications for Accounting PrinciplesAccountingISBN:9781111581565Author:Gaylord N. SmithPublisher:Cengage Learning
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningFinancial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage LearningEBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT




