
1.
Prepare a bond interest expense and discount 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 discount amortization schedule using the straight line method for Corporation W.
CORPORATION W | ||||
DISCOUNT AMORTIZATION SCHEDULE - STRAIGHT LINE METHOD | ||||
Date | Cash (A = $1,000,000 × 6.75%) | Unamortized Discount (B = $14,928.32÷ 8) | Interest Expense (C = A +B) | Book |
10/1/2016 | $985,071.68 | |||
3/31/2017 | $67,500 | $1,866.04 | $69,366.04 | $986,937.72 |
9/30/2017 | $67,500 | $1,866.04 | $69,366.04 | $988,803.76 |
3/31/2018 | $67,500 | $1,866.04 | $69,366.04 | $990,669.80 |
9/30/2018 | $67,500 | $1,866.04 | $69,366.04 | $992,535.84 |
3/31/2019 | $67,500 | $1,866.04 | $69,366.04 | $994,401.88 |
9/30/2019 | $67,500 | $1,866.04 | $69,366.04 | $996,267.92 |
3/31/2020 | $67,500 | $1,866.04 | $69,366.04 | $998,133.96 |
9/30/2020 | $67,500 | $1,866.04 | $69,366.04 | $1,000,000.00 |
Table (1)
2.
Prepare a bond interest expense and discount amortization schedule using the effective interest method for Corporation W.
2.

Explanation of Solution
Prepare a bond interest expense and discount amortization schedule using the effective interest method for Corporation W.
CORPORATION W | ||||
DISCOUNT AMORTIZATION SCHEDULE - EFFECTIVE INTEREST METHOD | ||||
Date | Cash (A = $1,000,000 × 6.75%) | Interest Expense ( B = Prior period D × 7%) | Unamortized Discount ( C = B – B) | Book value of bonds (D = Prior period D + C) |
10/1/2016 | $985,071.68 | |||
3/31/2017 | $67,500 | $68,955.02 | $1,455.02 | $986,526.70 |
9/30/2017 | $67,500 | $69,056.87 | $1,556.87 | $988,083.57 |
3/31/2018 | $67,500 | $69,165.85 | $1,665.85 | $989,749.42 |
9/30/2018 | $67,500 | $69,282.46 | $1,782.46 | $991,531.88 |
3/31/2019 | $67,500 | $69,407.23 | $1,907.23 | $993,439.11 |
9/30/2019 | $67,500 | $69,540.74 | $2,040.74 | $995,479.84 |
3/31/2020 | $67,500 | $69,683.59 | $2,183.59 | $997,663.44 |
9/30/2020 | $67,500 | $69,836.56 | $2,336.56 | $1,000,000.00 |
Table (2)
3.
Prepare
3.

Explanation of Solution
a.
Prepare adjusting entries to record for the year end as on 31st December 2016 using straight line method of amortization.
Date | Account titles and Explanation | Debit | Credit |
December 31, 2016 | Interest expense | $34,683.02 | |
Discount on bonds payable | $933.02 | ||
Interest payable | $33,750 | ||
(To record adjusting entry for accrued interest) |
Table (3)
- Interest expense is a component of
stockholders’ equity , and it is increases expense accounts. Therefore, debit interest expense account for $34,683.02. - Discount on bonds payable is a contra liability, and it is decreased. Therefore, credit discount on bonds payable account for $933.02.
- Interest payable is a current liability, and it is increased. Therefore, credit interest payable account for $33,750.
b.
Prepare adjusting entries to record for the year end as on 31st December 2016 using effective interest method of amortization.
Date | Account titles and Explanation | Debit | Credit |
December 31, 2016 | Interest expense | $34,477.51 | |
Discount on bonds payable | $727.51 | ||
Interest payable | $33,750 | ||
(To record adjusting entry for accrued interest) |
Table (4)
- Interest expense is a component of stockholders’ equity, and it is increases expense accounts. Therefore, debit interest expense account for $34,477.51.
- Discount on bonds payable is a contra liability, and it is decreased. Therefore, credit discount on bonds payable account for $727.51.
- Interest payable is a current liability, and it is increased. Therefore, credit interest payable account for $33,750.
4.
Calculate net income under each method; assume income before interest and income taxes of 30% during 2017 is $500,000.
4.

Explanation of Solution
Calculate net income under straight line method; assume income before interest and income taxes of 30% during 2017 is $500,000.
Calculate net income under effective interest method; assume income before interest and income taxes of 30% during 2017 is $500,000.
5.
Prepare
5.

Explanation of Solution
a.
Prepare journal entry to record retirement of bonds as on 30th June 2017, at 98 plus accrued interest using a. straight line method of amortization.
Date | Account titles and Explanation | Debit | Credit |
June 30, 2017 | Interest expense | $34,683.02 | |
Discount on bonds payable | $933.02 | ||
Interest payable | $33,750 | ||
(To record adjusting entry for accrued interest) | |||
June 30, 2017 | Bonds payable | $1,000,000 | |
Interest payable | $33,750 | ||
Discount on bonds payable | $12,129.26 | ||
Gain on bonds redemption | $7,870.74 | ||
Cash | $1,013,750.00 | ||
(To record retirement of bonds) |
Table (5)
Adjusting entry as on 30th June 2017.
- Interest expense is a component of stockholders’ equity, and it is increases expense accounts. Therefore, debit interest expense account for $34,683.02.
- Discount on bonds payable is a contra liability, and it is decreased. Therefore, credit discount on bonds payable account for $933.02.
- Interest payable is a current liability, and it is increased. Therefore, credit interest payable account for $33,750.
Retirement of bonds:
- Bonds payable is a liability, and it is increased. Therefore, debit bonds payable account for $1,000,000.
- Interest payable is a current liability, and it is decreased. Therefore, debit interest payable account for $33,750.
- Discount on bonds payable is a contra liability, and it is decreased. Therefore, credit discount on bonds payable account for $12,129.26.
- Gain on bonds redemption is a component of stockholders’ equity, and it is increased. Therefore, credit gain on bonds redemption account for $7,870.74.
- Cash is a current asset, and it is decreased. Therefore, credit cash account for $1,013.750.
b.
Prepare journal entry to record retirement of bonds as on 30th June 2017, at 98 plus accrued interest using effective interest method of amortization.
Date | Account titles and Explanation | Debit | Credit |
June 30, 2017 | Interest expense | $34,477.51 | |
Discount on bonds payable | $727.51 | ||
Interest payable | $33,750 | ||
(To record adjusting entry for accrued interest) | |||
June 30, 2017 | Bonds payable | $1,000,000 | |
Interest payable | $33,750 | ||
Discount on bonds payable | $12,694.86 | ||
Gain on bonds redemption | $7,305.14 | ||
Cash | $1,013,750.00 | ||
(To record retirement of bonds) |
Table (6)
Adjusting entry as on 30th June 2017.
- Interest expense is a component of stockholders’ equity, and it is increases expense accounts. Therefore, debit interest expense account for $34,477.0.
- Discount on bonds payable is a contra liability, and it is decreased. Therefore, credit discount on bonds payable account for $727.51.
- Interest payable is a current liability, and it is increased. Therefore, credit interest payable account for $33,750.
Retirement of bonds:
- Bonds payable is a liability, and it is increased. Therefore, debit bonds payable account for $1,000,000.
- Interest payable is a current liability, and it is decreased. Therefore, debit interest payable account for $33,750.
- Discount on bonds payable is a contra liability, and it is decreased. Therefore, credit discount on bonds payable account for $12,694.86.
- Gain on bonds redemption is a component of stockholders’ equity, and it is increased. Therefore, credit gain on bonds redemption account for $7,305.14.
- Cash is a current asset, and it is decreased. Therefore, credit cash account for $1,013.750.
6.
Compute the time interest earned for 2017 under each alternative.
6.

Explanation of Solution
Compute time interest earned for 2017 under straight line method.
Compute times interest earned for 2017 under effective interest method.
Want to see more full solutions like this?
Chapter 14 Solutions
EBK INTERMEDIATE ACCOUNTING: REPORTING
- Brun Company produces its product through two processing departments: Mixing and Baking. Information for the Mixing department follows. Direct Materials Conversion Unit Percent Complete Percent Complete Beginning work in process inventory 7.500 Units started this period 104,500 Units completed and transferred out 100.000 Ending work in process inventory 12.000 100% 25% Beginning work in process inventory Direct materials Conversion $6.800 14.500 $21.300 Costs added this period Drect materials 116,400 Conversion Total costs to account for 1.067,000 1.183.400 $1.204.700 Required 1. Prepare the Mixing department's production cost report for November using the weighted average method Check (1) C$1.000 2. Prepare the November 30 journal entry to transfer the cost of completed units from Mixing to Bakingarrow_forwardNonearrow_forwardNot need ai solution please solve this general accounting questionarrow_forward
- What is the amount of current liabilities the firm has?arrow_forwardNeed answer of this question with financial accountingarrow_forwardThompson Aggrotech has a return on equity of 14.85 percent, a debt-equity ratio of 0.65, and a total asset turnover of 1.1. What is the return on assets?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 LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning

