1.
Prepare bond interest expense and discount amortization schedule showing interest expense for each interest period using the effective interest method.
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 bond interest expense and discount amortization schedule showing interest expense for each interest period using the effective interest method.
COMPANY B | ||||
DISCOUNT AMORTIZATION SCHEDULE - EFFECTIVE INTEREST METHOD | ||||
Date | Cash (A = $50,000 × 11%) | Interest expense ( B = Prior period D × 12%) | Unamortized discount ( C = B –A) | Book |
9/1/2018 | $48,197.61 | |||
8/31/2019 | $5,500 | $5,783.71 | $283.71 | $48,481.32 |
8/31/2020 | $5,500 | $5,817.76 | $317.76 | $48,799.08 |
8/31/2021 | $5,500 | $5,855.89 | $355.89 | $49,154.97 |
8/31/2022 | $5,500 | $5,898.60 | $398.60 | $49,553.57 |
8/31/2023 | $5,500 | $5,946.43 | $446.43 | $50,000.00 |
Table (1)
2.
Prepare
2.
Explanation of Solution
(a)
Prepare journal entry to record issuance of bonds and the interest payments for 2020 and 2021 using effective interest method.
Date | Account titles and Explanation | Debit | Credit |
September 1, 2018 | Cash | $48,197.61 | |
Discount on bonds payable | $1,802.39 | ||
Bonds payable | $50,000.00 | ||
(To record issuance of bonds) | |||
December 31, 2018 | Interest expense | $1,927.90 | |
Discount on bonds payable | $94.57 | ||
Interest payable | $1,833.33 | ||
(To record payment of interest expense) | |||
August 31, 2019 | Interest expense | $3,855.81 | |
Interest payable | $1,833.33 | ||
Discount on bonds payable | $189.14 | ||
Cash | $5,500 | ||
(To record | |||
December 31, 2019 | Interest expense | $1,939.25 | |
Discount on bonds payable | $105.92 | ||
Interest payable | $1,833.33 | ||
(To record payment of interest expense) | |||
August 31, 2020 | Interest expense | $3,878.51 | |
Interest payable | $1,833.33 | ||
Discount on bonds payable | $211.84 | ||
Cash | $5,500 | ||
(To record adjusting entry for accrued interest) | |||
December 31, 2020 | Interest expense | $1,951.96 | |
Discount on bonds payable | $118.63 | ||
Interest payable | $1,833.33 | ||
(To record payment of interest expense) |
Table (2)
(b)
Prepare journal entry to record issuance of bonds and the interest payments for 2020 and 2021 using straight line interest method.
Date | Account titles and Explanation | Debit | Credit |
September 1, 2018 | Cash | $48,197.61 | |
Discount on bonds payable | $1,802.39 | ||
Bonds payable | $50,000.00 | ||
(To record issuance of bonds) | |||
December 31, 2018 | Interest expense | $1,953.49 | |
Discount on bonds payable | $120.16 | ||
Interest payable | $1,833.33 | ||
(To record payment of interest expense) | |||
August 31, 2019 | Interest expense | $3,906.99 | |
Interest payable | $1,833.33 | ||
Discount on bonds payable | $240.32 | ||
Cash | $5,500 | ||
(To record adjusting entry for accrued interest) | |||
December 31, 2020 | Interest expense | $1,953.49 | |
Discount on bonds payable | $120.16 | ||
Interest payable | $1,833.33 | ||
(To record payment of interest expense) | |||
August 31, 2020 | Interest expense | $3,906.99 | |
Interest payable | $1,833.33 | ||
Discount on bonds payable | $240.32 | ||
Cash | $5,500 | ||
(To record adjusting entry for accrued interest) |
Table (3)
Working note:
Prepare bond interest expense and discount amortization schedule showing interest expense for each interest period using the straight line interest method.
COMPANY B | ||||
DISCOUNT AMORTIZATION SCHEDULE - STRAIGHT LINE INTEREST METHOD | ||||
Date | Cash (A = $50,000 × 11%) | Interest expense ( B = A + C) | Unamortized discount ( C = $1,802.39 ÷ 5) | Book value of bonds ( Prior period D + C) |
9/1/2019 | $48,197.61 | |||
8/31/2020 | $5,500 | $5,860.48 | $360.48 | $48,558.09 |
8/31/2021 | $5,500 | $5,860.48 | $360.48 | $48,918.57 |
8/31/2022 | $5,500 | $5,860.48 | $360.48 | $49,279.04 |
8/31/2023 | $5,500 | $5,860.48 | $360.48 | $49,639.52 |
8/31/2024 | $5,500 | $5,860.48 | $360.48 | $50,000.00 |
Table (4)
Want to see more full solutions like this?
Chapter 14 Solutions
Intermediate Accounting: Reporting And Analysis
- Skysong Co. is building a new hockey arena at a cost of $2,310,000. It received a downpayment of $490,000 from local businesses to support the project, and now needs to borrow $1,820,000 to complete the project. It therefore decides to issue $1,820,000 of 12%, 10-year bonds. These bonds were issued on January 1, 2019, and pay interest annually on each January 1. The bonds yield 11%. Assume that on July 1, 2022, Skysong Co. redeems half of the bonds at a cost of $1,001,900 plus accrued interest. Prepare the journal entry to record this redemption. (to record Interest and to record reacquisition)arrow_forwardArdvark plans to raise the capital by issuing $210,000 of 7.5%, six-year bonds on January 2, 2020. The bonds pay interest semiannually on June 30 and December 31. The market rate is 8%. The company receives $208,476 when the bonds are issued.The company also issues a mortgage payable for $450,000 on January 2, 2020. The proceeds from the mortgage will be used to construct the new building. The mortgage requires annual payments of $45,000 plus interest for ten years, payable on December 31. The mortgage interest rate is 8%. 1) Will the bonds issue at face value, a premium, or a discoutn? 2) Record teh following transactions. Include dates and round to the nearest dollar. Omit explainations. 2a) Cash recevied from the bond issue. 2b) Cash received from the mortgage payable. 2c) Semiannual bond interest payments for 2020. Amortize the premium or discount using the straight-line amortization method. 2d) Payment on the mortgage payable for 2020. 2e) Retirement of bond at maturity on…arrow_forwardBurr Motor Company, a manufacturer of small- to medium-sized electric motors, needs additional funds to market a revolutionary new motor. Burr has arranged for private placement of a $50,000, 5-year, 11% bond issue. Interest on these bonds is paid annually each year on August 31. The issue was dated and sold on September 1, 2018, for proceeds of $48,197.61 to yield 12%. Burr Motor Company has December 31 fiscal year-end. Required: 1. Prepare a bond interest expense and discount amortization schedule showing interest expense for each interest period using the effective interest method. 2. Prepare journal entries to record the issuance of the bonds and the interest entries for 2019 and 2020 using (a) the effective interest method and (b) the straight-line method.arrow_forward
- On the last day of its fiscal year ending December 31, 2020, the Lynbrook Inc. completed four financing arrangements. The funds provided by these initiatives will allow the company to expand its operations. a. Lynbrook issued 7% stated rate bonds with a face amount of $500,000. The bonds mature on December 31, 2030 (10 years). The market rate of interest for similar bond issues was 10%. Interest is paid quarterly beginning on March 31, 2021. b. The company leased three manufacturing facilities. Lease 1 requires 15 annual lease payments of $100,000 beginning on December 31, 2020. Lease 2 requires 10 semi-annual lease payments of $25,000 beginning on June 30, 2021. Lease 3 requires the first of 6 payments of $35,000 to be deferred for 4 years. Accounting standards require the three leases to be recorded as liabilities for the present value of the scheduled payments. Assume that an annual 8% interest rate properly reflects the time value of money for the lease obligations. Required:…arrow_forwardOn January 1, 2021, Frontier World issues $41 million of 9% bonds, due in 20 years, with interest payable semiannually on June 30 and December 31 each year. The proceeds will be used to build a new ride that combines a roller coaster, a water ride, a dark tunnel, and the great smell of outdoor barbeque, all in one ride.Required:1. If the market rate is 8%, will the bonds issue at face amount, a discount, or a premium? Calculate the issue price.2. If the market rate is 9%, will the bonds issue at face amount, a discount, or a premium? Calculate the issue price.3. If the market rate is 10%, will the bonds issue at face amount, a discount, or a premium? Calculate the issue price.arrow_forwardTamarisk Co. is building a new hockey arena at a cost of $2,630,000. It received a downpayment of $520,000 from local businesses to support the project, and now needs to borrow $2,110,000 to complete the project. It therefore decides to issue $2,110,000 of 12%, 10-year bonds. These bonds were issued on January 1, 2019, and pay interest annually on each January 1. The bonds yield 11%.arrow_forward
- On December 31, 2024, L Incorporated had a $3,000,000 note payable outstanding, due July 31, 2025. L borrowed the money to finance construction of a new plant. L planned to refinance the note by issuing long-term bonds. Because L temporarily had excess cash, it prepaid $650,000 of the note on January 23, 2025. In February 2025, L completed a $4,500,000 bond offering. L will use the bond offering proceeds to repay the note payable at its maturity and to pay construction costs during 2025. On March 13, 2025, L issued its 2024 financial statements. What amount of the note payable should L include in the current liabilities section of its December 31, 2024, balance sheet? Multiple Choice A. $0 B. $650,000 C. $2,350,000 D. $3,000,000 Please don't provide answer in image format thank youarrow_forwardOn December 31, 2024, L Incorporated had a $3,200,000 note payable outstanding, due July 31, 2025. L borrowed the money to finance construction of a new plant. L planned to refinance the note by issuing long-term bonds. Because L temporarily had excess cash, it prepaid $670,000 of the note on January 23, 2025. In February 2025, L completed a $4,700,000 bond offering. L will use the bond offering proceeds to repay the note payable at its maturity and to pay construction costs during 2025. On March 13, 2025, L issued its 2024 financial statements. What amount of the note payable should L include in the current liabilities section of its December 31, 2024, balance sheet? Multiple Choice$3,200,000$670,000$0$2,530,000arrow_forwardHassan Mustafa realized that when the bonds mature on January 20, 2041, there must be $5,200,000 available to repay the bondholders. To have enough money on hand to meet this obligation, He suggested that ScanSoft set up a sinking fund (an interest-bearing account into which payments are made at regular intervals to provide a desired sum of money at a specified future time) using a specially designated savings account. The company earns interest of 1.6% compounded semi-annually on this sinking fund account. ScanSoft began making semi-annual payments to the sinking fund on July 20, 2021.ScanSoft issued the bonds, sold them all to the investment dealer, and used the money raised to continue its research and development.1. How much would an investor have to pay for one of these bonds to earn 4.4% compounded semi-annually?2.3. Suppose ScanSoft discovers on January 20, 2031, that it can earn 2.5% interest compounded semi-annually on its sinking fund account.a. What is the balance in the…arrow_forward
- On January 1, 2021, Water World issues $26 million of 7% bonds, due in 10 years, with interest payable semiannually on June 30 and December 31 each year. Water World intends to use the funds to build the world’s largest water avalanche and the “tornado”—a giant outdoor vortex in which riders spin in progressively smaller and faster circles until they drop through a small tunnel at the bottom. Required: 1. If the market rate is 6%, will the bonds issue at face amount, a discount, or a premium? Calculate the issue price. 2. If the market rate is 7%, will the bonds issue at face amount, a discount, or a premium? Calculate the issue price. 3. If the market rate is 8%, will the bonds issue at face amount, a discount, or a premium? Calculate the issue price.arrow_forwardVenezuela Co. is building a new hockey arena at a cost of $2,500,000. It received a downpayment of $500,000 from local businesses to support the project, and now needs to borrow $2,000,000 to complete the project. It therefore decides to issue $2,000,000 of 10.5%, 10-year bonds. These bonds were issued on January 1, 2019, and pay interest annually on each January 1. The bonds yield 10%. Instructions a. Prepare the journal entry to record the issuance of the bonds on January 1, 2019. b. Prepare a bond amortization schedule up to and including January 1, 2023, using the effective-interest method. c. Assume that on July 1, 2022, Venezuela Co. redeems half of the bonds at a cost of $1,065,000 plus accrued interest. Prepare the journal entry to record this redemptionarrow_forwardOn December 31, 2019, Main Inc. borrowed $3,000,000 at 12% payable annually to finance the construction of a new building. In 2020, the company made the following expenditures related to this building: March 1, $360,000; June 1, $600,000; July 1, $1,500,000; December 1, $1,500,000. The building was completed in February 2021. Additional information is provided as follows. 1. Other debt outstanding 10.year, 13% bond, December 31, 2013, interest payable annually $4,000,000 6-year, 10% note, dated December 31, 2017, interest payable annually $1,600,000 2. March 1, 2020, expenditure included land costs of $150,000 3. Interest revenue earned in 2020 $49,000 Instructions a. Determine the amount of interest to be capitalized in 2020 in relation to the construction of the building. b. Prepare the journal entry to record the capitalization of interest and the recognition of interest expense, if any, at December 31, 2020.arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningEBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT