In: Accounting
On January 1, 2012, Hess Corporation issued $200,000 of 9% 10 year bonds at 103, with interest payable on July 1 and December 31 of each year. Hess uses straight-line amortization. On June 30, 2015, Hess retired $100,000 of these bonds at 98 plus accrued interest. What gain or loss should Hess record as a gain or loss on retirement of these bonds? Prepare the journal entry.
Bond Issued (200000*103%) |
206000 |
Less: Face value of bond payable |
200000 |
Premium On bond payable |
6000 |
Divided by : No of Period (10 years * 2 times in year) (interest paid on semiannually) |
20 |
Amortization of bond premium under Straight line method |
300 |
Interest paid per semiannually (200000*9%) |
18000 |
Book value of bond On Jun 30, 2015 (check below table) |
203900 |
Less: Bond paid (200000*98%) |
196000 |
Gain on retirement of Bond |
7900 |
Straight line method |
||||||||
Interest payment (Credit Cash) = Face value of bond * Coupon rate |
||||||||
Interest Expense (Debit Interest Expense) = Interest payment - Amortization of bond premium |
||||||||
Amortization of bond premium (Debit Bond Premium) = 300 |
||||||||
Credit Balance in Bond premium = Credit Balance in Bond premium for previous period - Amortization of bond premium |
||||||||
Credit Balance in Bond Payable = Face value of bond |
||||||||
Book value of Bond = Credit Balance in Bond premium + Credit Balance in Bond Payable |
||||||||
Bond Premium Amortization Table |
||||||||
Credit Balance in Bond premium at end of retirement of bond payable must be Zero. |
||||||||
Period |
Date |
Interest payment |
Interest Expense |
Amortization of bond premium |
Credit Balance in Bond premium |
Credit Balance in Bond Payable |
Book value of Bond |
|
0 |
Jan 1, 2012 |
6000 |
200000 |
206000 |
||||
1 |
Jun 30, 2012 |
18000 |
17700 |
300 |
5700 |
200000 |
205700 |
|
2 |
Dec 31, 2012 |
18000 |
17700 |
300 |
5400 |
200000 |
205400 |
|
3 |
Jun 30, 2013 |
18000 |
17700 |
300 |
5100 |
200000 |
205100 |
|
4 |
Dec 31, 2013 |
18000 |
17700 |
300 |
4800 |
200000 |
204800 |
|
5 |
Jun 30, 2014 |
18000 |
17700 |
300 |
4500 |
200000 |
204500 |
|
6 |
Dec 31, 2014 |
18000 |
17700 |
300 |
4200 |
200000 |
204200 |
|
7 |
Jun 30, 2015 |
18000 |
17700 |
300 |
3900 |
200000 |
203900 |
|
8 |
Dec 31, 2015 |
18000 |
17700 |
300 |
3600 |
200000 |
203600 |
|
9 |
Jun 30, 2016 |
18000 |
17700 |
300 |
3300 |
200000 |
203300 |
|
10 |
Dec 31, 2016 |
18000 |
17700 |
300 |
3000 |
200000 |
203000 |
|
11 |
Jun 30, 2017 |
18000 |
17700 |
300 |
2700 |
200000 |
202700 |
|
12 |
Dec 31, 2017 |
18000 |
17700 |
300 |
2400 |
200000 |
202400 |
|
13 |
Jun 30, 2018 |
18000 |
17700 |
300 |
2100 |
200000 |
202100 |
|
14 |
Dec 31, 2018 |
18000 |
17700 |
300 |
1800 |
200000 |
201800 |
|
15 |
Jun 30, 2019 |
18000 |
17700 |
300 |
1500 |
200000 |
201500 |
|
16 |
Dec 31, 2019 |
18000 |
17700 |
300 |
1200 |
200000 |
201200 |
|
17 |
Jun 30, 2020 |
18000 |
17700 |
300 |
900 |
200000 |
200900 |
|
18 |
Dec 31, 2020 |
18000 |
17700 |
300 |
600 |
200000 |
200600 |
|
19 |
Jun 30, 2021 |
18000 |
17700 |
300 |
300 |
200000 |
200300 |
|
20 |
Dec 31, 2021 |
18000 |
17700 |
300 |
0 |
200000 |
200000 |
|
Journal entries |
|||
Date |
General journal |
Debit |
Credit |
If you want to separate entry for accrued interest and retirement of bond |
|||
Jun 30, 2015 |
Interest expense |
17700 |
|
Premium on bond payable |
300 |
||
Cash |
18000 |
||
(To record accrued interest paid) |
|||
Jun 30, 2015 |
Bond payable |
200000 |
|
Premium on bond payable |
3900 |
||
Gain on retirement of Bond |
7900 |
||
Cash |
196000 |
||
(To retirement of bond.) |
|||
If you want to combined entry for accrued interest and retirement of bond |
|||
Jun 30, 2015 |
Interest expense |
17700 |
|
Bond payable |
200000 |
||
Premium on bond payable (3900+300) |
4200 |
||
Gain on retirement of Bond |
7900 |
||
Cash (196000+18000) |
214000 |
||
(To record early retirement of bond payable and accrued interest.) |