Question

In: Accounting

Presented below is a partial amortization schedule for Discount Pizza.

Presented below is a partial amortization schedule for Discount Pizza.

(1) (2) Cash Paid (3) Interest (4) Increase in (5) Carrying Value Period for Interest Expense Carrying Value $63,948 64,056 64,168 Issue date 1 $2,450 $2,558 $108 112 2 2,450 2,562

 

1. Record the bond issue assuming the face amount of bonds payable is $70,000.

2. Record the first interest payment.

3. Explain why interest expense increases each period.

Solutions

Expert Solution

1. The following will be the issuance journal entry:

  Cash a/c $63,948  
  discount on bonds payable a/c $6,052  
  ............To Bonds payable a/c   $70,000
  (bond discount = $70,000 - 63,948 =>$6,052)    

 

2. First interest payment :

  Interest expense a/c $2,558  
  ..........To Discount on bonds payable   $108
  ...........To Cash a/c . $2,450
  (to record interest expense on bond interest paid)    

 

3. Interest expense increases each period because the carrying value of bonds increases each period.

(in other words the whole discount of $6,052 will be added to carrying value of bonds in a phased manner, such that by the time the bonds are due to redemption, the carrying value of bond will equal $70,000).


1. The following will be the issuance journal entry:

  Cash a/c $63,948  
  discount on bonds payable a/c $6,052  
  ............To Bonds payable a/c   $70,000
  (bond discount = $70,000 - 63,948 =>$6,052)    

Related Solutions

Presented below is an amortization schedule related to Mets Company’s 5-year, $100,000 bond with a 5%...
Presented below is an amortization schedule related to Mets Company’s 5-year, $100,000 bond with a 5% interest rate and a 6% yield, purchased on December 31, 2020, for $95,788. Carrying Interest Value of Date Cash Revenue Investment Investment 1/1/2021 95788 12/31/2021 5000 5747.27 747 96535 12/31/2022 5000 5792.10 792 97327 12/31/2023 5000 5839.63 840 98167 12/31/2024 5000 5890.01 890 99057 12/31/2025 5000 5943.41 943 100000 The following schedule presents a comparison of the amortized cost and fair value of the...
Presented below is an amortization schedule related to Riverbed Company’s 5-year, $140,000 bond with a 7%...
Presented below is an amortization schedule related to Riverbed Company’s 5-year, $140,000 bond with a 7% interest rate and a 5% yield, purchased on December 31, 2018, for $152,123. Date Cash Received Interest Revenue Bond Premium Amortization Carrying Amount of Bonds 12/31/18 $152,123 12/31/19 $9,800 $7,606 $2,194 149,929 12/31/20 9,800 7,496 2,304 147,625 12/31/21 9,800 7,381 2,419 145,206 12/31/22 9,800 7,260 2,540 142,666 12/31/23 9,800 7,134 2,666 140,000 The following schedule presents a comparison of the amortized cost and fair...
Presented below is an amortization schedule related to Cheyenne Company’s 5-year, $120,000 bond with a 6%...
Presented below is an amortization schedule related to Cheyenne Company’s 5-year, $120,000 bond with a 6% interest rate and a 3% yield, purchased on December 31, 2015, for $136,487. Date Cash Received Interest Revenue Bond Premium Amortization Carrying Amount of Bonds 12/31/15 $136,487 12/31/16 $7,200 $4,095 $3,105 133,382 12/31/17 7,200 4,001 3,199 130,183 12/31/18 7,200 3,905 3,295 126,888 12/31/19 7,200 3,807 3,393 123,495 12/31/20 7,200 3,705 3,495 120,000 The following schedule presents a comparison of the amortized cost and fair...
Presented below is an amortization schedule related to Stock Company’s 5-year, $200,000 bond with a 7%...
Presented below is an amortization schedule related to Stock Company’s 5-year, $200,000 bond with a 7% stated interest rate and a 5% market interest rate yield, purchased on December 31, 2017, for $217,320. The interest is paid each December 31, and the investor receives the first interest payment on Dec 31, 2018. The following schedule presents the fair value of the bonds at year-end. 31.12.2018 31.12.2019 Fair value 213,000 215,000 Required: Prepare the journal entries related to bonds for 2017...
Presented below is an amortization schedule related to Stock Company’s 5-year, $200,000 bond with a 7%...
Presented below is an amortization schedule related to Stock Company’s 5-year, $200,000 bond with a 7% stated interest rate and a 5% market interest rate yield, purchased on December 31, 2017, for $217,320. The interest is paid each December 31, and the investor receives the first interest payment on Dec 31, 2018. The following schedule presents the fair value of the bonds at year-end. 31.12.2018 31.12.2019 Fair value 213,000 215,000 Required: Prepare the journal entries related to bonds for 2017...
Presented below is an amortization schedule related to Tamarisk Company’s 5-year, $180,000 bond with a 6%...
Presented below is an amortization schedule related to Tamarisk Company’s 5-year, $180,000 bond with a 6% interest rate and a 3% yield, purchased on December 31, 2015, for $204,731. Date Cash Received Interest Revenue Bond Premium Amortization Carrying Amount of Bonds 12/31/15 $204,731 12/31/16 $10,800 $6,142 $4,658 200,073 12/31/17 10,800 6,002 4,798 195,275 12/31/18 10,800 5,858 4,942 190,333 12/31/19 10,800 5,710 5,090 185,243 12/31/20 10,800 5,557 5,243 180,000 The following schedule presents a comparison of the amortized cost and fair...
Presented below is information taken from a bond investment amortization schedule with related fair values provided....
Presented below is information taken from a bond investment amortization schedule with related fair values provided. These bonds are classified as available-for-sale. 12/31/20 12/31/21 12/31/22 Amortized cost $457,200 $521,200 $526,600 Fair value $462,700 $510,000 $526,600 (a) Indicate whether the bonds were purchased at a discount or at a premium.                                                           DiscountPremium (b) Prepare the adjusting entry to record the bonds at fair...
Amortization Schedule You will be creating an amortization schedule for a house on the market. To...
Amortization Schedule You will be creating an amortization schedule for a house on the market. To do so, you will need the principal amount, the interest rate, and the amount of years you will borrow the loan. The amount you put as a down payment is up to you, but it can range from a minimum of 3.5% for an FHA loan or 5% for a traditional loan to a maximum of whatever. Traditionally you only need to go as...
P17-1.   (Debt Securities) (LO 1) Presented below is an amortization schedule related to Spangler Company's 5-year,...
P17-1.   (Debt Securities) (LO 1) Presented below is an amortization schedule related to Spangler Company's 5-year, $100,000 bond with a 7% interest rate and a 5% yield, purchased on December 31, 2015, for $108,660. Date Cash Received Interest Revenue Bond Premium Amortization Carrying Amount of Bonds 12/31/15 $108,660 12/31/16 $7,000 $5,433 $1,567  107,093 12/31/17  7,000  5,354  1,646  105,447 12/31/18  7,000  5,272  1,728  103,719 12/31/19  7,000  5,186  1,814  101,905 12/31/20  7,000  5,095  1,905  100,000 The following schedule presents a comparison of...
AMORTIZATION SCHEDULE a. Complete an amortization schedule for a $25,000 loan to be repaid in equal...
AMORTIZATION SCHEDULE a. Complete an amortization schedule for a $25,000 loan to be repaid in equal installments at the end of each of the next three years. The interest rate is 8% compounded annually. Round all answers to the nearest cent. Beginning Repayment Ending Year Balance Payment Interest of Principal Balance 1 $ $ $ $ $ 2 3 b. What percentage of the payment represents interest and what percentage represents principal for each of the three years? Round all...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT