In: Accounting
On October 1st, 2018, Franklin Corporation issued $2 million of 13.5% bonds for $1,970,143.36. The bonds are due in 4 years, and pay interest semiannually on March 31 and September 30. Assume an effective yield rate of 14%.
Use the spreadsheet included in the module section to prepare a bond interest expense and discount amortization schedule using the straight-line method.
Use the same spreadsheet to prepare a bond interest expense and discount amortization schedule using the effective interest method.
Prepare any adjusting entries for the end of the fiscal year December 31, 2018, using the:
straight-line method of amortization
effective interest method of amortization
Assume the company retired the bonds on June 30, 2019, at 98 plus accrued interest. Prepare the journal entries to record the bond retirement using the straight-line method of amortization and the effective interest method of amortization.
1. Bond interest expense and discount amortization schedule using the straight-line method is as shown below:
A | B | C | D | E | |
Semiannual Interest Period | Cash Interest Paid | Bond Interest Expense | Discount amortization | Discount | Carrying Value at end of period |
2,000,000*13.5%*6/12 | A+C | 29,856.64/8 | E+C | ||
0 | $ 29,856.64 | $1,970,143.36 | |||
1 | $135,000 | $138,732 | $3,732.1 | $26,125 | $1,973,875 |
2 | $135,000 | $138,732 | $3,732.1 | $22,392 | $1,977,608 |
3 | $135,000 | $138,732 | $3,732.1 | $18,660 | $1,981,340 |
4 | $135,000 | $138,732 | $3,732.1 | $14,928 | $1,985,072 |
5 | $135,000 | $138,732 | $3,732.1 | $11,196 | $1,988,804 |
6 | $135,000 | $138,732 | $3,732.1 | $7,464 | $1,992,536 |
7 | $135,000 | $138,732 | $3,732.1 | $3,732 | $1,996,268 |
8 | $135,000 | $138,732 | $3,732.1 | ($0) | $2,000,000 |
2. Bond interest expense and discount amortization schedule using the effective interest method is as shown below:
A | B | C | D | E | |
Semiannual Interest Period | Cash Interest Paid | Bond Interest Expense | Discount amortization | Discount | Carrying Value at end of period |
2,000,000*13.5%*6/12 | 1,970,143.36*14%*6/12 | B-A | E+C | ||
0 | $ 29,856.64 | $1,970,143.36 | |||
1 | $135,000 | $137,910 | $2,910.0 | $26,947 | $1,973,053 |
2 | $135,000 | $138,114 | $3,113.7 | $23,833 | $1,976,167 |
3 | $135,000 | $138,332 | $3,331.7 | $20,501 | $1,979,499 |
4 | $135,000 | $138,565 | $3,564.9 | $16,936 | $1,983,064 |
5 | $135,000 | $138,814 | $3,814.5 | $13,122 | $1,986,878 |
6 | $135,000 | $139,081 | $4,081.5 | $9,040 | $1,990,960 |
7 | $135,000 | $139,367 | $4,367.2 | $4,673 | $1,995,327 |
8 | $135,000 | $139,673 | $4,672.9 | $0 | $2,000,000 |
3.
Adjusting entries for the end of the fiscal year December 31, 2018, using the:
straight-line method of amortization
Year | Particulars | L.F | Debit ($) | Credit ($) |
2018 | ||||
Dec-31 | Interest expense | 69,366 | ||
Discount on Bonds Payable (29,856.64/8)*3/6 | 1,866 | |||
Interest Payable (2,000,000*13.5%*3/12) | 67,500 | |||
(For interest accrued) |
Adjusting entries for the end of the fiscal year December 31, 2018, using the:
effective interest method of amortization is
Year | Particulars | L.F | Debit ($) | Credit ($) |
2018 | ||||
Dec-31 | Interest expense (1,970,143.36*14%*3/12) | 68,955 | ||
Discount on Bonds Payable | 1,455 | |||
Interest Payable (2,000,000*13.5%*3/12) | 67,500 | |||
(For interest accrued) |
4.
Journal entries to record the bond retirement using the straight-line method of amortization and the effective interest method of amortization is as shown below:
Year | Particulars | L.F | Debit ($) | Credit ($) |
2019 | ||||
Jun-30 | Interest expense | 69,366 | ||
Discount on Bonds Payable (29,856.64/8)*3/6 | 1,866 | |||
Cash (2,000,000*13.5%*3/12) | 67,500 | |||
(For interest accrued) |
Year | Particulars | L.F | Debit ($) | Credit ($) |
2019 | ||||
Jun-30 | Bonds Payable | 2,000,000 | ||
Gain on retirement of bonds | 15,741 | |||
Cash (2,000,000*.98) | 1,960,000 | |||
Discount on Bonds payable | 24,259 | |||
(for bond retired) |
Effective interest:
Year | Particulars | L.F | Debit ($) | Credit ($) |
2019 | ||||
Jun-30 | Interest expense (1,973,053*14%*3/12) | 69,057 | ||
Discount on Bonds Payable | 1,557 | |||
Cash (2,000,000*13.5%*3/12) | 67,500 | |||
(For interest accrued) |
Year | Particulars | L.F | Debit ($) | Credit ($) |
2019 | ||||
Jun-30 | Bonds Payable | 2,000,000 | ||
Gain on retirement of bonds | 14,610 | |||
Cash (2,000,000*.98) | 1,960,000 | |||
Discount on Bonds payable | 25,390 | |||
(for bond retired) |