Recording Bond Entries and Preparing an Amortization ScheduleEffective Interest Method, Discount

Mitchell Inc. issued 116, 6%, $1,000 bonds on January 1, 2020, for $112,956. The bonds pay cash interest annually each December 31 and were issued to yield 7%. The bonds mature December 31, 2022, and the company uses the effective interest method to amortize bond discounts or premiums.

Required

a. Prepare an amortization schedule for the full bond term.

• Note: Round amounts in schedule to the nearest whole dollar. Use rounded amounts for later calculations in the schedule.

Effective Interest MethodDiscount

Date	Cash	Interest Expense	Discount Amortization	Bonds Payable, Net
Jan. 1, 2020				Answer
Dec. 31, 2020	Answer	Answer	Answer	Answer
Dec. 31, 2021	Answer	Answer	Answer	Answer
Dec. 31, 2022	Answer	Answer	Answer	Answer

b. Prepare journal entries on the following dates.

1. January 1, 2020, bond issuance.

2. December 31, 2020, interest payment.

• Note: List multiple debits or credits (when applicable) in alphabetical order.
• Note: Round your answers to the nearest whole dollar.

	Date	Account Name	Dr.	Cr.
1.	Jan. 1, 2020	AnswerCashInventoryEquipmentLandDeferred RevenueBonds PayableDiscount on Bonds PayableDiscount and Debt Issuance CostsPremium on Bonds PayableFair Value AdjustmentBonds PayableNote PayableDiscount on Note PayablePremium on Note PayableFair Value AdjustmentNote PayableInterest PayableCommon StockPaid-in Capital in Excess of ParCommon StockPaid-in CapitalStock WarrantsRetained EarningsPrior Period AdjustmentDebt Conversion ExpenseInterest ExpenseLoss on Redemption of BondsGain on Redemption of BondsUnrealized Gain or LossIncomeUnrealized Gain or LossOCI	Answer	Answer
		AnswerCashInventoryEquipmentLandDeferred RevenueBonds PayableDiscount on Bonds PayableDiscount and Debt Issuance CostsPremium on Bonds PayableFair Value AdjustmentBonds PayableNote PayableDiscount on Note PayablePremium on Note PayableFair Value AdjustmentNote PayableInterest PayableCommon StockPaid-in Capital in Excess of ParCommon StockPaid-in CapitalStock WarrantsRetained EarningsPrior Period AdjustmentDebt Conversion ExpenseInterest ExpenseLoss on Redemption of BondsGain on Redemption of BondsUnrealized Gain or LossIncomeUnrealized Gain or LossOCI	Answer	Answer
		AnswerCashInventoryEquipmentLandDeferred RevenueBonds PayableDiscount on Bonds PayableDiscount and Debt Issuance CostsPremium on Bonds PayableFair Value AdjustmentBonds PayableNote PayableDiscount on Note PayablePremium on Note PayableFair Value AdjustmentNote PayableInterest PayableCommon StockPaid-in Capital in Excess of ParCommon StockPaid-in CapitalStock WarrantsRetained EarningsPrior Period AdjustmentDebt Conversion ExpenseInterest ExpenseLoss on Redemption of BondsGain on Redemption of BondsUnrealized Gain or LossIncomeUnrealized Gain or LossOCI	Answer	Answer
2.	Dec. 31, 2020	AnswerCashInventoryEquipmentLandDeferred RevenueBonds PayableDiscount on Bonds PayableDiscount and Debt Issuance CostsPremium on Bonds PayableFair Value AdjustmentBonds PayableNote PayableDiscount on Note PayablePremium on Note PayableFair Value AdjustmentNote PayableInterest PayableCommon StockPaid-in Capital in Excess of ParCommon StockPaid-in CapitalStock WarrantsRetained EarningsPrior Period AdjustmentDebt Conversion ExpenseInterest ExpenseLoss on Redemption of BondsGain on Redemption of BondsUnrealized Gain or LossIncomeUnrealized Gain or LossOCI	Answer	Answer
		AnswerCashInventoryEquipmentLandDeferred RevenueBonds PayableDiscount on Bonds PayableDiscount and Debt Issuance CostsPremium on Bonds PayableFair Value AdjustmentBonds PayableNote PayableDiscount on Note PayablePremium on Note PayableFair Value AdjustmentNote PayableInterest PayableCommon StockPaid-in Capital in Excess of ParCommon StockPaid-in CapitalStock WarrantsRetained EarningsPrior Period AdjustmentDebt Conversion ExpenseInterest ExpenseLoss on Redemption of BondsGain on Redemption of BondsUnrealized Gain or LossIncomeUnrealized Gain or LossOCI	Answer	Answer
		AnswerCashInventoryEquipmentLandDeferred RevenueBonds PayableDiscount on Bonds PayableDiscount and Debt Issuance CostsPremium on Bonds PayableFair Value AdjustmentBonds PayableNote PayableDiscount on Note PayablePremium on Note PayableFair Value AdjustmentNote PayableInterest PayableCommon StockPaid-in Capital in Excess of ParCommon StockPaid-in CapitalStock WarrantsRetained EarningsPrior Period AdjustmentDebt Conversion ExpenseInterest ExpenseLoss on Redemption of BondsGain on Redemption of BondsUnrealized Gain or LossIncomeUnrealized Gain or LossOCI	Answer	Answer