Fundamental Financial Accounting Concepts
Fundamental Financial Accounting Concepts
10th Edition
ISBN: 9781259918186
Author: Thomas P Edmonds, Christopher Edmonds, Frances M McNair, Philip R Olds
Publisher: McGraw-Hill Education
Question
Book Icon
Chapter 10, Problem 22AE

a.

To determine

Prepare an amortization table.

a.

Expert Solution
Check Mark

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.

Amortization table is prepared as follows:

Fundamental Financial Accounting Concepts, Chapter 10, Problem 22AE

Figure (1)

Working notes:

Calculate the cash payment from Year 1 to Year 5:

Cashpayment=Facevalueofbond×Statedrateofinterestonbond=$150,000×8%=$12,000 (1)

Calculate the interest Expense as on December 31, Year 1:

InterestExpense=(CarryingvalueofbondasonJanuary1,Year1×Effectiverateofinterest)=$156,150×7%=$10,931 (2)

Calculate the premium amortization as on December 31, Year 1:

Premiumamortization=CashpaymentInterestRate=$12,000 (1)$10,931 (2)=$1,069 (3)

Calculate the carrying value of bond as on December 31, Year 1:

Carrying valueofbondasonDecember31,year1)=(CarryingvalueatthebeginningoftheperiodasonJanuary1,Year1Theportionofthepremiumamortized)=$156,1501,069 (3)=$155,081 (4)

Calculate the interest Expense as on December 31, Year 2:

InterestExpense=(CarryingvalueofbondasonDecember31,Year1×Effectiverateofinterest)=$155,081 (4)×7%=$10,856 (5)

Calculate the premium amortization as on December 31, Year 2:

Premiumamortization=CashpaymentInterestRate=$12,000 (1)$10,856 (5)=$1,144 (6)

Calculate the carrying value of bond as on December 31, Year 2:

Carrying valueofbondasonDecember31,year2)=(Carryingvalueatthebeginningoftheperiod asonDecember31,Year1Theportionofthepremiumamortized)=$155,081 (5)1,144 (6)=$153,937 (7)

Calculate the interest Expense as on December 31, Year 3:

InterestExpense=(CarryingvalueofbondasonDecember31,Year2×Effectiverateofinterest)=$153,937 (7)×7%=$10,776 (8)

Calculate the premium amortization as on December 31, Year 3:

Premiumamortization=CashpaymentInterestRate=$12,000 (1)$10,776 (8)=$1,224 (9)

Calculate the carrying value of bond as on December 31, Year 3:

Carrying valueofbondasonDecember31,year3)=(Carryingvalueatthebeginningoftheperiod asonDecember31,Year2Theportionofthepremiumamortized)=$153,937 (7)1,224 (9)=$152,713 (10)

Calculate the interest Expense as on December 31, Year 4:

InterestExpense=(CarryingvalueofbondasonDecember31,Year3×Effectiverateofinterest)=$152,713 (10)×7%=$10,690 (11)

Calculate the premium amortization as on December 31, Year 4:

Premiumamortization=CashpaymentInterestRate=$12,000 (1)$10,690 (11)=$1,310 (12)

Calculate the carrying value of bond as on December 31, Year 4:

Carrying valueofbondasonDecember31,year4)=(CarryingvalueatthebeginningoftheperiodasonDecember31,Year3Theportionofthepremiumamortized)=$152,713 (10)1,310 (12)=$151,403 (13)

Calculate the interest Expense as on December 31, Year 5:

InterestExpense=(CarryingvalueofbondasonDecember31,Year4×Effectiverateofinterest)=$151,403 (13)×7%=$10,597 (14)

Note: $10,598.21 rounded to $10,597.

Calculate the premium amortization as on December 31, Year 5:

Premiumamortization=CashpaymentInterestRate=$12,000 (1)$10,597(14)=$1,403 (15)

Calculate the carrying value of bond as on December 31, Year 5:

Carrying valueofbondasonDecember31,year5)=(CarryingvalueatthebeginningoftheperiodasonDecember31,Year4Theportionofthepremiumamortized)=$151,403 (13)1,403 (15)=$150,000 (16)

b.

To determine

State the item that would appear on the Balance sheet of Year 4.

b.

Expert Solution
Check Mark

Explanation of Solution

Balance sheet:

Balance is the financial statement that reports a company’s resources (assets) and claims of creditors (liabilities) and stockholders (stockholders’ equity) over those resources. The resources of the company are assets which include money contributed by stockholders and creditors. Hence, the main elements of the balance sheet are assets, liabilities, and stockholders’ equity.

  • The item that would appear on the Balance sheet of Year 4 is the carrying value of bond liability. The premium amount is included while, reporting the carrying value ($151,403).
  • The face value of the bond and the premium received on bond is disclosed in the notes to the financial statements. Alternatively, the face value plus the premium could be shown in the following way:
ParticularsAmount ($)
Bond liability150,000
Add: Bond Premium (17)1,403
Carrying value151,403

Table (2)

Working note:

Calculate the total premium on bond:

Totalpremiumonbond=(PremiumamortizationAmortizationofyear1Amortizationofyear2Amortizationofyear3Amortizationofyear4)=$6,150$1,069$1,144$1,224$1,310=$1,403 (17)

c.

To determine

State the item that would appear on the income statement of Year 4.

c.

Expert Solution
Check Mark

Explanation of Solution

Income statement:

Income statement is the financial statement of a company which shows all the revenues earned and expenses incurred by the company over a period of time.

The statement of income will report interest expense of $10,690.

d.

To determine

State the item that would appear on the statement of cash flows of Year 4.

d.

Expert Solution
Check Mark

Explanation of Solution

Statement of cash flows:

Statement of cash flows is one among the financial statement of a Company statement that

Shows aggregate data of all cash inflows and cash outflows that is received and paid by the Company from its ongoing business operations.

The cash flow statement will report cash outflow of $12,000 for interest expense in the operating activities section of Year 4.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!

Chapter 10 Solutions

Fundamental Financial Accounting Concepts

Ch. 10 - Prob. 11QCh. 10 - Prob. 12QCh. 10 - Prob. 13QCh. 10 - Prob. 14QCh. 10 - Prob. 15QCh. 10 - Prob. 16QCh. 10 - Prob. 17QCh. 10 - Prob. 18QCh. 10 - Prob. 19QCh. 10 - Prob. 20QCh. 10 - Prob. 21QCh. 10 - Prob. 22QCh. 10 - Prob. 23QCh. 10 - Prob. 24QCh. 10 - Prob. 25QCh. 10 - Prob. 26QCh. 10 - Prob. 27QCh. 10 - Prob. 28QCh. 10 - Prob. 29QCh. 10 - Prob. 1AECh. 10 - Prob. 2AECh. 10 - Prob. 3AECh. 10 - Prob. 4AECh. 10 - Prob. 5AECh. 10 - Prob. 6AECh. 10 - Prob. 7AECh. 10 - Prob. 8AECh. 10 - Prob. 9AECh. 10 - Prob. 10AECh. 10 - Prob. 11AECh. 10 - Prob. 12AECh. 10 - Prob. 13AECh. 10 - Prob. 14AECh. 10 - Prob. 15AECh. 10 - Prob. 16AECh. 10 - Prob. 17AECh. 10 - Prob. 18AECh. 10 - Prob. 19AECh. 10 - Prob. 20AECh. 10 - Prob. 21AECh. 10 - Prob. 22AECh. 10 - Prob. 23AECh. 10 - Prob. 24AECh. 10 - Prob. 25AECh. 10 - Prob. 26APCh. 10 - Prob. 27APCh. 10 - Prob. 28APCh. 10 - Prob. 29APCh. 10 - Prob. 30APCh. 10 - Prob. 31APCh. 10 - Prob. 32APCh. 10 - Prob. 33APCh. 10 - Prob. 34APCh. 10 - Prob. 1BECh. 10 - Prob. 2BECh. 10 - Prob. 3BECh. 10 - Prob. 4BECh. 10 - Prob. 5BECh. 10 - Prob. 6BECh. 10 - Prob. 7BECh. 10 - Prob. 8BECh. 10 - Prob. 9BECh. 10 - Prob. 10BECh. 10 - Prob. 11BECh. 10 - Prob. 12BECh. 10 - Prob. 13BECh. 10 - Prob. 14BECh. 10 - Prob. 15BECh. 10 - Prob. 16BECh. 10 - Prob. 17BECh. 10 - Prob. 18BECh. 10 - Prob. 19BECh. 10 - Prob. 20BECh. 10 - Prob. 21BECh. 10 - Prob. 22BECh. 10 - Prob. 23BECh. 10 - Prob. 24BECh. 10 - Prob. 25BECh. 10 - Prob. 26BPCh. 10 - Prob. 27BPCh. 10 - Prob. 28BPCh. 10 - Prob. 29BPCh. 10 - Prob. 30BPCh. 10 - Prob. 31BPCh. 10 - Prob. 32BPCh. 10 - Prob. 33BPCh. 10 - Prob. 34BPCh. 10 - Prob. 1ATCCh. 10 - Prob. 3ATCCh. 10 - Prob. 4ATCCh. 10 - Prob. 5ATCCh. 10 - Prob. 6ATCCh. 10 - Prob. 7ATCCh. 10 - Prob. 8ATCCh. 10 - Prob. 9ATCCh. 10 - Prob. 10ATCCh. 10 - Prob. 1CP
Knowledge Booster
Background pattern image
Recommended textbooks for you
Text book image
FINANCIAL ACCOUNTING
Accounting
ISBN:9781259964947
Author:Libby
Publisher:MCG
Text book image
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Text book image
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Text book image
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Text book image
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Text book image
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education