Concept explainers
a.
Prepare an amortization table.
a.
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:
Amortization Table for Bonds Premium | ||||
Date | Cash Payment ($) | Interest Expense ($) | Premium Amortization ($) |
Carrying Value ($) |
January 1, 2018 | 124,920 | |||
December 31, 2018 | 9,600 (1) | 8,744 (2) | 856 (3) | 124,064 (4) |
December 31, 2019 | 9,600 (1) | 8,684 (5) | 916 (6) | 123,148 (7) |
December 31, 2020 | 9,600 (1) | 8,620 (8) | 980 (9) | 122,168 (10) |
December 31, 2021 | 9,600 (1) | 8,552 (11) | 1,048 (9) | 121,120 (13) |
December 31, 2022 | 9,600 (1) | 8,480 (14) | 1,120 (15) | 120,000 (16) |
Totals | 48,000 | 43,080 | 4,920 |
Table (1)
Working notes:
Working note 1:
Calculate the cash payment from 2018 to 2022.
Working note 2:
Calculate the interest Expense as on December 31, 2018:
Working note 3:
Calculate the premium amortization as on December 31, 2018:
Working note 4:
Calculate the carrying
Working note 5:
Calculate the interest Expense as on December 31, 2019:
Working note 6:
Calculate the premium amortization as on December 31, 2019:
Working note 7:
Calculate the carrying value of bond as on December 31, 2019:
Working note 8:
Calculate the interest Expense as on December 31, 2020:
Working note 9:
Calculate the premium amortization as on December 31, 2020:
Working note 10:
Calculate the carrying value of bond as on December 31, 2020:
Working note 11:
Calculate the interest Expense as on December 31, 2021:
Working note 12:
Calculate the premium amortization as on December 31, 2021:
Working note 13:
Calculate the carrying value of bond as on December 31, 2021:
Working note 14:
Calculate the interest Expense as on December 31, 2022:
Note: $8,478.4 rounded to $10,597.
Working note 15:
Calculate the premium amortization as on December 31, 2022:
Working note 16:
Calculate the carrying value of bond as on December 31, 2022:
b.
State the item that would appear on the Balance sheet of 2020.
b.
Explanation of Solution
Balance sheet: Balance sheet 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
- The item that would appear on the Balance sheet of 2020 is the carrying value of bond liability. The premium amount is included while, reporting the carrying value ($122,168).
- The face value of the bond and the premium received on bond is disclosed in the notes to the financial statements. Alternatively, the face value plus the premium could be shown in the following way:
Particulars | Amount ($) |
Bond liability | 120,000 |
Add: Bond Premium (17) | 2,168 |
Carrying value | 122,168 |
Table (2)
Working note 17:
Calculate the total premium on bond:
c.
State the item that would appear on the income statement of 2020.
c.
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 $8,620.
d.
State the item that would appear on the statement of
d.
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
The cash flow statement will report
Want to see more full solutions like this?
Chapter 7 Solutions
Survey Of Accounting
- Bond discount, entries for bonds payable transactions On July 1, Year 1, Danzer Industries Inc. issued 40,000,000 of 10-year, 7% bonds at a market (effective) interest rate of 8%, receiving cash of 37,282,062. Interest on the bonds is payable semiannually on December 31 and June 30. The fiscal year of the company is the calendar year. Instructions 1. Journalize the entry to record the amount of cash proceeds from the issuance of the bonds on July 1, Year 1. 2. Journalize the entries to record the following: A. The first semiannual interest payment on December 31, Year 1, and the amortization of the bond discount, using the straight-line method. (Round to the nearest dollar.) B. The interest payment on June 30, Year 2, and the amortization of the bond discount, using the straight-line method. (Round to the nearest dollar.) 3. Determine the total interest expense for Year 1. 4. Will the bond proceeds always be less than the face amount of the bonds when the contract rate is less than the market rate of interest? 5. (Appendix 1) Compute the price of 37,282,062 received for the bonds by using the present value tables in Appendix A at the end of the text. (Round to the nearest dollar.)arrow_forwardIssuing bonds at face amount On January 1, the first day of the fiscal year, Designer Fabric Inc. issues a 5,000,000, 6%, 10-year bond that pays semiannual interest of 150,000 (5,000,000 6% year), receiving cash of 5,000,000. Journalize the entries to record (A) the issuance of the bonds. (B) the first interest payment on June 30, and (C) the payment of the principal on the maturity date.arrow_forward
- Corporate Financial AccountingAccountingISBN:9781305653535Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningFinancial & Managerial AccountingAccountingISBN:9781285866307Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage Learning