Question

Partial Amortization Table for Conventional 4% Par Value Term Bonds Int. Exp Cash Paid-4% Amortized Discount Unamort. Discoun

0 0
Add a comment Improve this question Transcribed image text
Answer #1
Partial amortization Table for conventional 4% Par Value Term Bonds
Date Cash Paid 4% Interest Exp. 4% Amortized Discount Unamortized Discount PV of Bonds
1/1/20 0 $ 200,000,000.00
12/31/20 $ 8,000,000.00 $          8,000,000.00 $                     -    $                         -    $ 200,000,000.00
12/31/21 $ 8,000,000.00 $          8,000,000.00 $                     -    $                         -    $ 200,000,000.00
12/31/22 $ 8,000,000.00 $          8,000,000.00 $                     -    $                         -    $ 200,000,000.00
12/31/23 $ 8,000,000.00 $          8,000,000.00 $                     -    $                         -    $ 200,000,000.00
12/31/24 $ 8,000,000.00 $          8,000,000.00 $                     -    $                         -    $ 200,000,000.00
12/31/25 $ 8,000,000.00 $          8,000,000.00 $                     -    $                         -    $ 200,000,000.00
12/31/26 $ 8,000,000.00 $          8,000,000.00 $                     -    $                         -    $ 200,000,000.00
12/31/27 $ 8,000,000.00 $          8,000,000.00 $                     -    $                         -    $ 200,000,000.00
12/31/28 $ 8,000,000.00 $          8,000,000.00 $                     -    $                         -    $ 200,000,000.00
12/31/29 $ 8,000,000.00 $          8,000,000.00 $                     -    $                         -    $ 200,000,000.00
Partial amortization Table for zero % term bonds effective rate 6% Interest
Date Cash Paid 0% Interest Exp. 6% Amortized Discount Unamortized Discount PV of Bonds
1/1/20 $   158,170,000.00 $ 200,000,000.00
12/31/20 $                   -    $        12,000,000.00 $ 12,000,000.00 $   146,170,000.00 $ 212,000,000.00
12/31/21 $                   -    $        12,720,000.00 $ 12,720,000.00 $   133,450,000.00 $ 224,720,000.00
12/31/22 $                   -    $        13,483,200.00 $ 13,483,200.00 $   119,966,800.00 $ 238,203,200.00
12/31/23 $                   -    $        14,292,192.00 $ 14,292,192.00 $   105,674,608.00 $ 252,495,392.00
12/31/24 $                   -    $        15,149,723.52 $ 15,149,723.52 $     90,524,884.48 $ 267,645,115.52
12/31/25 $                   -    $        16,058,706.93 $ 16,058,706.93 $     74,466,177.55 $ 283,703,822.45
12/31/26 $                   -    $        17,022,229.35 $ 17,022,229.35 $     57,443,948.20 $ 300,726,051.80
12/31/27 $                   -    $        18,043,563.11 $ 18,043,563.11 $     39,400,385.09 $ 318,769,614.91
12/31/28 $                   -    $        19,126,176.89 $ 19,126,176.89 $     20,274,208.20 $ 337,895,791.80
12/31/29 $                   -    $        20,273,747.51 $ 20,274,208.20 $                     0.00 $ 358,170,000.00
Rounded 460.69

А B с D E F 1 Partial amortization Table for conve Cash Paid 4% Interest Exp. 4% Amortized Discount 2 Date 3 143831 4 44196 5

Add a comment
Know the answer?
Add Answer to:
Partial Amortization Table for Conventional 4% Par Value Term Bonds Int. Exp Cash Paid-4% Amortized Discount...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Complete the amortization table for discount bond and premium bond. Discount bond 007 Date Interest payment...

    Complete the amortization table for discount bond and premium bond. Discount bond 007 Date Interest payment Interest Expense Discount Amortization Carrying Value 1/1/20 02082.00 6/30/20 6630.00 6509.00 -509.00 93491.00 12/31/20 0000100 6544.00 044.00 94036.00 6/30/21 60110.00 19/31/21 HODOIDO 6/30/22 6000.00 12/01/22 G000.00 6/30/23 con0.00 12/31/23 HONOOD 6/30/24 6000.00 12/31/24 6000.00 Premium bond 596 Date Interest payment Interest Expense Premlum Amortization Carrying Value 1/1/20 107720.00 6/30/20 5000.00 5386.00 614.00 107106.00 12/31/20 6000.00 5355.00 106461.00 6/30/21 6000100) 12/31/21 6000.00 6/30/22 6000.00 12/31/22...

  • Using a Discount Amortization Table (Straight Line) Panamint Candy Company prepared the following amortization table for...

    Using a Discount Amortization Table (Straight Line) Panamint Candy Company prepared the following amortization table for $300,000 of 5-year, 9% bonds issued and sold by Panamint on january 1, 2021, for $285,000: Period Cash Payment (Credit) Interest Expense (Debit) Discount on Bonds Payable (Credit) Discount on Bonds Payable Balance Carrying Value At issue $15,000 $285,000 06/30/21 $13,500 $15,000 $1,500 13,500 286,500 12/31/21 13,500 15,000 1,500 12,000 288,000 06/30/22 13,500 15,000 1,500 10,500 289,500 12/31/22 13,500 15,000 1,500 9,000 291,000 06/30/23...

  • Please help with the journal entries for both the premium amortized and discount amortized. Thanks in...

    Please help with the journal entries for both the premium amortized and discount amortized. Thanks in advance! Flounder Co. sells $423,000 of 12% bonds on June 1, 2020. The bonds pay interest on December 1 and June 1. The due date of the bonds is June 1, 2024. The bonds yield 10%. On October 1, 2021, Flounder buys back $131,130 worth of bonds for $136,130 (includes accrued interest). Give entries through December 1, 2022. Prepare a bond amortization schedule using...

  • Amortization of Discount Stacy Company issued five-year, 10% bonds with a face value of $10,000 on...

    Amortization of Discount Stacy Company issued five-year, 10% bonds with a face value of $10,000 on January 1, 2017. Interest is paid annually on December 31. The market rate of interest on this date is 12%, and Stacy Company receives proceeds of $9,279 on the bond issuance. Required: Refer to the tables above for present value factors. 1. Prepare a five-year table to amortize the discount using the effective interest method. Note: Round the 12/31/18 interest expense and discount amortized...

  • Exercise 9-74 Using a Premium Amortization Table (Straight Line) For Dingle Corporation, the following amortization table...

    Exercise 9-74 Using a Premium Amortization Table (Straight Line) For Dingle Corporation, the following amortization table was prepared when $400,000 of 5-year, 7% bonds were sold on January 1, 2020, for $420,000. Period Cash Payment (Credit) Interest Expense (Debit) Premium on Bonds Payable (Debit) Premium on Bonds Payable Balance Carrying Value At issue $20,000 $420,000 06/30/20 $14,000 $12,000 $2,000 18,000 418,000 12/31/20 14,000 12,000 2,000 16,000 416,000 06/30/21 14,000 12,000 2,000 14,000 414,000 12/31/21 14,000 12,000 2,000 12,000 412,000 06/30/22...

  • Exercise 14-4 Straight-Line: Amortization of bond discount Tano Company issues bonds with a par value of...

    Exercise 14-4 Straight-Line: Amortization of bond discount Tano Company issues bonds with a par value of $180,000 on January 1, 2019. The bonds' annual contract rate is 8%, and interest is paid semiannually on June 30 and December 31. The bonds mature in the years. The annual market rate at the date of issuance is 10%, and the bonds are sold for $170,862. 1. What is the amount of the discount on these bonds at issuance? 2. How much total...

  • consider a study that compares the Atkins diet to a conventional diet. A study at the...

    consider a study that compares the Atkins diet to a conventional diet. A study at the University of Pennsylvania selected a sample of 63 subjects from the local population of obese adults. Researchers randomly assigned 33 to the Atkins diet and 30 subjects to a conventional diet. Test whether there is a significant difference in the mean weight loss (measured in pounds) across the two different diet programs. Using software: Generate summary statistics (central tendency and variability measures) for the...

  • Cullumber Co. sells $467,000 of 10% bonds on March 1, 2020. The bonds pay interest on...

    Cullumber Co. sells $467,000 of 10% bonds on March 1, 2020. The bonds pay interest on September 1 and March 1. The due date of the bonds is September 1, 2023. The bonds yield 12%. Give entries through December 31, 2021. Prepare a bond amortization schedule using the effective-interest method for discount and premium amortization. Amortize premium or discount on interest dates and at year-end. (Round answers to decimal places, e.g. 38,548.) Schedule of Bond Discount Amortization Effective-Interest Method Bonds...

  • Windsor Co. sells $451,000 of 8% bonds on March 1, 2020. The bonds pay interest on...

    Windsor Co. sells $451,000 of 8% bonds on March 1, 2020. The bonds pay interest on September 1 and March 1. The due date of the bonds is September 1, 2023. The bonds yield 12%. Give entries through December 31, 2021. Prepare a bond amortization schedule using the effective-interest method for discount and premium amortization. Amortize premium or discount on interest dates and at year-end. (Round answers to 0 decimal places, e.g. 38,548.) Schedule of Bond Discount Amortization Effective-Interest Method...

  • A soft drink manufacturer uses fire agents to handle premium distribution for is various products. The marketing director desired to study the timeliness with which the premiums are distributed. Twent...

    A soft drink manufacturer uses fire agents to handle premium distribution for is various products. The marketing director desired to study the timeliness with which the premiums are distributed. Twenty transactions for each agent were selected at random and the time lapse (in days) for handling each transaction was determined. The results follow: Agent 1 Agent 2 Agent 3 Agent 4 Agent 5 24 18 10 15 33 24 20 11 13 22 29 20 8 18 28 20 24...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT