Question

Required information [The following information applies to the questions displayed below.) On January 1, 2021, Universe of Fun issues $860,000, 9% bonds that mature in 20 years. The market interest rate for bonds of similar risk and maturity is 10%, and the bonds issue for $786,216. Interest is paid semiannually on June 30 and December 31. Required: 1. Complete the first three rows of an amortization schedule. (Do not round intermediate calculations. Round your final answers to the nearest whole dollar.) Date Cash Paid Interest Expense Change in Carrying Value Carrying Value 1/1/2021 6/30/2021 12/31/2021 40 f 14

Answer 1

Solution

Year end	Cash paid	Interest expense	Change in carrying value	Carrying value
..1/1/2021				$             786,216
..6/30/2021	$        38,700	$        39,311*	$               611	$             786,827
..12/31/2021	$        38,700	$        39,341**	$               641	$             787,468

*786216 x 5%

**786827 x 5%