Colwood Candies issued $370,000 of 12%, five-year bonds on January 1, 2020, when the market interest rate was 16%. The company pays interest annually at year-end. The issue price of the bonds was $321,540. Requirement Create a spreadsheet model to prepare a schedule to amortize the bonds. Use the effective-interest method of amortization. Round to the nearest dollar Requirement. Create a spreadsheet model to prepare a schedule to amortize the bonds. Use the effective-interest method of amortization (Round your final answer to the nearest dollar. For amounts w zero balance, enter a 0 where appropriate.) A B C Interest Payment Interest Expense (16% of (12% of Maturity Value) Preceding Bond Carrying Amount) Date 1-1-2020 12-31-2020 S 12-31-2021 12-31-2022 12-31-2023 12-31-2024 44,400 44,400 44,400 44,400 44,400 51446 52574 53882 55399 56838 D Discount Amortization Discount Balance (C-B) (Preceding E-D) 48460 41414 33240 22758 11759 E 7046 8174 9482 10999 12438 F Bond Carrying Amount ($370,000-E) 321540 328586 336760 346242 355243 367682
Colwood Candies issued $370,000 of 12%, five-year bonds on January 1, 2020, when the market interest rate was 16%. The company pays interest annually at year-end. The issue price of the bonds was $321,540. Requirement Create a spreadsheet model to prepare a schedule to amortize the bonds. Use the effective-interest method of amortization. Round to the nearest dollar Requirement. Create a spreadsheet model to prepare a schedule to amortize the bonds. Use the effective-interest method of amortization (Round your final answer to the nearest dollar. For amounts w zero balance, enter a 0 where appropriate.) A B C Interest Payment Interest Expense (16% of (12% of Maturity Value) Preceding Bond Carrying Amount) Date 1-1-2020 12-31-2020 S 12-31-2021 12-31-2022 12-31-2023 12-31-2024 44,400 44,400 44,400 44,400 44,400 51446 52574 53882 55399 56838 D Discount Amortization Discount Balance (C-B) (Preceding E-D) 48460 41414 33240 22758 11759 E 7046 8174 9482 10999 12438 F Bond Carrying Amount ($370,000-E) 321540 328586 336760 346242 355243 367682
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
![Colwood Candies issued $370,000 of 12% , five-year bonds on January 1, 2020, when the market interest rate was 16%. The company pays interest annually at year-end. The issue price of the bonds was
$321,540.
Requirement
Create a spreadsheet model to prepare a schedule to amortize the bonds. Use the effective-interest method of amortization. Round to the nearest dollar.
Requirement. Create a spreadsheet model to prepare a schedule to amortize the bonds. Use the effective-interest method of amortization (Round your final answer to the nearest dollar. For amounts with
zero balance, enter a 0 where appropriate.)
A
Date
1-1-2020
12-31-2020
12-31-2021
12-31-2022
12-31-2023
12-31-2024
C
Interest Payment Interest Expense (16% of
(12% of Maturity Preceding Bond Carrying
Amount)
Value)
B
S
44,400
44.400
44,400
44,400
44,400
51446
52574
53882
55399
56838
D
Discount
Amortization
(C-B)
7046
8174
9482
10999
12438
E
Discount Balance
(Preceding E-D)
48460
41414
33240
22758
11759
F
Bond Carrying
Amount
($370,000-E)
D
321540
328586
-336760
346242
355243
367682
Clear all
Check ansa](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2F6611f3a2-1487-4eeb-b5c8-4ec3cadc8363%2F7f9237e5-80e8-4eed-ab3c-946fddf77306%2F74vpuvcp_processed.jpeg&w=3840&q=75)
Transcribed Image Text:Colwood Candies issued $370,000 of 12% , five-year bonds on January 1, 2020, when the market interest rate was 16%. The company pays interest annually at year-end. The issue price of the bonds was
$321,540.
Requirement
Create a spreadsheet model to prepare a schedule to amortize the bonds. Use the effective-interest method of amortization. Round to the nearest dollar.
Requirement. Create a spreadsheet model to prepare a schedule to amortize the bonds. Use the effective-interest method of amortization (Round your final answer to the nearest dollar. For amounts with
zero balance, enter a 0 where appropriate.)
A
Date
1-1-2020
12-31-2020
12-31-2021
12-31-2022
12-31-2023
12-31-2024
C
Interest Payment Interest Expense (16% of
(12% of Maturity Preceding Bond Carrying
Amount)
Value)
B
S
44,400
44.400
44,400
44,400
44,400
51446
52574
53882
55399
56838
D
Discount
Amortization
(C-B)
7046
8174
9482
10999
12438
E
Discount Balance
(Preceding E-D)
48460
41414
33240
22758
11759
F
Bond Carrying
Amount
($370,000-E)
D
321540
328586
-336760
346242
355243
367682
Clear all
Check ansa
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps with 2 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education