Oak Branch Inc. issued $900,000 of 5%, 10-year bonds when the market rate was 4%. They received $973,595. Interest was paid semi-annually. Prepare an amortization table for the first three years of the bonds. Round intermediate and final answers to whole dollar amount. Jan. 1, Year 1 June 30, Year 1 Dec. 31, Year 1 June 30, Year 2 Dec. 31, Year 2 June 30, Year 3 Dec. 31, Year 3 Cash Interest Payment ✔ 22,500 22,500 ✓ 22,500 ✔ 22,500 ✔ 22,500 ✓ 22,500 ✓ Interest on Carrying Value 19,472 19,411 V ✓ 19,350 ✔ 19,287 ✔ 19,222 ✔ 19,157 ✔ Amortization of Premium 3,028 3,089 3,150 ✔ ✓ 3,213 3,278 ✓ 3,343 ✔ Carrying Value 973,595 970,567 967,478 ✔ 964,328 ✔ 961,114 X 957,837 ✔ 954,493 X

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
**Amortization Schedule for Oak Branch Inc. Bonds**

Oak Branch Inc. issued $900,000 of 5%, 10-year bonds when the market rate was 4%. They received $973,595. Interest was paid semi-annually. The table below outlines the amortization schedule for the first three years of the bonds. All monetary values are rounded to the nearest whole dollar.

| Date          | Cash Interest Payment | Interest on Carrying Value | Amortization of Premium | Carrying Value   |
|---------------|-----------------------|----------------------------|------------------------|-----------------|
| Jan. 1, Year 1|                       |                            |                        | $973,595 ✓       |
| June 30, Year 1| $22,500 ✓            | $19,472 ✓                  | $3,028 ✓               | $970,567 ✓       |
| Dec. 31, Year 1| $22,500 ✓            | $19,411 ✓                  | $3,089 ✓               | $967,478 ✓       |
| June 30, Year 2| $22,500 ✓            | $19,350 ✓                  | $3,150 ✓               | $964,328 ✓       |
| Dec. 31, Year 2| $22,500 ✓            | $19,287 ✓                  | $3,213 ✓               | $961,114 ✗       |
| June 30, Year 3| $22,500 ✓            | $19,222 ✓                  | $3,278 ✓               | $957,837 ✓       |
| Dec. 31, Year 3| $22,500 ✓            | $19,157 ✓                  | $3,343 ✓               | $954,493 ✗       |

**Explanation:**
- **Cash Interest Payment**: The fixed interest payment of $22,500 made semi-annually based on the bond's face value and stated interest rate (5% of $900,000, divided by 2 for semi-annual payments).
- **Interest on Carrying Value**: The interest calculated on the carrying value of the bond, using the market rate of 4%. This decreases as the premium is amortized.
- **Amortization of Premium**: The amount by which the premium is reduced each period, calculated as the difference between the cash interest payment and the interest on carrying value.
- **Carrying
Transcribed Image Text:**Amortization Schedule for Oak Branch Inc. Bonds** Oak Branch Inc. issued $900,000 of 5%, 10-year bonds when the market rate was 4%. They received $973,595. Interest was paid semi-annually. The table below outlines the amortization schedule for the first three years of the bonds. All monetary values are rounded to the nearest whole dollar. | Date | Cash Interest Payment | Interest on Carrying Value | Amortization of Premium | Carrying Value | |---------------|-----------------------|----------------------------|------------------------|-----------------| | Jan. 1, Year 1| | | | $973,595 ✓ | | June 30, Year 1| $22,500 ✓ | $19,472 ✓ | $3,028 ✓ | $970,567 ✓ | | Dec. 31, Year 1| $22,500 ✓ | $19,411 ✓ | $3,089 ✓ | $967,478 ✓ | | June 30, Year 2| $22,500 ✓ | $19,350 ✓ | $3,150 ✓ | $964,328 ✓ | | Dec. 31, Year 2| $22,500 ✓ | $19,287 ✓ | $3,213 ✓ | $961,114 ✗ | | June 30, Year 3| $22,500 ✓ | $19,222 ✓ | $3,278 ✓ | $957,837 ✓ | | Dec. 31, Year 3| $22,500 ✓ | $19,157 ✓ | $3,343 ✓ | $954,493 ✗ | **Explanation:** - **Cash Interest Payment**: The fixed interest payment of $22,500 made semi-annually based on the bond's face value and stated interest rate (5% of $900,000, divided by 2 for semi-annual payments). - **Interest on Carrying Value**: The interest calculated on the carrying value of the bond, using the market rate of 4%. This decreases as the premium is amortized. - **Amortization of Premium**: The amount by which the premium is reduced each period, calculated as the difference between the cash interest payment and the interest on carrying value. - **Carrying
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education