
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, 2014 | 124,920 | |||
December 31, 2014 | 9,600 (1) | 8,744 (2) | 856 (3) | 124,064 (4) |
December 31, 2015 | 9,600 (1) | 8,684 (5) | 916 (6) | 123,148 (7) |
December 31, 2016 | 9,600 (1) | 8,620 (8) | 980 (9) | 122,168 (10) |
December 31, 2017 | 9,600 (1) | 8,552 (11) | 1,048 (9) | 121,120 (13) |
December 31, 2018 | 9,600 (1) | 8,480 (14) | 1,120 (15) | 120,000 (16) |
Totals | 48,000 | 43,080 | 4,920 |
Table (1)
Working note 1: Calculate the cash payment from 2014 to 2018.
Working note 2: Calculate the interest Expense as on December 31, 2014:
Working note 3: Calculate the premium amortization as on December 31, 2014:
Working note 4: Calculate the carrying
Working note 5: Calculate the interest Expense as on December 31, 2015:
Working note 6: Calculate the premium amortization as on December 31, 2015:
Working note 7: Calculate the carrying value of bond as on December 31, 2015:
Working note 8: Calculate the interest Expense as on December 31, 2016:
Working note 9: Calculate the premium amortization as on December 31, 2016:
Working note 10: Calculate the carrying value of bond as on December 31, 2016:
Working note 11: Calculate the interest Expense as on December 31, 2017:
Working note 12: Calculate the premium amortization as on December 31, 2017:
Working note 13: Calculate the carrying value of bond as on December 31, 2017:
Working note 14: Calculate the interest Expense as on December 31, 2018:
Note: $8,478.4 rounded to $10,597.
Working note 15: Calculate the premium amortization as on December 31, 2018:
Working note 16: Calculate the carrying value of bond as on December 31, 2018:
b.
State the item that would appear on the
b.

Explanation of Solution
Balance sheet: Balance Sheet is one of the financial statements which summarize the assets, the liabilities, and the Shareholder’s equity of a company at a given date. It is also known as the statement of financial status of the business.
- The item that would appear on the Balance sheet of 2015 is the carrying value of bond liability. The premium amount is included while, reporting the carrying value ($123,148).
- The face value of the bond and the premium received on bond is disclosed in the notes to the financial statements. Alternatively, the face value plus the premium could be shown in the following way:
Particulars | Amount ($) |
Bond liability | 120,000 |
Add: Bond Premium (17) | 3,148 |
Carrying value | 123,148 |
Table (2)
Working note 17: Calculate the total premium on bond:
c.
State the item that would appear on the income statement of 2015.
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 $8,684.
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-ACCESS
- General Accountingarrow_forwardLakeshore Retailers estimates bad debts as 2% of net sales but is switching to the aging method, which indicates 6% of overdue accounts are uncollectible. If total accounts receivable is $150,000, with $40,000 overdue, compute bad debt under both methods.arrow_forwardAnswer the following requirements on these accounting questionarrow_forward
- Fletcher Company constructs custom outdoor decks. Fletcher budgets that they will build 18 decks during the month of May at a price of $15,750 per deck. The actual number of decks built by Fletcher during May was 22 decks at a price of $16,200 per deck. What is the Sales Volume Variance for May?arrow_forwardOn September 1, your business had a beginning cash balance of $500. Your sales for August were $800, and your sales for September totaled $1,000. During September, you paid $200 in cash expenses and paid off $350 of accounts payable. Your accounts receivable collection period is 30 days. What is your firm's beginning cash balance on October 1?arrow_forwardFranklin Company had a beginning raw materials inventory of $9,500. During the period, the company purchased $52,000 of raw materials on account. If the ending balance in raw materials was $7,000, what is the amount of raw materials transferred to work in process inventory? I. $54,500 II. $50,500 III. $44,000 IV. $52,000arrow_forward
- On January 2, 20X1, Fairmont Industries, which uses the Units of Production (UOP) depreciation method, purchases a machine for $20,000. The company estimates that the machine will have a useful life of 18,000 machine hours and a salvage value of $2,000. You are given the following usage data: . 20X13,500 hours 20X2 2,700 hours = . 20X3 = 6,500 hours • 20X44,300 hours What is the depreciation expense for 20X4?arrow_forwardFinancial accounting questionarrow_forwardSales for GreenTech Company amounted to $250,000, and the gross profit was $87,500. Calculate the Gross Profit (GP) ratio for GreenHill Company.arrow_forward
- Accounting/Cash flow : Camel Corporation (a C corporation) sold $100,000 of merchandise for which it paid $40,000. It also paid $35,000 of other expenses. All transactions were in cash. What is Camel Corporation's after-tax net cash inflow? [Assume the corporate tax rate is 15%] a. $100,000 b. $21,250 c. $25,000 d. $60,000 choose correct optionarrow_forwardGive me solution accounting questionarrow_forwardGet correct answer this general accounting questionarrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education





