
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
- Please don't use AI And give correct answer .arrow_forwardLouisa Pharmaceutical Company is a maker of drugs for high blood pressure and uses a process costing system. The following information pertains to the final department of Goodheart's blockbuster drug called Mintia. Beginning work-in-process (40% completed) 1,025 units Transferred-in 4,900 units Normal spoilage 445 units Abnormal spoilage 245 units Good units transferred out 4,500 units Ending work-in-process (1/3 completed) 735 units Conversion costs in beginning inventory $ 3,250 Current conversion costs $ 7,800 Louisa calculates separate costs of spoilage by computing both normal and abnormal spoiled units. Normal spoilage costs are reallocated to good units and abnormal spoilage costs are charged as a loss. The units of Mintia that are spoiled are the result of defects not discovered before inspection of finished units. Materials are added at the beginning of the process. Using the weighted-average method, answer the following question: What are the…arrow_forwardQuick answerarrow_forward
- Financial accounting questionarrow_forwardOn November 30, Sullivan Enterprises had Accounts Receivable of $145,600. During the month of December, the company received total payments of $175,000 from credit customers. The Accounts Receivable on December 31 was $98,200. What was the number of credit sales during December?arrow_forwardPaterson Manufacturing uses both standards and budgets. For the year, estimated production of Product Z is 620,000 units. The total estimated cost for materials and labor are $1,512,000 and $1,984,000, respectively. Compute the estimates for: (a) a standard cost per unit (b) a budgeted cost for total production (Round standard costs to 2 decimal places, e.g., $1.25.)arrow_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





