
Concept explainers
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, 2018 | 124,920 | |||
December 31, 2018 | 9,600 (1) | 8,744 (2) | 856 (3) | 124,064 (4) |
December 31, 2019 | 9,600 (1) | 8,684 (5) | 916 (6) | 123,148 (7) |
December 31, 2020 | 9,600 (1) | 8,620 (8) | 980 (9) | 122,168 (10) |
December 31, 2021 | 9,600 (1) | 8,552 (11) | 1,048 (9) | 121,120 (13) |
December 31, 2022 | 9,600 (1) | 8,480 (14) | 1,120 (15) | 120,000 (16) |
Totals | 48,000 | 43,080 | 4,920 |
Table (1)
Working notes:
Working note 1:
Calculate the cash payment from 2018 to 2022.
Working note 2:
Calculate the interest Expense as on December 31, 2018:
Working note 3:
Calculate the premium amortization as on December 31, 2018:
Working note 4:
Calculate the carrying
Working note 5:
Calculate the interest Expense as on December 31, 2019:
Working note 6:
Calculate the premium amortization as on December 31, 2019:
Working note 7:
Calculate the carrying value of bond as on December 31, 2019:
Working note 8:
Calculate the interest Expense as on December 31, 2020:
Working note 9:
Calculate the premium amortization as on December 31, 2020:
Working note 10:
Calculate the carrying value of bond as on December 31, 2020:
Working note 11:
Calculate the interest Expense as on December 31, 2021:
Working note 12:
Calculate the premium amortization as on December 31, 2021:
Working note 13:
Calculate the carrying value of bond as on December 31, 2021:
Working note 14:
Calculate the interest Expense as on December 31, 2022:
Note: $8,478.4 rounded to $10,597.
Working note 15:
Calculate the premium amortization as on December 31, 2022:
Working note 16:
Calculate the carrying value of bond as on December 31, 2022:
b.
State the item that would appear on the
b.

Explanation of Solution
Balance sheet: Balance sheet is the financial statement that reports a company’s resources (assets) and claims of creditors (liabilities) and stockholders (stockholders’ equity) over those resources. The resources of the company are assets which include money contributed by stockholders and creditors. Hence, the main elements of the balance sheet are assets, liabilities, and
- The item that would appear on the Balance sheet of 2020 is the carrying value of bond liability. The premium amount is included while, reporting the carrying value ($122,168).
- The face value of the bond and the premium received on bond is disclosed in the notes to the financial statements. Alternatively, the face value plus the premium could be shown in the following way:
Particulars | Amount ($) |
Bond liability | 120,000 |
Add: Bond Premium (17) | 2,168 |
Carrying value | 122,168 |
Table (2)
Working note 17:
Calculate the total premium on bond:
c.
State the item that would appear on the income statement of 2020.
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 $8,620.
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
- I am looking for the correct answer to this general accounting question with appropriate explanations.arrow_forwardIn 2022, Rolling Mills, a producer of organic oat flour, had the capacity to produce 12,000,000 pounds of product at a conversion cost per pound of $0.18. The conversion cost per pound was $0.14 in 2021 (the previous year). The direct material cost per pound for both years was $0.09 per pound. In 2022, Rolling Mills produced 10,500,000 pounds, while actual production for the previous year was 9,200,000 pounds. What was the cost of unused capacity in 2022?arrow_forwardCompute the total manufacturing costsarrow_forward
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningFinancial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage Learning
- Excel Applications for Accounting PrinciplesAccountingISBN:9781111581565Author:Gaylord N. SmithPublisher:Cengage LearningCollege Accounting, Chapters 1-27AccountingISBN:9781337794756Author:HEINTZ, James A.Publisher:Cengage Learning,Principles of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax College




