Calculations Marketing Inc. issued 11.0% bonds with a par value of $540,000 and a five-year life...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Calculations Marketing Inc. issued 11.0% bonds with a par value of $540,000 and a five-year life on January 1, 2020, for $605,699. The bonds pay interest on June 30 and December 31. The market interest rate was 8% on the original issue date. Use TABLE 14A.1 and TABLE 14A.2. (Use appropriate factor(s) from the tables provided.) Required: 1. Calculate the total bond interest expense over the life of the bonds. 2. Prepare an amortization table using the effective interest method. (Do not round intermediate calculations. Round the final answers to the nearest whole dollar.) > Answer is complete but not entirely correct. Period Ending Cash Interest Paid Period Interest Expense Premium Amort. Unamortized premium Carrying Value Jan. 1/20 $ 65,699 605,699 June 29,700 24,228 5,472 60,227 600,227 30/20 Dec. 29,700 24,009 5,691 54,536 594,536 31/20 June 29,700 23,781 5,919 48,617 588,617 30/21 Dec. 29,700 23,545 6,155 42,462 582,462 31/21 June 29,700 23,298 6,402 36,061 576,061 30/22 Dec. 29,700 23,042 6,658 29,403 569,403 31/22 June 29,700 22,776 6,924 22,479 562,479 30/23 Dec. 29,700 22,499 7,201 15,278 555,278 31/23 June 29,700 22,211 7,489 7,790 540,000 30/24 Dec. 29,700 21,910 7,790 0 532,210 31/24 Totals $297,000 $ 231,299 65,701 6 3. Show the journal entries that Calculations Marketing Inc. would make to record the first two interest payments assuming a December 31 year-end. (Do not round intermediate calculations. Round the final answers to the nearest whole dollar.) Answer is complete and correct. No 1 Date June 30, 2020 General Journal Debit Credit Bond interest expense 24,228 Premium on bonds payable 5,472 Cash 29,700 2 December 31, 202 Bond interest expense Premium on bonds payable Cash 24,009 5,691 29,700 4. Use the original market interest rate to calculate the present value of the remaining cash flows for these bonds as of December 31, 2022. Compare your answer with the amount shown on the amortization table as the balance for that date. (Do not round intermediate calculations. Round the final answers to the nearest whole dollar.) Answer is complete but not entirely correct. Present value of the remaining cash $ 5,945 x flows TABLE 14A.1 Present Value of 1 Due in n Periods Rate Periods 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 15% 1 2 3 23 4 567 5 6 0.9901 0.9804 0.9709 0.9615 0.9803 0.9612 0.9426 0.9246 0.9706 0.9423 0.9151 0.8890 0.9610 0.9238 0.8885 0.8548 0.9515 0.9057 0.8626 0.8219 0.9420 0.8880 0.8375 0.7903 0.9327 0.8706 0.8131 0.7599 0.9524 0.9434 8 9 10 11 12 13 14 15 16 17 18 19 20 25 30 35 40 0.9346 0.9259 0.9070 0.8900 0.8734 0.8573 0.8417 0.8264 0.7972 0.7561 0.8638 0.8396 0.8163 0.7938 0.7722 0.7513 0.7118 0.6575 0.8227 0.7921 0.7629 0.7350 0.7084 0.6830 0.6355 0.5718 0.7835 0.7473 0.7130 0.6806 0.6499 0.6209 0.5674 0.4972 0.7462 0.7050 0.6663 0.6302 0.5963 0.5645 0.5066 0.4323 0.7107 0.6651 0.6227 0.5835 0.5470 0.5132 0.4523 0.3759 0.9235 0.8535 0.7894 0.7307 0.6768 0.6274 0.5820 0.5403 0.5019 0.4665 0.4039 0.3269 0.9143 0.8368 0.7664 0.7026 0.6446 0.5919 0.5439 0.5002 0.4604 0.4241 0.3606 0.2843 0.9053 0.8203 0.7441 0.6756 0.6139 0.5584 0.5083 0.4632 0.4224 0.3855 0.3220 0.2472 0.8963 0.8043 0.7224 0.6496 0.5847 0.5268 0.4751 0.4289 0.3875 0.3505 0.2875 0.2149 0.8874 0.7885 0.7014 0.6246 0.5568 0.4970 0.4440 0.3971 0.3555 0.3186 0.2567 0.1869 0.8787 0.7730 0.6810 0.6006 0.5303 0.4688 0.4150 0.3677 0.3262 0.2897 0.2292 0.1625 0.8700 0.7579 0.6611 0.5775 0.5051 0.4423 0.3878 0.3405 0.2992 0.2633 0.2046 0.1413 0.8613 0.7430 0.6419 0.5553 0.4810 0.4173 0.3624 0.3152 0.2745 0.2394 0.1827 0.1229 0.8528 0.7284 0.6232 0.5339 0.4581 0.3936 0.3387 0.2919 0.2519 0.2176 0.1631 0.1069 0.8444 0.7142 0.6050 0.5134 0.4363 0.3714 0.3166 0.2703 0.2311 0.1978 0.1456 0.0929 0.8360 0.7002 0.5874 0.4936 0.4155 0.3503 0.2959 0.2502 0.2120 0.1799 0.1300 0.0808 0.8277 0.6864 0.5703 0.4746 0.3957 0.3305 0.2765 0.2317 0.1945 0.1635 0.1161 0.0703 0.8195 0.6730 0.5537 0.4564 0.3769 0.3118 0.2584 0.2145 0.1784 0.1486 0.1037 0.0611 0.7798 0.6095 0.4776 0.3751 0.2953 0.2330 0.1842 0.1460 0.1160 0.0923 0.0588 0.0304 0.7419 0.5521 0.4120 0.3083 0.2314 0.1741 0.1314 0.0994 0.0754 0.0573 0.0334 0.0151 0.7059 0.5000 0.3554 0.2534 0.1813 0.1301 0.0937 0.0676 0.0490 0.0356 0.0189 0.0075 0.6717 0.9174 0.9091 0.8929 0.8696 0.4529 0.3066 0.2083 0.1420 0.0972 0.0668 0.0460 0.0318 0.0221 0.0107 0.0037 TABLE 14A.2 Present Value of an Annuity of 1 Period Rate Periods 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 15% 1 2 3 4 LO 5 6 8 9 744 0.9901 0.9804 0.9709 0.9615 0.9524 0.9434 0.9346 1.9704 1.9416 1.9135 1.8861 1.8594 1.8334 1.8080 1.7591 2.9410 2.8839 2.8286 2.7751 2.7232 2.6730 2.6243 2.5771 2.5313 3.9020 3.8077 3.7171 3.6299 3.5460 3.4651 3.3872 3.3121 3.2397 4.8534 4.7135 4.5797 4.4518 4.3295 4.2124 4.1002 3.9927 3.8897 5.7955 5.6014 5.4172 5.2421 5.0757 4.9173 4.7665 4.6229 4.4859 6.7282 6.4720 6.2303 6.0021 5.7864 5.5824 5.3893 5.2064 5.0330 7.6517 7.3255 7.0197 6.7327 6.4632 6.2098 5.9713 5.7466 5.5348 8.5660 8.1622 7.7861 7.4353 7.1078 6.8017 6.5152 6.2469 5.9952 0.9259 1.7833 0.9174 0.9091 0.8929 0.8696 1.7355 1.6901 1.6257 2.4869 2.4018 2.2832 3.1699 3.0373 2.8550 3.7908 3.6048 3.3522 4.3553 4.1114 3.7845 4.8684 4.5638 4.1604 5.3349 4.9676 4.4873 5.7590 5.3282 4.7716 10 9.4713 8.9826 8.5302 8.1109 11 10.3676 9.7868 9.2526 8.7605 7.7217 7.3601 8.3064 7.8869 12 11.2551 10.5753 9.9540 9.3851 13 8.8633 8.3838 12.1337 11.3484 10.6350 9.9856 9.3936 8.8527 14 13.0037 12.1062 11.2961 10.5631 9.8986 15 16 17 18 19 20 25 30 35 7.0236 6.7101 6.4177 7.4987 7.1390 6.8052 7.9427 7.5361 7.1607 6.8137 6.1944 5.4206 8.3577 7.9038 7.4869 7.1034 6.4235 5.5831 9.2950 8.2442 7.7862 7.3667 6.6282 5.7245 13.8651 12.8493 11.9379 11.1184 10.3797 9.7122 9.1079 8.5595 8.0607 7.6061 6.8109 5.8474 14.7179 13.5777 12.5611 11.6523 10.8378 10.1059 9.4466 8.8514 8.3126 7.8237 6.9740 5.9542 15.5623 14.2919 13.1661 12.1657 11.2741 10.4773 9.7632 9.1216 8.5436 8.0216 7.1196 6.0472 16.3983 14.9920 13.7535 12.6593 11.6896 10.8276 10.0591 9.3719 8.7556 8.2014 7.2497 6.1280 17.2260 15.6785 14.3238 13.1339 12.0853 11.1581 10.3356 9.6036 8.9501 8.3649 7.3658 6.1982 18.0456 16.3514 14.8775 13.5903 12.4622 11.4699 10.5940 9.8181 9.1285 8.5136 7.4694 6.2593 22.0232 19.5235 17.4131 15.6221 14.0939 12.7834 11.6536 10.6748 9.8226 9.0770 7.8431 6.4641 25.8077 22.3965 19.6004 17.2920 15.3725 13.7648 12.4090 11.2578 10.2737 9.4269 8.0552 6.5660 29.4086 24.9986 21.4872 18.6646 16.3742 14.4982 12.9477 11.6546 10.5668 9.6442 8.1755 6.6166 6.1446 5.6502 5.0188 6.4951 5.9377 5.2337 8.7455 40 32.8347 27.3555 23.1148 19.7928 17.1591 15.0463 13.3317 11.9246 10.7574 9.7791 8.2438 6.6418 Calculations Marketing Inc. issued 11.0% bonds with a par value of $540,000 and a five-year life on January 1, 2020, for $605,699. The bonds pay interest on June 30 and December 31. The market interest rate was 8% on the original issue date. Use TABLE 14A.1 and TABLE 14A.2. (Use appropriate factor(s) from the tables provided.) Required: 1. Calculate the total bond interest expense over the life of the bonds. 2. Prepare an amortization table using the effective interest method. (Do not round intermediate calculations. Round the final answers to the nearest whole dollar.) > Answer is complete but not entirely correct. Period Ending Cash Interest Paid Period Interest Expense Premium Amort. Unamortized premium Carrying Value Jan. 1/20 $ 65,699 605,699 June 29,700 24,228 5,472 60,227 600,227 30/20 Dec. 29,700 24,009 5,691 54,536 594,536 31/20 June 29,700 23,781 5,919 48,617 588,617 30/21 Dec. 29,700 23,545 6,155 42,462 582,462 31/21 June 29,700 23,298 6,402 36,061 576,061 30/22 Dec. 29,700 23,042 6,658 29,403 569,403 31/22 June 29,700 22,776 6,924 22,479 562,479 30/23 Dec. 29,700 22,499 7,201 15,278 555,278 31/23 June 29,700 22,211 7,489 7,790 540,000 30/24 Dec. 29,700 21,910 7,790 0 532,210 31/24 Totals $297,000 $ 231,299 65,701 6 3. Show the journal entries that Calculations Marketing Inc. would make to record the first two interest payments assuming a December 31 year-end. (Do not round intermediate calculations. Round the final answers to the nearest whole dollar.) Answer is complete and correct. No 1 Date June 30, 2020 General Journal Debit Credit Bond interest expense 24,228 Premium on bonds payable 5,472 Cash 29,700 2 December 31, 202 Bond interest expense Premium on bonds payable Cash 24,009 5,691 29,700 4. Use the original market interest rate to calculate the present value of the remaining cash flows for these bonds as of December 31, 2022. Compare your answer with the amount shown on the amortization table as the balance for that date. (Do not round intermediate calculations. Round the final answers to the nearest whole dollar.) Answer is complete but not entirely correct. Present value of the remaining cash $ 5,945 x flows TABLE 14A.1 Present Value of 1 Due in n Periods Rate Periods 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 15% 1 2 3 23 4 567 5 6 0.9901 0.9804 0.9709 0.9615 0.9803 0.9612 0.9426 0.9246 0.9706 0.9423 0.9151 0.8890 0.9610 0.9238 0.8885 0.8548 0.9515 0.9057 0.8626 0.8219 0.9420 0.8880 0.8375 0.7903 0.9327 0.8706 0.8131 0.7599 0.9524 0.9434 8 9 10 11 12 13 14 15 16 17 18 19 20 25 30 35 40 0.9346 0.9259 0.9070 0.8900 0.8734 0.8573 0.8417 0.8264 0.7972 0.7561 0.8638 0.8396 0.8163 0.7938 0.7722 0.7513 0.7118 0.6575 0.8227 0.7921 0.7629 0.7350 0.7084 0.6830 0.6355 0.5718 0.7835 0.7473 0.7130 0.6806 0.6499 0.6209 0.5674 0.4972 0.7462 0.7050 0.6663 0.6302 0.5963 0.5645 0.5066 0.4323 0.7107 0.6651 0.6227 0.5835 0.5470 0.5132 0.4523 0.3759 0.9235 0.8535 0.7894 0.7307 0.6768 0.6274 0.5820 0.5403 0.5019 0.4665 0.4039 0.3269 0.9143 0.8368 0.7664 0.7026 0.6446 0.5919 0.5439 0.5002 0.4604 0.4241 0.3606 0.2843 0.9053 0.8203 0.7441 0.6756 0.6139 0.5584 0.5083 0.4632 0.4224 0.3855 0.3220 0.2472 0.8963 0.8043 0.7224 0.6496 0.5847 0.5268 0.4751 0.4289 0.3875 0.3505 0.2875 0.2149 0.8874 0.7885 0.7014 0.6246 0.5568 0.4970 0.4440 0.3971 0.3555 0.3186 0.2567 0.1869 0.8787 0.7730 0.6810 0.6006 0.5303 0.4688 0.4150 0.3677 0.3262 0.2897 0.2292 0.1625 0.8700 0.7579 0.6611 0.5775 0.5051 0.4423 0.3878 0.3405 0.2992 0.2633 0.2046 0.1413 0.8613 0.7430 0.6419 0.5553 0.4810 0.4173 0.3624 0.3152 0.2745 0.2394 0.1827 0.1229 0.8528 0.7284 0.6232 0.5339 0.4581 0.3936 0.3387 0.2919 0.2519 0.2176 0.1631 0.1069 0.8444 0.7142 0.6050 0.5134 0.4363 0.3714 0.3166 0.2703 0.2311 0.1978 0.1456 0.0929 0.8360 0.7002 0.5874 0.4936 0.4155 0.3503 0.2959 0.2502 0.2120 0.1799 0.1300 0.0808 0.8277 0.6864 0.5703 0.4746 0.3957 0.3305 0.2765 0.2317 0.1945 0.1635 0.1161 0.0703 0.8195 0.6730 0.5537 0.4564 0.3769 0.3118 0.2584 0.2145 0.1784 0.1486 0.1037 0.0611 0.7798 0.6095 0.4776 0.3751 0.2953 0.2330 0.1842 0.1460 0.1160 0.0923 0.0588 0.0304 0.7419 0.5521 0.4120 0.3083 0.2314 0.1741 0.1314 0.0994 0.0754 0.0573 0.0334 0.0151 0.7059 0.5000 0.3554 0.2534 0.1813 0.1301 0.0937 0.0676 0.0490 0.0356 0.0189 0.0075 0.6717 0.9174 0.9091 0.8929 0.8696 0.4529 0.3066 0.2083 0.1420 0.0972 0.0668 0.0460 0.0318 0.0221 0.0107 0.0037 TABLE 14A.2 Present Value of an Annuity of 1 Period Rate Periods 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 15% 1 2 3 4 LO 5 6 8 9 744 0.9901 0.9804 0.9709 0.9615 0.9524 0.9434 0.9346 1.9704 1.9416 1.9135 1.8861 1.8594 1.8334 1.8080 1.7591 2.9410 2.8839 2.8286 2.7751 2.7232 2.6730 2.6243 2.5771 2.5313 3.9020 3.8077 3.7171 3.6299 3.5460 3.4651 3.3872 3.3121 3.2397 4.8534 4.7135 4.5797 4.4518 4.3295 4.2124 4.1002 3.9927 3.8897 5.7955 5.6014 5.4172 5.2421 5.0757 4.9173 4.7665 4.6229 4.4859 6.7282 6.4720 6.2303 6.0021 5.7864 5.5824 5.3893 5.2064 5.0330 7.6517 7.3255 7.0197 6.7327 6.4632 6.2098 5.9713 5.7466 5.5348 8.5660 8.1622 7.7861 7.4353 7.1078 6.8017 6.5152 6.2469 5.9952 0.9259 1.7833 0.9174 0.9091 0.8929 0.8696 1.7355 1.6901 1.6257 2.4869 2.4018 2.2832 3.1699 3.0373 2.8550 3.7908 3.6048 3.3522 4.3553 4.1114 3.7845 4.8684 4.5638 4.1604 5.3349 4.9676 4.4873 5.7590 5.3282 4.7716 10 9.4713 8.9826 8.5302 8.1109 11 10.3676 9.7868 9.2526 8.7605 7.7217 7.3601 8.3064 7.8869 12 11.2551 10.5753 9.9540 9.3851 13 8.8633 8.3838 12.1337 11.3484 10.6350 9.9856 9.3936 8.8527 14 13.0037 12.1062 11.2961 10.5631 9.8986 15 16 17 18 19 20 25 30 35 7.0236 6.7101 6.4177 7.4987 7.1390 6.8052 7.9427 7.5361 7.1607 6.8137 6.1944 5.4206 8.3577 7.9038 7.4869 7.1034 6.4235 5.5831 9.2950 8.2442 7.7862 7.3667 6.6282 5.7245 13.8651 12.8493 11.9379 11.1184 10.3797 9.7122 9.1079 8.5595 8.0607 7.6061 6.8109 5.8474 14.7179 13.5777 12.5611 11.6523 10.8378 10.1059 9.4466 8.8514 8.3126 7.8237 6.9740 5.9542 15.5623 14.2919 13.1661 12.1657 11.2741 10.4773 9.7632 9.1216 8.5436 8.0216 7.1196 6.0472 16.3983 14.9920 13.7535 12.6593 11.6896 10.8276 10.0591 9.3719 8.7556 8.2014 7.2497 6.1280 17.2260 15.6785 14.3238 13.1339 12.0853 11.1581 10.3356 9.6036 8.9501 8.3649 7.3658 6.1982 18.0456 16.3514 14.8775 13.5903 12.4622 11.4699 10.5940 9.8181 9.1285 8.5136 7.4694 6.2593 22.0232 19.5235 17.4131 15.6221 14.0939 12.7834 11.6536 10.6748 9.8226 9.0770 7.8431 6.4641 25.8077 22.3965 19.6004 17.2920 15.3725 13.7648 12.4090 11.2578 10.2737 9.4269 8.0552 6.5660 29.4086 24.9986 21.4872 18.6646 16.3742 14.4982 12.9477 11.6546 10.5668 9.6442 8.1755 6.6166 6.1446 5.6502 5.0188 6.4951 5.9377 5.2337 8.7455 40 32.8347 27.3555 23.1148 19.7928 17.1591 15.0463 13.3317 11.9246 10.7574 9.7791 8.2438 6.6418
Expert Answer:
Related Book For
Fundamental Accounting Principles Volume 2
ISBN: 9781260881332
17th Canadian Edition
Authors: Kermit D. Larson, Heidi Dieckmann, John Harris
Posted Date:
Students also viewed these accounting questions
-
On January 1, a company issued and sold a $398,000, 6%, 10-year bond payable, and received proceeds of $393,000. Interest is payable each June 30 and December 31. The company uses the straight-line...
-
1) A company's board of directors votes to declare a cash dividend of 75 per share. The company has 15,000 authorized shares, 10,000 issued and 9,500 outstanding shares. What is the total amount of...
-
We are examining a new project. We expect to sell 9,000 units per year at $35 net cash flow apiece for the next 10 years. In other words, the annual operating cash flow is projected to be $35 X 9,000...
-
On January 1, 2018, White Water issues $600,000 of 7% bonds, due in 10 years, with interest payable annually on December 31 each year. Required: Assuming the market interest rate on the issue date is...
-
Kramer Corporation is a diversified manufacturer of consumer goods. The company's based costing system has the following seven activity cost pools: Required 1. Compute the activity rate for each...
-
The following sale related transactions for PDR, Inc., occurred during the month of June. Requirement 1. Journalize the transactions for PDR, Inc. Omit explanations. Jun 3 Sold $3,200 (cost $2,100)...
-
a. Use the CAPM to compute the required rate of return on equity capital for Starbucks. b. Compute the weighted-average cost of capital for Starbucks as of the start of Year 1. At the start of Year...
-
Unit 2 Homework 2.2 Question 10 of 15 (1 point) | Question Attempt: 1 of Unlimited Interval notation is given for a set of real numbers. Graph the set and write the corresponding set-builder...
-
Decide which of the following statements are true and which are false. Prove the true statements and give a counterexample to the false statements. (a) For any z E C, sin? z + cos? z = 1. (b) If f(2)...
-
If investors attempt to buy a stock with a positive alpha, what is likely to happen to its price and expected return? How will this affect its alpha?
-
If interest rates rise, what happens to the value today of a promise of money in one year?
-
What is the incremental IRR and what are its shortcomings as a decision rule?
-
In order to compare the costs and benefits of a decision, what must we determine?
-
Explain why the risk of a security should not be evaluated in isolation.
-
Enter your answer in the provided box. Calculate the AG for the following reaction at 25C. You will have to look up the thermodynamic information. 2 Mg(s) + O2(g) 2 MgO(s) kJ
-
Velshi Printers has contracts to complete weekly supplements required by fortysix customers. For the year 2018, manufacturing overhead cost estimates total $600,000 for an annual production capacity...
-
During 2023, Global Designs Inc. had the following transactions. Aug. 31 Traded in furniture with a cost of $42,000 and accumulated depreciation of $25,800 recorded in the accounting records on this...
-
Pacific Fishing Inc.s actively traded non-strategic investments as of December 31, 2023, are as follows: Pacific Fishing Inc. had no investments prior to 2023. Required 1. Prepare the fair value...
-
On November 10, 2023, Singh Electronics began to buy and resell scanners for $55 each. Singh uses the perpetual system to account for inventories. The scanners are covered under a warranty that...
-
Prove that the dimensions of the boundary layer x-momentum equation are consistent. Among them, u and v are the velocity components of the fluid particle move-ment, f x is the mass force per unit...
-
How to describe the fluid state from a microscopic view? How to describe the fluid state from a macroscopic view?
-
What is the fluid continuum hypothesis?
Study smarter with the SolutionInn App