11. In cell E9, input a formula that adds 365 days to cell E7. This gives...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
11. In cell E9, input a formula that adds 365 days to cell E7. This gives the date of the next interest payment. 12. Copy the formula in cell E9 down through cell E26. You want to see the dates for June 30 and December 31 through the years. However, there is a problem in the leap years (2028 and 2032). Look down the numbers in column E to find the first incident that reads 6/29/2028. Change that formula to add 366 days instead of 365. Do the same thing for the next cell down the column to change the 12/30/2028 to 12/31/2028. Also correct the dates in the year 2032. 13. Input a formula or cell reference in cell F7 to show the interest payment amount. Make sure the formula can be copied down the column through cell F26. Remember that the amount of the interest payment stays the same each time a payment is made. 14. Input a formula in cell G7 to calculate the interest expense to be recognized. Make sure the formula can be copied down the column through cell G26. When the formula is first copied, it will show O's down the column. This will be corrected when you complete the formulas in columns H and I. 15. Input a formula in cell H7 to determine the amount of the discount or premium amortized. It will make the next formula easier if the amount of discount amortized is a positive number and the amount of premium amortized is a negative number. Copy the formula down through cell H26. 16. Input a formula in cell 17 to compute the new carrying value of the bonds and copy it down through cell 126. The amount in cell 126 should be equal to the face value of the bonds if your formulas are correct. A B 1 ACC 2102 Intermediate Accounting II 2 Ch 14 Excel Problem 3 4 Face value of bonds 5 Stated interest rate 6 Market interest rate 7 Term in years 8 Issue date 9 First interest payment date 10 Second interest payment date 11 12 Semi-annual Interest Payment 13 14 PV of the bond principal 15 PV of interest payments 16 Cash Proceeds from Bond issuance 17 18 Did bonds sell at a discount or premium? 19 20 21 22 23 24 25 26 $ 8,000,000.00 5% 8% 10 1/1/2024 6/30/2024 12/31/2024 $ 200,000.00 $3,651,095.57 $2,718,065.27 $6,369,160.84 Discount D E Payment Date 06/30/2024 1 12/31/2024 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 F Interest Payment 0 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 G Interest Expense 0 H I Discount Carrying Amortized Amount 0 $6,369,160.84 11. In cell E9, input a formula that adds 365 days to cell E7. This gives the date of the next interest payment. 12. Copy the formula in cell E9 down through cell E26. You want to see the dates for June 30 and December 31 through the years. However, there is a problem in the leap years (2028 and 2032). Look down the numbers in column E to find the first incident that reads 6/29/2028. Change that formula to add 366 days instead of 365. Do the same thing for the next cell down the column to change the 12/30/2028 to 12/31/2028. Also correct the dates in the year 2032. 13. Input a formula or cell reference in cell F7 to show the interest payment amount. Make sure the formula can be copied down the column through cell F26. Remember that the amount of the interest payment stays the same each time a payment is made. 14. Input a formula in cell G7 to calculate the interest expense to be recognized. Make sure the formula can be copied down the column through cell G26. When the formula is first copied, it will show O's down the column. This will be corrected when you complete the formulas in columns H and I. 15. Input a formula in cell H7 to determine the amount of the discount or premium amortized. It will make the next formula easier if the amount of discount amortized is a positive number and the amount of premium amortized is a negative number. Copy the formula down through cell H26. 16. Input a formula in cell 17 to compute the new carrying value of the bonds and copy it down through cell 126. The amount in cell 126 should be equal to the face value of the bonds if your formulas are correct. A B 1 ACC 2102 Intermediate Accounting II 2 Ch 14 Excel Problem 3 4 Face value of bonds 5 Stated interest rate 6 Market interest rate 7 Term in years 8 Issue date 9 First interest payment date 10 Second interest payment date 11 12 Semi-annual Interest Payment 13 14 PV of the bond principal 15 PV of interest payments 16 Cash Proceeds from Bond issuance 17 18 Did bonds sell at a discount or premium? 19 20 21 22 23 24 25 26 $ 8,000,000.00 5% 8% 10 1/1/2024 6/30/2024 12/31/2024 $ 200,000.00 $3,651,095.57 $2,718,065.27 $6,369,160.84 Discount D E Payment Date 06/30/2024 1 12/31/2024 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 F Interest Payment 0 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 200,000.00 G Interest Expense 0 H I Discount Carrying Amortized Amount 0 $6,369,160.84
Expert Answer:
Answer rating: 100% (QA)
It appears you are describing a series of steps to set up a financial spreadsheet presumably in a pr... View the full answer
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these programming questions
-
1.You are analyzing two bonds. Both have semiannual 6 percent coupons, $1,000 face values, and yields to maturity of 8.1 percent. Bond A matures in 5 years and Bond B matures in 10 years. What's the...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
On the income statement for the year ending December 31, Y1, the accountant for ABC calculated operating income before taxes of $300,000. This $300,000 did not include the effect of any of the...
-
Locate the centroid of the shaded area. Given: a = 8 m b = 4 m y=(1-la) y%3= a.
-
In Problem refer to the Venn diagram below and find the indicated number of elements. n(B) U A B 21 42 18 19
-
Let the continuous random variable \(X\) denote the current measured in a thin copper wire in milliamperes. Assume that the range of \(X\) is \([4.9,5.1] \mathrm{mA}\), and assume that the...
-
Imprudential, Inc., has an unfunded pension liability of $ 630 million that must be paid in 20 years. To assess the value of the firms stock, financial analysts want to discount this liability back...
-
4. COVID-19 affects different people in different ways. Most infected people will develop mild to moderate illness and recover without hospitalization. There are some common symptoms. Based on these...
-
Bright Sparks Electrical - Bank Register Report: Now that you have completed the journals for the month, you need to prepare the Bank Register Report in the template below. Not all general journals...
-
Jack is an employee of ABC, a Canadian-controlled private corporation (CCPC). The following was provided to you by Jack regarding all his financial and non-financial transaction during 2020. He...
-
Interview three marketing managers who are responsible for sponsorship decisions in their organization. Determine how each evaluates the effectiveness of their sponsorship.
-
Presented below is selected account information related to Matt Perry Inc. as of December 21, 2015. All these accounts have debit balances. Cable television franchises Film contract rights Music...
-
Go to http://www.federalreserve.gov/releases/h6/Current/.. a. What have been the growth rates of M1 and M2 over the past 12 months? b. From what you know about the state of the economy, do these...
-
Should courts allow an escapee from prison to assert as a defense the prisons failure to provide essential medical treatement to the prisoner? If this is to be recognized as a basis for a defense of...
-
James Madison, the fourth President of the United States, was 163 cm tall. His height converts to the z score of -2.28 when included among the heights of all presidents. Is his height above or below...
-
What is the correct molecular geometry forICl 4 - ? octahedral, square planar tetrahedral trigonal pyramidal linear trigonal planar
-
Cassandra Casey operates the Futuristic Antique Store. She maintains subsidiary ledgers for accounts payable and accounts receivable. She presents you with the following information for October 2019:...
-
Steve Drake sells a rental house on January 1, 2012, and receives $130,000 cash and a note for $55,000 at 10 percent interest. The purchaser also assumes the mortgage on the property of $45,000....
-
Teresa is a civil engineer who uses her automobile for business. Teresa drove her automobile a total of 21,732 miles during 2012, of which 95 percent was business mileage. The actual cost of...
-
Bev and Ken Hair have been married for 3 years. They live at 3567 River Street, Springfield, MO 63126. Ken is a full-time student at Southwest Missouri State University (SMSU) and Bev works as an...
-
Calculate: (a) \(f=a /(b c)\), where \(a=2.34\mathrm{~mm}^{2}, b=54.26\mathrm{~m}\), and \(c=0.14\mu \mathrm{m}\); (b) \(g=k t^{3}\), where \(k=1.208\times 10^{-2}\mathrm{~s}^{-3}\) and...
-
Which of these is a hierarchical approach of subordination of individuals that work together and contribute to serve a common goal? Formal organization Informal structures Functional structure ...
-
A sound organization Prevents corruption Enhances creativity None of the above All of the above
Study smarter with the SolutionInn App