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. Total interest expense $ 231,301 2. Prepare an amortization table using the effective interest method. (Do not round intermediate calculations. Round the final answers to the nearest whole dollar.) Period Ending Jan. 1/20 Cash Interest Paid Period Interest Expense Premium Amort. Unamortized premium Carrying Value $ 65,699 $ 605,699 June 30/20 29,700 24,228 5,472 60,227 600,227 Dec. 31/20 29,700 24,009 5,691 54,536 594,536 June 30/21 29,700 23,781 5,919 48,617 588,617 Dec. 31/21 29,700 23,545 6,155 42,462 582,462 Answer is complete and correct. No Date General Journal 1 June 30, 2020 Bond interest expense Premium on bonds payable Cash 2 December 31, 202 Bond interest expense Premium on bonds payable Cash Debit Credit 24,228 5,472 29,700 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 flows $ 5,945 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 0.9901 0.9804 0.9709 0.9615 1.9704 1.9416 1.9135 3 2.9410 2.8839 2.8286 4 3.9020 3.5460 5 4.8534 4.7135 4.5797 4.4518 6 5.7955 5.6014 5.4172 5.2421 7 6.7282 6.4720 6.2303 8 7.6517 9 10 11 12 9.4713 8.9826 8.5302 8.1109 10.3676 9.7868 9.2526 8.7605 11.2551 10.5753 9.9540 9.3851 7.7217 7.3601 8.3064 7.8869 8.8633 8.3838 13 12.1337 11.3484 10.6350 9.9856 14 15 16 17 18 19 20 25 35 40 0.9524 0.9434 0.9346 0.9259 0.9174 0.9091 0.8929 0.8696 1.8861 1.8594 1.8334 1.8080 1.7833 1.7591 1.7355 1.6901 1.6257 2.7751 2.7232 2.6730 2.6243 2.5771 2.5313 2.4869 2.4018 2.2832 3.8077 3.7171 3.6299 3.4651 3.3872 3.3121 3.2397 3.1699 3.0373 2.8550 4.3295 4.2124 4.1002 3.9927 3.8897 3.7908 3.6048 3.3522 5.0757 4.9173 4.7665 4.6229 4.4859 4.3553 4.1114 3.7845 6.0021 5.7864 5.5824 5.3893 5.2064 5.0330 4.8684 4.5638 4.1604 7.3255 7.0197 6.7327 6.4632 6.2098 5.9713 5.7466 5.5348 5.3349 4.9676 4.4873 8.5660 8.1622 7.7861 7.4353 7.1078 6.8017 6.5152 6.2469 5.9952 5.7590 5.3282 4.7716 7.0236 6.7101 6.4177 6.1446 5.6502 5.0188 7.4987 7.1390 6.8052 6.4951 5.9377 5.2337 7.9427 7.5361 7.1607 6.8137 6.1944 5.4206 9.3936 8.8527 8.3577 7.9038 7.4869 7.1034 6.4235 5.5831 13.0037 12.1062 11.2961 10.5631 9.8986 9.2950 8.7455 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 30 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 32.8347 27.3555 23.1148 19.7928 17.1591 15.0463 13.3317 11.9246 10.7574 9.7791 8.2438 6.6418 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 0.9901 0.9804 0.9709 0.9615 2 0.9803 0.9612 0.9426 0.9246 3 0.9706 0.9423 0.9151 0.8890 4 0.9610 0.9238 5 6 7 68 10 11 12 13 14 15 16 17 18 19 20 25 30 35 40 0.9524 0.9434 0.9346 0.9259 0.9174 0.9091 0.8929 0.8696 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 0.8885 0.8548 0.8227 0.7921 0.7629 0.7350 0.7084 0.6830 0.6355 0.5718 0.9515 0.9057 0.8626 0.8219 0.7835 0.7473 0.7130 0.6806 0.6499 0.6209 0.5674 0.4972 0.9420 0.8880 0.8375 0.7903 0.7462 0.7050 0.6663 0.6302 0.5963 0.5645 0.5066 0.4323 0.9327 0.8706 0.8131 0.7599 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 0.8963 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 0.6717 0.3855 0.3220 0.2472 0.1813 0.1301 0.0937 0.0676 0.0490 0.0356 0.0189 0.0075 0.4529 0.3066 0.2083 0.1420 0.0972 0.0668 0.0460 0.0318 0.0221 0.0107 0.0037 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. Total interest expense $ 231,301 2. Prepare an amortization table using the effective interest method. (Do not round intermediate calculations. Round the final answers to the nearest whole dollar.) Period Ending Jan. 1/20 Cash Interest Paid Period Interest Expense Premium Amort. Unamortized premium Carrying Value $ 65,699 $ 605,699 June 30/20 29,700 24,228 5,472 60,227 600,227 Dec. 31/20 29,700 24,009 5,691 54,536 594,536 June 30/21 29,700 23,781 5,919 48,617 588,617 Dec. 31/21 29,700 23,545 6,155 42,462 582,462 Answer is complete and correct. No Date General Journal 1 June 30, 2020 Bond interest expense Premium on bonds payable Cash 2 December 31, 202 Bond interest expense Premium on bonds payable Cash Debit Credit 24,228 5,472 29,700 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 flows $ 5,945 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 0.9901 0.9804 0.9709 0.9615 1.9704 1.9416 1.9135 3 2.9410 2.8839 2.8286 4 3.9020 3.5460 5 4.8534 4.7135 4.5797 4.4518 6 5.7955 5.6014 5.4172 5.2421 7 6.7282 6.4720 6.2303 8 7.6517 9 10 11 12 9.4713 8.9826 8.5302 8.1109 10.3676 9.7868 9.2526 8.7605 11.2551 10.5753 9.9540 9.3851 7.7217 7.3601 8.3064 7.8869 8.8633 8.3838 13 12.1337 11.3484 10.6350 9.9856 14 15 16 17 18 19 20 25 35 40 0.9524 0.9434 0.9346 0.9259 0.9174 0.9091 0.8929 0.8696 1.8861 1.8594 1.8334 1.8080 1.7833 1.7591 1.7355 1.6901 1.6257 2.7751 2.7232 2.6730 2.6243 2.5771 2.5313 2.4869 2.4018 2.2832 3.8077 3.7171 3.6299 3.4651 3.3872 3.3121 3.2397 3.1699 3.0373 2.8550 4.3295 4.2124 4.1002 3.9927 3.8897 3.7908 3.6048 3.3522 5.0757 4.9173 4.7665 4.6229 4.4859 4.3553 4.1114 3.7845 6.0021 5.7864 5.5824 5.3893 5.2064 5.0330 4.8684 4.5638 4.1604 7.3255 7.0197 6.7327 6.4632 6.2098 5.9713 5.7466 5.5348 5.3349 4.9676 4.4873 8.5660 8.1622 7.7861 7.4353 7.1078 6.8017 6.5152 6.2469 5.9952 5.7590 5.3282 4.7716 7.0236 6.7101 6.4177 6.1446 5.6502 5.0188 7.4987 7.1390 6.8052 6.4951 5.9377 5.2337 7.9427 7.5361 7.1607 6.8137 6.1944 5.4206 9.3936 8.8527 8.3577 7.9038 7.4869 7.1034 6.4235 5.5831 13.0037 12.1062 11.2961 10.5631 9.8986 9.2950 8.7455 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 30 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 32.8347 27.3555 23.1148 19.7928 17.1591 15.0463 13.3317 11.9246 10.7574 9.7791 8.2438 6.6418 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 0.9901 0.9804 0.9709 0.9615 2 0.9803 0.9612 0.9426 0.9246 3 0.9706 0.9423 0.9151 0.8890 4 0.9610 0.9238 5 6 7 68 10 11 12 13 14 15 16 17 18 19 20 25 30 35 40 0.9524 0.9434 0.9346 0.9259 0.9174 0.9091 0.8929 0.8696 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 0.8885 0.8548 0.8227 0.7921 0.7629 0.7350 0.7084 0.6830 0.6355 0.5718 0.9515 0.9057 0.8626 0.8219 0.7835 0.7473 0.7130 0.6806 0.6499 0.6209 0.5674 0.4972 0.9420 0.8880 0.8375 0.7903 0.7462 0.7050 0.6663 0.6302 0.5963 0.5645 0.5066 0.4323 0.9327 0.8706 0.8131 0.7599 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 0.8963 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 0.6717 0.3855 0.3220 0.2472 0.1813 0.1301 0.0937 0.0676 0.0490 0.0356 0.0189 0.0075 0.4529 0.3066 0.2083 0.1420 0.0972 0.0668 0.0460 0.0318 0.0221 0.0107 0.0037
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...
-
8 How do you know that yeasts are eukaryotic, and not prokaryotic! Cell wall is present. The cells can be seen with a light microscope. Fermentation can occur in the cells. Nucleus and organelles are...
-
Consider a set of documents. Assume that all documents have been normalized to have unit length of 1. What is the "shape" of a cluster that consists of all documents whose cosine similarity to a...
-
Study Figure and describe the orientation of the groups that contribute to the dipole moment of the α helix and the overall direction of this dipole moment. @id
-
Describe increasing annuities. Specify i, n, R, and F. 1. If, at the end of each month, $100 is deposited into a savings account paying 2.1% interest compounded monthly, the balance after 10 years...
-
Gamma rays are photons with very high energy. a. What is the wavelength of a gamma-ray photon with energy \(625 \mathrm{keV}\) ? b. How many visible-light photons with a wavelength of \(500...
-
Rogers, North, & Housour, LLC is a large, regional CPA firm. There are 74 employees at their Glen Allen, SC office. The administrative assistant at this office approached Mr. Rogers, one of the...
-
Your boss e-mails you as follows: I keep on hearing about employee engagement but what does it really mean? Is it just another piece of HR jargon as an alternative to motivation? Is there anything we...
-
The yield to maturity for 15-year bonds is as follows for four different bond rating categories. AAA AA 10.40% 10.60 A BBB 11.00% 12.00 The bonds of Falter Corporation were rated as AA and issued at...
-
Trinity Inc. owns 100 percent of Lindell Company's 30,000 voting shares. Trinity sells 12,000 of its Lindell shares on the open market for $60,000 on September 1. On September 1, Trinity's internal...
-
Bobby Dean purchased a 5-year, 6.1% coupon bond for 969. Interest is paid annually. One year later, he sells the bond for $1063. What is his capital gains yield on this bond?
-
Show how successfully its business performed during a period of time home depot reports its revenues and expenses?
-
Murthy wondered whether some biases had unconsciously crept into the decision of Teladoc's management to write down $6.6 billion of goodwill. Appendix 1 of the case lists common managerial biases....
-
How to journal company recieved and paid septembers power bill?
-
Read the article Chipotle Mexican Grill inc. strategy with the higher mission of formed dangerous and write: 1- The factor of the business environments 2- Responses 3- Supports 4- Then analysis the...
-
(a) What is the focal length of a magnifying glass that gives an angular magnification of 8.0 when the image is at infinity? (b) How far must the object be from the lens?
-
What are the functions of regulatory bodies in safety assessment of nuclear reactors?
-
Explain the difference between DEC-A and DEC-B?
-
Explain the deterministic safety assessment (DSA) of nuclear reactors and development growth of this methodology over the years.
Study smarter with the SolutionInn App