E10-15 Preparing a Debt Payment Schedule with the Effective-Interest Method of Amortization, and Determining Reported Amounts LO10-3

Please answer all the questions in the pictures :)

E10-15 Preparing a Debt Payment Schedule with the Effective-Interest Method of Amortization, and Determining Reported Amounts LO10-3 Shuttle Company issued $1.050,000, three-year, 5 percent bonds on January 1, year 1. The bond interest is paid each December 31, the end of the company's fiscal year. The bond was sold to yield 4 percent. Use Table 9C.1. Table 9C 2 (Round time value factor to 4 decimal places.) Required: 1. Complete a bond payment schedule. Use the effective interest amortization method. (Make sure that the unamortized discount/premium equals to 'O' and the Net Liability equals to face value of the bond in the last period. Interest expense in the last period should be calculated as Cash Interest (+) discount/(-) premium amortized. Round Intermediate and final answers to the nearest whole dollar) Bond Payment Schedule Interest Amortization Cash Payment Expense of Premium Date Carrying Amount 5 1,079.138 1,069 804 $ 43,166 $ 9 334 1/1/year 1 12/31 year 1 12/31/year 2 12/31/year 3 52.500 $ 52.500 52 500 2. What amounts will be reported on se financial statements (statement of financial position, statement of earnings, and statement of cash flows) for year 1, year 2, and year 3? (Round intermediate and final answers to the nearest whole dollar.) Year 2 Year 3 Year 1 43,166 $ Interest expense Bonds payable Interest payment Issuance of bonds Payment of bonds 52 500 52.500 52 500 1,079,128 1,050,000