Given the following data, prepare an amortization table (use the effective metho
ID: 2481028 • Letter: G
Question
Given the following data, prepare an amortization table (use the effective method).
1/1/10 - issue $800,000, 9%, 3 year bonds, interest paid annually on 12/31, to yield 8%
Round answers to the nearest dollar. Enter all amounts as positive numbers.
Amortization Table
The Effective Method
Date
Cash Paid
Interest Expense
Amortization
Bond Carry Value
1/1/10
820,615
12/31/10
12/31/11
12/31/12
800,000 (rounded)
HideRound answers to the nearest dollar. Enter all amounts as positive numbers.
Amortization Table
The Effective Method
Date
Cash Paid
Interest Expense
Amortization
Bond Carry Value
1/1/10
820,615
12/31/10
12/31/11
12/31/12
800,000 (rounded)
Explanation / Answer
Amortization Table:
A B C D E F G Date Interest Payment Interest expense 8% x Previous BV in G Amortization of bond premium C - B Credit Balance in Bond Premium Account Credit Balance in Bonds Payable Account Book Value of the Bonds F + E 1/1/10 20615 800000 820615 12/31/10 72000 65649 (6351) 14264 800000 814264 12/31/11 72000 65141 (6859) 7405 800000 807405 12/31/12 72000 64595 (7405) 0 800000 800000Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.