Homework - Ch 14

# Homework - Ch 14 - Exercise 14-11 1 Price of the bonds at...

This preview shows pages 1–3. Sign up to view the full content.

Exercise 14-11 1. Price of the bonds at January 1, 2006 Interest \$22,500 ¥ x 6.46321 * = \$145,422 Principal \$500,000 x 0.67684 ** = 338,420 Present value (price) of the bonds \$483,842 ¥ 4.5% x \$500,000 * present value of an ordinary annuity of \$1: n=8, i=5% ** present value of \$1: n=8, i=5% 2. January 1, 2006 Cash (price determined above) . .......................... 483,842 Discount on bonds (difference) . ...................... 16,158 Bonds payable (face amount). ...................... 500,000 3. Amortization schedule Cash Effective Increase in Outstanding Interest Interest Balance Balance 4.5% x Face Amount 5% x Outstanding Balance Discount Reduction 483,842 1 22,500 .05 (483,842) = 24,192 1,692 485,534 2 22,500 .05 (485,534) = 24,277 1,777 487,311 3 22,500 .05 (487,311) = 24,366 1,866 489,177 4 22,500 .05 (489,177) = 24,459 1,959 491,136 5 22,500 .05 (491,136) = 24,557 2,057 493,193 6 22,500 .05 (493,193) = 24,660 2,160 495,353 7 22,500 .05 (495,353) = 24,768 2,268 497,621 8 22,500 .05 (497,621) = 24,879* 2,379 500,000 180,000 196,158 16,158 * rounded.

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
4. June 30, 2006 Interest expense (5% x \$483,842) . ...................... 24,192 Discount on bonds payable (difference) . ..... 1,692 Cash (4.5% x \$500,000) . ............................... 22,500 5. December 31, 2009 Interest expense (5% x \$497,621) . ...................... 24,879* Discount on bonds payable (difference) . ..... 2,379 Cash (4.5% x \$500,000) . ............................... 22,500 Bonds payable ..................................................... 500,000 Cash . ......................................................... 500,000 * rounded value from table
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

### Page1 / 7

Homework - Ch 14 - Exercise 14-11 1 Price of the bonds at...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online