The straightline method does not result in this

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: face value ($1,000 .75132) ($1,000 .82645) PV of interest payment ($60 2.48685) ($60 1.73554) Total present value present value 12/31/13 Present value (i = 10%, n = 1) PV of face value ($1,000 .90909) PV of interest payment ($60 .90909) Total present value $ $ 826.45 12/31/12 Present value (i = 10%, n = 2) PV of face value 751.32 PV of interest payment 149.21 104.13 $ $ 930.58 900.53 $ 909.09 $ Total 54.55 963.64 b. D a te Interest Expense Payment Amount Disc./Prem. Amortization Face Value Disc./Prem. Balance Book Value Note A 1/1/12 12/31/12 12/31/13 12/31/14 $66.42 64.40 62.26 $100.00 100.00 100.00 $33.58 35.60 37.74 $1,000.00 1,000.00 1,000.00 1,000.00 $106.90 73.32 37.71 ($0.00) $1,106.90 1,073.32 1,037.73 1,000.00 Note B 1/1/12 12/31/12 12/31/13 12/31/14 $100.00 100.00 100.00 $100.00 100.00 100.00 $0.00 0.00 0.00 $1,000.00 1,000.00 1,000.00 1,000.00 $0.00 0.00 0.00 0.00 $1,000.00 1,000.00 1,000.00 1,000.00 Note C 1/1/12 12/31/12 12/31/13 12/31/14 $90.05 93.06 96.36 $60.00 60.00 60.00 $30.05 33.06 36.37 $1,000.00 1,000.00 1,000.00 1,000.00 $99.48 69.43 36.37 ($0.00) $900.52 930.57 963.63 1,000.00 P11–9 Concluded c. Interest Expense D a te Payment Amount Disc./Prem. Amortizatio n Face Value Disc./Prem. Balance Book Value Note A 1/1/12 12/31/12 12/31/13 12/31/14 $100.00 100.00 100.00 $35.63 35.63 35.63 $1,000.00 1,000.00 1,000.00 1,000.00 $106.90 71.27 35.63 0.00 $1,106.90 1,071.27 1,035.63 1,000.00 Note B 1/1/12 12/31/12 12/31/13 12/31/14 $100.00 100.00 100.00 $100.00 100.00 100.00 $0.00 0.00 0.00 $1,000.00 1,000.00 1,000.00 1,000.00 $0.00 0.00 0.00 0.00 $1,000.00 1,000.00 1,000.00 1,000.00 Note C 1/1/12 12/31/12 12/31/13 12/31/14 d. $64.37 64.37 64.37 $26.84 26.84 26.84 $60.00 60.00 60.00 $33.16 33.16 33.16 $1,000.00 1,000.00 1,000.00 1,000.00 $99.48 66.32 33.16 ($0.00) $900.52 933.68 966.84 1,000.00 Compare parts (b) and (c) to part (a). The effective interest method maintains the net book value of the liability equal to the present value of the future cash flows of the liability throughou...
View Full Document

This homework help was uploaded on 03/03/2014 for the course ACCT 5053 taught by Professor Staff during the Fall '08 term at Oklahoma State.

Ask a homework question - tutors are online