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.) Answer is complete and correct. Bond Payment Schedule Cash Interest Amortization Payment Expense of Premium Date $ 52,500 $ $ 9,334 1/1/year 1 12/31/year 1 12/31/year 2 12/31/year 3 Carrying Amount $ 1,079,138 1,069,804 1,060,096 1,050,000 43,166 42,792 42,404 52,500 52,500 9,708 10,096 2. What amounts will be reported on the 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.) X Answer is complete but not entirely correct. Year 1 Year 2 Year 3 $ 42,792 $ 1,060,096 Interest expense Bonds payable Interest payment Issuance of bonds Payment of bonds 43,166 $ 1,069,804 52,500 1,079,138 42,404 1,050,000 X 52,500 52,500 0 0 0 0 1,050,000 I would just like to know why the one cell in Question 2 is wrong and what the correct answer is. Thanks