E10-15 Preparing a Debt Payment Schedule with the Effective-Interest Method of Amortization, and Determining Reported Amounts LO10-3 Shuttle Company issued $1,350,000, three-year, 8 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 7 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 1/1/year 1 12/31/year 1 12/31/year 2 12/31/year 3 108,000 108,000 108,000 96,980 96,209 95,382 11,020 11,791 12,618 Carrying Amount $ 1,385,429 1,374,409 1,362,618 1,350,000 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 $ $ $ Interest expense Bonds payable Interest payment 96,209 1,362,618 96,980 1,374,409 108,000 1,385,429 95,382 1,350,000 108,000 108,000 Issuance of bonds Payment of bonds 1,350,000