Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

You can use the below to build an amortization table and journal entries for a note issued at a premium. Try it. Build your own

You can use the below to build an amortization table and journal entries for a note issued at a premium.  Try it.  Build your own assumptions.
Face value Pick an amount in hundreds of thousands between $100,000 and $1,200,000 (such as $300,000 or $700,000). 
Stated rate Pick at a rate (whole number) between 3% and 8% (such as 4% or 7%). 
Market rate Pick at a rate (whole number) between 3% and 8% (such as 4% or 7%).
Premium Calculate this amount.
Periods Pick a whole year between 5 and 10 years.
Follow the example on the handout.  You'll have to look up the factors yourself.  Show your work.
Show your calculation of the present value of the note.
Record the journal entry to issue the note.  
Show your amortization table (follow my example).  
Show your journal entries (follow my example).
interest-bearing notes - note issued at a discount










Face value   400,000.00














Stated rate5.00%














Market rate12.00%














Discount   127,785.00

















































Amortization Table











PeriodBeginningCash rec'dInt incomeEnding











                  1   272,215.00    20,000.00     32,665.80  284,880.80











                  2   284,880.80    20,000.00     34,185.70  299,066.50











                  3   299,066.50    20,000.00     35,887.98  314,954.48











                  4   314,954.48    20,000.00     37,794.54  332,749.01











                  5   332,749.01    20,000.00     39,929.88  352,678.89











                  6   352,678.89    20,000.00     42,321.47  375,000.36











                  7   375,000.36    20,000.00     45,000.04  400,000.40Rounding of $0.40.









Total
  140,000.00   267,785.40














































Journal entries:Year 1Year 2Year 3Year 4Year 5Year 6Year 7


DRCRDRCRDRCRDRCRDRCRDRCRDRCRTotal
Cash
    20,000.00
    20,000.00
   20,000.00
   20,000.00
   20,000.00
    20,000.00
   20,000.00
  140,000.00
Discount amortization    12,665.80
    14,185.70
   15,887.98
   17,794.54
   19,929.88
    22,321.47
   25,000.04
  127,785.40
     Interest revenue
     32,665.80
   34,185.70
   35,887.98
   37,794.54
   39,929.88
   42,321.47
   45,000.04  267,785.40

Step by Step Solution

3.47 Rating (150 Votes )

There are 3 Steps involved in it

Step: 1

Face value Stated rate 500000 7 5 64632 Market rate Premium Periods 8 Table values are based on n8 i ... blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

College Accounting

Authors: Heintz and Parry

20th Edition

1285892070, 538489669, 9781111790301, 978-1285892078, 9780538489669, 1111790302, 978-0538745192

More Books

Students also viewed these Accounting questions

Question

4.1 Describe listening problems and their possible solutions

Answered: 1 week ago