please help ASAP
2. Prepare an amortization table using the effective interest method of amortization Complete the first four payments only (Round time value factor to 5 decimal places. Do not round intermediate calculations. Round your final answers to the nearest whole dollar amount.) Poriad Cash Interest Cloning Mer Fond Expense Amortization Op balance IT Doil Pald 1 2 3 4 3. Prepare journal entries for 20x4 and 20x5, using the effective interest method ABC has a 31 December fiscal year-end (Round time value factor to 5 decimal places. Do not round Intermediate calculations. Round your final onswers to the nearest whole dollar amount.) View transaction list Journal entry worksheet Journal entry worksheet 3 4 5 12 Record the issuance of bonds. Note: Enter debits before credits General Journal Debit Credit Date 1 October 20X4 Record enty Clear entry View general journal Journal entry worksheet 1 3 4 5 > Record the accrual of interest expense. Note: Enter debits before credits General Journal Date 31 December 20X4 Debit Credit Record entry Clear entry View general journal Journal entry worksheet 1 2 4 5 5505 Record the payment of interest on bonds. + Note: Enter debits before credits General Journal Debit Credit Date 31 March 20X5 Record entry Clear entry View general journal Journal entry worksheet 1 2 3 5 02-54 55 Record the payment of interest on bonds. Print Note: Enter debits before credits General Journal Date 30 September 2005 Debit Credit Record enty Clear entry View general journal Journal entry worksheet Go Record the accrual of interest expense. Note: Enter debits before credits. Date General Journal Debit Credit 31 December 20X5 Record entry Clear entry View general journal TABLE I-1: Present value of 1: (P/F, 1, 1) 1 P/T = 2 4 5 6 7 9 11 12 13 14 15 24 2.5% 2 25 92% 101 12 14 15 0.99039 097561 097087 096154 0.952 0.943400 0.9345 0.92593 0.91743 0.90909 0.90090 089286 087719 0.86957 0.96117 0.95181 0.94260 0.92456 0.90703 0.89000 0.8724 085734 0.84168 082645 0.81 162 0.79719 0.76947 0.75614 0.94232 0.92860 0.91514 08900 0.83962 0.81630 0.79383 0.77218 0.75131 0.73119 0.71178 0.67497 0265752 0.92385 0.90595 0.88949 0.85480 0.822.70 0.79209 0.76290 0.73503 070943 0.68301 0.65873 0,63552 0.59208 057175 0.90573 088385 0.86251 0.82198 0.78353 0.74726 071299 0.68068 0.64983062092 0.5915 0.56743 0.51937 0.49715 0.89797 0.86280 0.83748 0.79031 0.74622 0.70496 0.66634 0.63017 0.59527055447 0.53464 0.50663 045559 04523 087056 0.84121 0.81309 0.75992 071068 0.66506 0.62275 0.5829 054703 051316 0.48166 045235 0.39964037594 085149 082075 0.78941 0.73069 0.67681 0.6271 0.59201 0.54027 050187 0.46651 043393 0401 035056 0.52620 083675 0.80073 0.76642 0.70259 06461 0.59190 0.54393 0,50025 0.46043 042410 0.39092 0.36061 030751 0.24126 082035 0.18120 0.74408 0.67556 0.61391 0.55839 0.10835 0.46319 042241 0.38564 0.35218 0.32197 0.2690.24718 080426 0.76214 0.72242 0.64958 9168 0.52679 0.475090.42888 0 38753 0.35049 0.31728 0.28748 0.28662 0.21494 0.7849 0.74356 0.701 0.6260 05968 0.49697 0.44401 0.29711 0.363 0.31863 0.28584 0.25 020756 18691 0.77 0.72542 0.68095 0.50057 0032 0.46884 0.41496 0.36770 0.52518 028955 0.25751 0.22917 0.18201 0:16253 0.757 0.70773 0.66112 0.57748 050507 0.412300820046 0.225 0.26333 0.25199 0.20462 016971 0.14133 0.74301 0.647 064186 0.555 26 0.48102 0.41727 0.26245 0.81624 0.27454 02399 0.20900 0.18270 14010 012280 0.72845 0.67362 062317 053391 0.49811 0.39365 0.3873 0.29189 0.25187 0.21763 0.1889 0.16312 0:1 2289 010686 0.71415 0.65/20060502 0.51337 0.436 0.37136 037657 0.27027 0.23107 0.19784 0.16968 0.14564 010780 0.09293 0.70016 0.64117 058739 049363 0.4151 0.35034 0.20 0.25005 021199 0.17 0.152 0.13004 003156 ODOS 0,66406255357029 041464 0.39673 0.33051 0.27651 0311 01M9 016351 0.13768 011011 002 0.07027 0.6727061027 05 0456.29 0.376) 0:31 IND 0.22 0.21456 0.143 1481012030.10.467 007276 0.00110 0.65 0.55905355 MA 0.994160M151 0.1 0.16270 0.14515 0.11174 0.06 0.05313 0.60 0.500 52189 042196 0, MIS 027751 0.271 0015018 0.12285 0.10067 00 006699 0.0-07 0.63115 0570 05. 0407 03256702610 0.20 0.17050.1377 0.11 0.0306 0.07379 004911 004017 0.62172 0.568 04993 2012 03100 0.0.197110.157701010 01.10153 08170 0.00 00430 0.609530.59047/61 0.07512 . 020 0125 0.14000:11 00:30 0.0361 00 DOS 00301 0.597590.5 00:30 0.28124 0218017220 0.13790010639 00 01 02 03515 DON 0.59 1660.51MO 04501962 0.26785 0.207370 0.12510009761 076280574 0.04019 DO 002007 0.674 0.500 370 0.89 0.2503 010 00 05 0.018 0.01997 0.56:11 AM 0.3 0.1846 0 140 0.10733 0.021 00014 09 DOM OWN 0.0172 05.07 D47674411 DIMIT 0:1110000753 no B.MX 0 0968001510 16 17 18 19 20 23 22 25 RO V TABLE 1-2: Present value of an ordinary annulty of payments of 1:(P/A,6,7) 1 1 (1 +0 P/A= ME CONSO 3 4 C 7 ID INS INCHER 11 12 13 14 15 99 100 097567 SORT 0.96151 0.952 03:40 0934580323 0.9747 0.5090 0900 9246 087717 95987 194195 1.92142 1.1347 168609 185941 183339 1 ROHOZ 1.7838 179911 1.73554 L71252 7005 164665 162571 288 285602 2.286 2.77509 272225 2.67308 25232 2.37710 2129 246 244371 2.83 232183 27323 3.8073 3.76197 2.71710 262990 354595 346511 3:38721 2.3213 323972 197 10249 3.03735291371 285418 4.71346 464543 4.57971 4.41 4320 422 4 10020 399211 96 2.79079 390 3.60478 343308 135216 5.60143 3.50813 5.41719 5.24214 5.07569 4917 4.76654 4 4.435 435526 123064 411141386737648 6.47199 6.230 60000 NE 2 529 52062 5.0325 48684271220 456376 428830 416012 7:3254 7.17014 7.0 6.72M 5462 6.2012 3.92110 74654 5.5382 5.31490 14612 496764 463596 4.48732 816224 7.97087 7.78511 74353 7.ON 2016 6.51523 669 5.99525 5.739025.53705 532825 494637 477138 8.56250 8.75205 8.53020811090 7.72173 7600 7.92358 6700H 641766614457 5.88923568022 521612 501827 9.7866951421 9.25262 87606 #361 74157 2.1.6 680519 649506 6. 20652 95770 5492232331 1007 10.7776 99400 H.26335 7.34259 753644 7.1607368369 11.0923 5.194.37 529 542062 11 MZ 1.SIM 10696 9.98565 3935 2 2.35265 7.30 718650 7.103.36,79742355 5336 558815 12.10425 11.690 107 1056312 9.29 7454 324424 7.78615 766 187 1.63117000 57244 12842 12.3 11 794 1111019 10.376 9712 10791 895 8.06089 7.60608 719087614217 584737 135 05001256110 120 10 2377 10 1090 944669 851 M7120582371911 69739626505 505123 1429187 1871220116612 12.16667 11.27407 10477269763229121545435.000 754879 1.113 3726604716 1459203 14 151 12.60530 119 10 2760 10.05 7180 75008 20141 7.70162 72105740742 12797 165716 9 1420 121 1210330 500 0011226 35113 15 1916 14 787 1503 12462111410401 9.125.513600362 12.0112 16 14 15.4130214029141222115 11.706 107 101.80292 3.0 3.07507 7.6200 86% 1045 17,60 176541 15.0 146511213100 121 11061M 10 2014 9/47719 3175M 76476 1990 12 164 14.5 13.887 12.2008 1177319 10.371069801 8822 82643 718 72206 189133 1788159 169051 15240 1379864 12 50036 11631) 10.6087970064/ 44443 6810183 196236 1842 1741315 150 14.0034 12.336 116.58 10.57478 3001 235.87296415 2012107 18.90611197 14./519 00017 11 20578 10.160968.49 967060290 2070690 1946401 182703 16640132105 1671 15166337225170655453 21212 19 ARA 18.761111666.36.2016 12.09 11.0910010110136 027 60 13001 1 204030 10.1371 15.1407 13.12.17 11.15 10.12.2011 18 17 18 19 20 21 22 23 M 25 27 TABLE 1-3: Present value of an annuity due of payments of 1: (PAD) P/AD = *(1+0) 1 1 2 3 4 5 5 2 9 10 11 12 13 14 19 16 12 19 19 2 21 22 23 24 99 12 14 1.00000 1 00000 1.00000 100000 100000 100000 1.00000 1.00000 120000 L00000 100000 10000 10000000000 1.58009 197561 197047 1.96154 1952 1.91340 1.9348 1.92593 1.91743 1.90909 19009019285 1177195 2.34156 2.32742 2.91347 288605 25941 2339 2002 2.7326 2.723 2.71554 271253 2264666 267071 3. 362 1261 3.77509 3.22325267301 36242 2.52710 35312) 3.686852441 340103332132 480778 4.76197 A 11710 4.52990 454995440511 44721 431213 423272 416 41043463733.91371389498 5.7136 56453 5.57971 9.4912 5.32505212 510020 49211 4 MI 950 40478 44 435216 5.40143 6.5L 6.4114 624214 607569 59122 5.76 3.62238568992 535526 523054 5.1114147 4.748 747199 7 349. 7.23028 700205 6.79617 652 1.2007 6.032 500 9.71220556575 5.20 515042 8.32548 817014 BOL 7.7324 74021 7207 97130 6.74664 6,54 31436.14612519456 147 916224970 ANGEL 4353 107 70169 7.3152 7209 952 650 6.5370512255.257715 98259 9.70206 03020 19072173 09027oda 741766 714457 68022 621612 DIN 10 65 10 51401 10.252629.76018 3064 BE 843028393670919 7.490 7.2002 7045213623371 11 575M 1129711000 100 986325 9 20 NOW N. 160738 13549236 7.1942 6.669 543062 12 MAY 113 1163196 50 10393579025330378 107.742 742365 236 6.58019 13.10675 1260 1279507 11.06312 10396410-29009745479244241615 862 IBT2021779020774 13.4926 12374 1211839 11 37 10.71225 10 10791 9.060 10 T1417 145271405500 1396110 1207.30 1137 1110010 1044666 83132 1256 M231 379167073 11.2017 14.71720 14 166121657 1227407 1147726 1076322 10.12145433 902155 8.5479 1793 7275 701716 15.712031535316 145351 1360 12685691182760 110010 20141016/2017 76742 71229 16 S 15.97889 1520 HS 136532 12 12 11 10 9.64936756037 7.1 1735145 156 1587747 1462033 1346721 1246211596 101 10:20 21:56 0 64 762 1K 01121 17/18455 16.4102150096 13119 1276 111101 102 W.000 1340 THE 1651 161949112 14 16300 1300 1701 1120011042 117467746 191211174456 15 14 13 19 27219170009199227137792 1991 199 14 16 14 11 10.01 1424 20.00 R35 10.0 10 10 4 1415 2012104 1995061116215 70 110 109 10 21. 2018 17 15 12 / 136 1022 ) 2011 11 27
