Shuttle Company issued $2,500,000, three-year, 8 per cent bonds on January 1, year 1. The bond interest is paid each December 31, the end of the companys fiscal year. The bond was sold to yield 7 per cent. 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 '0' 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.)

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.)