Question

In: Accounting

Calculate the balance of the premium account at the end of Year 1 - Quarter 4...

Calculate the balance of the premium account at the end of Year 1 - Quarter 4 using the following information:

$80,000 four-year note with 12% interest. The market rate is 11%.  This note's payments are quarterly and interest also compounds quarterly.  

Solutions

Expert Solution

Price of the note is:

Particulars Cash flow Discount factor Discounted cash flow
Interest payments-Annuity (2.75%,16 periods) 2,400.0 12.8046 30,730.98
Principle payments -Present value (2.75%,16 periods) 80,000 0.6479 51,829.94
Bond price               82,560.91
Face value               80,000.00
Premium/(Discount)                 2,560.91
Interest amount:
Face value 80,000
Coupon/stated Rate of interest 12.00%
Frequency of payment(once in) 3 months
Interest amount 80000*0.12*3/12= 2400
Present value calculation:
yield to maturity/Effective rate 11.00%
Effective interest per period(i) 0.11*3/12= 2.750%
Number of periods:
Particulars Amount
Number of interest payments in a year                                     4
Years to maturiy                                  4.0
Number of periods                                   16
Period Beginning carrying value Interest expense Interest paid Premium amortisation Ending carrying value Balance premium
A C= A* 2.75% D E=C-D F=A+E
Year 1 Q1            82,560.91          2,270.43        2,400.00               129.57        82,431.34 2,431.34
Year 1 Q2            82,431.34          2,266.86        2,400.00               133.14        82,298.20 2,298.20
Year 1 Q3            82,298.20          2,263.20        2,400.00               136.80        82,161.40 2,161.40
Year 1 Q4            82,161.40          2,259.44        2,400.00               140.56        82,020.84 2,020.84

Balance premium is 2020.84


Related Solutions

The balance in the prepaid insurance account, before adjustment at the end of the year, is...
The balance in the prepaid insurance account, before adjustment at the end of the year, is $27,000. Journalize the adjusting entry required under each of the following alternatives for determining the amount of the adjustment: a. The amount of insurance expired during the year is $20,250. * Insurance expense = $20,250 * Prepaid Insurance = ? b. The amount of unexpired insurance applicable to future periods is $6,750. * Insurance expense = ? * Prepaid Insurance = $20,250
At the end of the current year, the accounts receivable account has a debit balance of...
At the end of the current year, the accounts receivable account has a debit balance of $932,000 and sales for the year total $10,570,000. The allowance account before adjustment has a debit balance of $12,600. Bad debt expense is estimated at 1/2 of 1% of sales. The allowance account before adjustment has a debit balance of $12,600. An aging of the accounts in the customer ledger indicates estimated doubtful accounts of $40,300. The allowance account before adjustment has a credit...
At the end of the current year, the accounts receivable account has a debit balance of...
At the end of the current year, the accounts receivable account has a debit balance of $1,095,000 and sales for the year total $12,420,000. The allowance account before adjustment has a debit balance of $14,800. Bad debt expense is estimated at 3/4 of 1% of sales. The allowance account before adjustment has a debit balance of $14,800. An aging of the accounts in the customer ledger indicates estimated doubtful accounts of $47,400. The allowance account before adjustment has a credit...
At the end of the current year, the accounts receivable account has a debit balance of...
At the end of the current year, the accounts receivable account has a debit balance of $777,000 and sales for the year total $8,810,000. The allowance account before adjustment has a debit balance of $10,500. Bad debt expense is estimated at 3/4 of 1% of sales. The allowance account before adjustment has a debit balance of $10,500. An aging of the accounts in the customer ledger indicates estimated doubtful accounts of $33,600. The allowance account before adjustment has a credit...
1. What is the balance in a bank account at the end of 10 years if...
1. What is the balance in a bank account at the end of 10 years if $2,500 is deposited today and the account earnd 4% interest compounded annually? Quarterly? 2. If you deposit $10 in an account that pays 5% inteterst, compounded annually, how much will you have at the end of 10 years? 20 years? 50 years? 3. Suppose you deposit $100,000 in an account today that pays 6% interest, compounded annually. How long does it take before the...
deposit $10,000 per year into an account at the end of each of the next 4...
deposit $10,000 per year into an account at the end of each of the next 4 years, and $15,000 into the account each year for the following 6 years. How much money will you have in the account at the end of the 10th year? Assume that we earn 10 percent nominal interest compounded annually on our investments. A. $76,319.18 B. $197,972.30 C. $130,000.00 D. $89,174.29 E. Something Else
The year-end adjusted trial balance of the Corporation included the following account balances:
  The year-end adjusted trial balance of the Corporation included the following account balances: Retained earnings $325,000 Service revenue 741,000 Salaries expense 396,000 Rent expense 27,000 Interest expense 5,000 Dividends 200,000 Prepare the closing entries. 34. $________   In preparing the closing entries for the temporary accounts, how much should Retained earnings be credited? 35. $________   In preparing the closing entries for the temporary accounts, how much should Retained earnings be debited? 36. $_________ After closing the accounts, what is the...
Saturn Company’s Accounts Receivable account has a balance of $2,400,000 at the end of the year,...
Saturn Company’s Accounts Receivable account has a balance of $2,400,000 at the end of the year, and the company estimates the Net Realizable Value of Accounts Receivable to be $2,304,000. The Allowance for Doubtful Accounts has a credit balance of $54,000 at the beginning of the current year, and during the year, Saturn wrote off $45,000 of accounts receivable. The year-end adjusting entry would require a: Select one: A. A credit to Allowance for Doubtful Accounts for $105,000 B. A...
Suppose that $12,000 is placed in a bank account at the end of each quarter over...
Suppose that $12,000 is placed in a bank account at the end of each quarter over the next 15 years. What is the future worth at the end of 14 years when the interest rate is 8.75% compounded Quarterly? A) $258,033 B) $257,840 C) $255,145 D) None of these
Suppose that $12,000 is placed in a bank account at the end of each quarter over...
Suppose that $12,000 is placed in a bank account at the end of each quarter over the next 15 years. What is the future worth at the end of 14 years when the interest rate is 8.75% compounded Quarterly? A) $258,033 B) $257,840 C) $255,145 D) None of these
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT