Date Cash interest Interest revenue Amortization of discount Discount balance Amortized Cost 7/1/2018 $ 33,367 $...

Date	Cash interest	Interest revenue	Amortization of discount	Discount balance	Amortized Cost
7/1/2018				$ 33,367	$ 666,633
12/31/2018	$ 42,000	$ 46,664	$ 4,664	28,703	671,297
6/30/2019	$ 42,000	46,991	4,991	23,712	676,288
12/31/2019	$ 42,000	47,340	5,340	18,372	681,628
6/30/2020	$ 42,000	47,714	5,714	12,658	687,342
12/31/2020	$ 42,000	48,114	6,114	6,544	693,456
6/30/2021	$ 42,000	48,542	6,542	2	699,998

USING THE TABLE ABOVE PLEASE ENTER USING FORMULAS OR ENTER MANUALLY FOR THE FINANCIAL STATEMENT BELOW.

PLEASE EXPLAIN HOW YOU GOT YOUR ANSWER. THANK YOU

	For year ended
Income Statement	12/31/2018	12/31/2019	12/31/2020	12/31/2021
Other revenue and expense
Interest revenue

Balance Sheet	12/31/2018	12/31/2019	12/31/2020
Assets
Investment in Bonds	$ 700,000	$ 700,000	$ 700,000
Less: Unamortized Discount
Investment, net	$ 700,000	$ 700,000	$ 700,000

	For year ended
Statement of Cash Flows, assuming no other transactions	12/31/2018	12/31/2019	12/31/2020	12/31/2021
Operating Activities - Direct Method
Interest Received
Net cash flows from operating activities

Operating Activities - Indirect method, assuming interest revenue was only source of income
Net Income
Less: amortization of discount on Investment in bonds
Net cash flows from operating activities	$ -	$ -	$ -	$ -

Investing Activities
Purchases of Investments in Bonds		-	-	-
Maturities of Investments in Bonds	-	-	-
Net cash flows from investing activities	$ -	$ -	$ -	$ -

Expert Solution

Solution:

	For year ended
Income Statement	12/31/2018	12/31/2019	12/31/2020	12/31/2021
Other revenue and expense
Interest revenue	$46,664.00	$94,331.00	$95,828.00	$48,542.00

Balance Sheet	12/31/2018	12/31/2019	12/31/2020
Assets
Investment in Bonds	$700,000.00	$700,000.00	$700,000.00
Less: Unamortized Discount	$28,703.00	$18,372.00	$6,544.00
Investment, net	$671,297.00	$681,628.00	$693,456.00

	For year ended
Statement of Cash Flows, assuming no other transactions	12/31/2018	12/31/2019	12/31/2020	12/31/2021
Operating Activities - Direct Method
Interest Received	$42,000.00	$84,000.00	$84,000.00	$42,000.00
Net cash flows from operating activities	$42,000.00	$84,000.00	$84,000.00	$42,000.00

Operating Activities - Indirect method, assuming interest revenue was only source of income
Net Income	$46,664.00	$94,331.00	$95,828.00	$48,542.00
Less: amortization of discount on Investment in bonds	$4,664.00	$10,331.00	$11,828.00	$6,542.00
Net cash flows from operating activities	$42,000.00	$84,000.00	$84,000.00	$42,000.00

Investing Activities
Purchases of Investments in Bonds	-$666,633.00	$0.00	$0.00	$0.00
Maturities of Investments in Bonds	$0.00	$0.00	$0.00	$700,000.00
Net cash flows from investing activities	-$666,633.00	$0.00	$0.00	$700,000.00

ekkarill92 answered 2 years ago

Date Cash Interest Interest Expense Discount Amorization Discount Balance Bond Carrying value 1/1/18 170,604 1,829,396 6/1/18...

Date Cash Interest Interest Expense Discount Amorization Discount Balance Bond Carrying value 1/1/18 170,604 1,829,396 6/1/18 40,000 54,882 14,882 155,722 1,844,278 270 2,000,000 The info to put into the PV function that I used was: FV -2,000,000, PMT -40,000, NPER 10, Rate 0.03. Info was) Semi- anual interest, Issued bond for 2,000,000 Jan 1st 2018, matures 5 years, Market Rate interest 6%, Stated Interst Rate 4%. The goal is to get the bottom discount balance at the end of the...

1. Date Cash Flow Balance

1. Date Cash Flow Balance 7/1 Begin 2,150 7/31 ------ 2,280 8/1 $180 2,460 8/31 ------ 2,561 9/1 $100 2,661 9/30 End 2,500 Calculate the average monthly percent rate of return using the time-weighted method over the three months provided here round your answer to 3 decimals in the form 0.000 2. Date Cash Flow Balance 7/1 Begin 2,150 7/31 ------ 2,280 8/1 ...

complete an amortization schedule for the following loan. the loan is $100,000 at 3.5% interest, amortized...

complete an amortization schedule for the following loan. the loan is $100,000 at 3.5% interest, amortized on a YEARLY basis over five (5) years.

A company had an increase in interest payable during the year and also amortized discount on...

A company had an increase in interest payable during the year and also amortized discount on bonds payable. Under the direct method, the amount of interest paid during the year to be reflected in the statement of cash flows is a) interest expense plus the increase in interest payable minus the discount amortization b) interest expense plus the increase in interest payable plus the discount amortization c) interest expense minus the increase in interest payable plus the discount amortization d)...

1. Trading securities are at reported on the balance sheet at amortized cost. True or False?...

1. Trading securities are at reported on the balance sheet at amortized cost. True or False? Answer ______ 2. Warranty expense estimates are higher than warranty returns in a given year. This will result in a deferred tax asset. True or False? Answer ______ 3. An increase in bonds payable is reported in the financing section of the indirect method statement of cash flows. True or False? Answer ______ 4. A change in accounting estimate should be accounted for in...

Exercise 10-20A Effective interest amortization of a bond discount LO On January 1, Year 1, Parker...

Exercise 10-20A Effective interest amortization of a bond discount LO On January 1, Year 1, Parker Company issued bonds with a face value of $58,000, a stated rate of interest of 7 percent, and a five-year term to maturity. Interest is payable in cash on December 31 of each year. The effective rate of interest was 9 percent at the time the bonds were issued. The bonds sold for $53,488. Parker used the effective interest rate method to amortize the...

1) A 7%, 60-day note is discounted 15 days before the maturity date. If the discount...

1) A 7%, 60-day note is discounted 15 days before the maturity date. If the discount rate is 5.5% and the proceeds received are RM997.77, find: a) The amount of discount charged. b) The discount date, if the maturity date of the note is 26 October 2018. c) The face value of the note. 2) A 6%, 110-day note dated 31 August 2018 has a maturity value of RM4,073.33. On 12 October 2018, the note is discounted and the proceeds...

Question: In regard to a bond discount or premium, what is the effective-interest amortization method?

Effective Interest Amortization of Premiums and Discounts The appropriate method of amortizing a premium or discount...

Effective Interest Amortization of Premiums and Discounts The appropriate method of amortizing a premium or discount on issuance of bonds is the effective interest method. Required: What is the effective interest method of amortization, and how is it different from or similar to the straight‐line method of amortization? How are interest and the amount of discount or premium amortization computed using the effective interest method, and why and how do amounts obtained using the effective interest method differ from amounts...

compare and contrast different loan terms, discount loans, interest-only loans, and amortized loans.

Question