This document is partially blurred.
Unlock all pages and 1 million more documents.
Get Access
Title: Problem 14-8A
QA_Ori:
Part 1
2013
Jan. 1 Cash 184,566
Part 2
Six payments of $9,900 $ 59,400
or:
Six payments of $9,900 $ 59,400
Part 3
Semiannu
al
Interest
Period-En
d
(A)
Cash Interest
Paid
[5.5% x
$180,000]
(B)
Bond Interest
Expense
[5% x Prior
(E)]
(C)
Premium
Amortizatio
n
[(A) - (B)]
(D)
Unamortize
d
Premium
[Prior (D) -
(C)]
(E)
Carrying
Value
[$180,000 +
(D)]
1/01/2013
$4,566 $184,566
4
Part 4
2013
June 30 Bond Interest Expense 9,228
2013
Dec. 31 Bond Interest Expense 9,195
Part 5
2015
Jan. 1 Bonds Payable 180,000
Part 6
If the market rate on the issue date had been 12% instead of 10%, the bonds would
have sold at a discount because the contract rate of 11% would have been lower than
The statement of cash flows would show a smaller amount of cash received from
Title: Problem 14-9A
QA_Ori:
Part 1
Amount of Payment
Note balance $200,000
nearest dollar
Part 2
Payments
Period
Ending
Date
(A)
Beginning
Balance
[Prior (E)]
(B)
Debit
Interest
Expense
[8% x (A)]
+
(C)
Debit Notes
Payable [(D)
- (B)] =
(D)
Credit
Cash
[computed]
(E)
Ending
Balance
[(A) - (C)]
10/31/2014 $200,000 $ 16,000 $ 34,091 $ 50,091 $165,909
10/31/2015 165,909 13,273 36,818 50,091 129,091
* Adjusted for rounding
Part 3
2013
Dec. 31 Interest Expense 2,667
2014
Oct. 31 Interest Expense 13,333
Title: Problem 14-10A
QA_Ori:
Part 1
Part 2
Scott’s debt-to-equity ratio is higher than Pulaski's. This implies that Scott is more risky.
However, before deciding if either company’s debt-to-equity ratio is too high (or too low),
Title: Problem 14-11A
QA_Ori:
Part 1
Part 2
Leased Asset—Office Equipment 39,927
Lease Liability 39,927
To record capital lease of office equipment.
Part 3
Instructor note: A first printing of the textbook erroneously read that the beginning
balance of the lease liability was $79,854, which should correctly have read $39,927.
Capital Lease Liability Payment (Amortization) Schedule
Period
Ending
Date
Beginning
Balance of
Lease
Liability
Interest on
Lease
Liability (8%)
Reduction
of Lease
Liability
Cash
Lease
Payment
Ending
Balance of
Lease
Liability
Year 1 $39,927 $ 3,194* $ 6,806 $ 10,000 $33,121
* Rounded to nearest dollar.
** Difference due to rounding.
Part 4
Depreciation Expense—Office Equipment 7,985
Title: Problem 14-1
QA_Ori:
Part 1
a.
Cash Flow Table Table Value* Amount Present Value
Par value B.1 0.6139 $90,000 $55,251
Interest (annuity) B.3 7.7217 5,400** 41,697
* Table values are based on a discount rate of 5% (half the annual market rate)
and 10 periods (semiannual payments).
b.
2013
Jan. 1 Cash 96,948
Part 2
a.
Cash Flow Table Table Value* Amount Present Value
Par value B.1 0.5584 $90,000 $50,256
* Table values are based on a discount rate of 6% (half the annual market rate)
**Difference due to rounding
b.
2013
Jan. 1 Cash 90,000
Part 3
a.
Cash Flow Table Table Value* Amount Present Value
Par value B.1 0.5083 $90,000 $45,747
* Table values are based on a discount rate of 7% (half the annual market rate)
and 10 periods (semiannual payments).
b.
2013
Jan. 1 Cash 83,674
Title: Problem 14-2B
QA_Ori:
Part 1
2013
Jan. 1 Cash 3,010,000
Part 2
[Note: The semiannual amounts for (a), (b), and (c) below are the same
throughout the bonds’ life because the company uses straight-line amortization.]
(a) Cash Payment = $3,400,000 x 10% x 6/12 year = $170,000
Part 3
Twenty payments of $170,000 $3,400,000
or:
Part 4
(Semiannual amortization: $390,000/20 = $19,500)
Semiannual
Period-End
Unamortized Discount Carrying
Value
1/01/2013 $390,000 $3,010,000
Part 5
2013
June 30 Bond Interest Expense 189,500
2013
Dec. 31 Bond Interest Expense 189,500
Title: Problem 14-3B
QA_Ori:
Part 1
2013
Jan. 1 Cash 4,192,932
Part 2
(a) Cash Payment = $3,400,000 x 10% x 6/12 year = $170,000
Part 3
Twenty payments of $170,000 $3,400,000
Par value at maturity 3,400,000
or:
Twenty payments of $170,000 $3,400,000
Part 4
Semiannual
Period-End
Unamortized
Premium
Carrying
Value
1/01/2013 $792,932 $4,192,932
Part 5
QA_Ori:
2013
June 30 Bond Interest Expense 130,353
2013
Dec. 31 Bond Interest Expense 130,353
Title: Problem 14-4B
QA_Ori:
Part 1
Ten payments of $14,400* $ 144,000
or:
Ten payments of $14,400 $ 144,000
Part 2
Straight-line amortization table ($12,988/10 = $1,299**)
Semiannual
Interest Period-End
Unamortized
Premium
Carrying
Value
1/01/2013 $12,988 $332,988
6/30/2013 11,689 331,689
* Adjusted for rounding.
**Rounded to nearest dollar.
Part 3
2013
June 30 Bond Interest Expense 13,101
2013
Dec. 31 Bond Interest Expense 13,101
Title: Problem 14-5B
QA_Ori:
Part 1
or:
Ten payments of $14,400 $144,000
Part 2
Semiannu
al
Interest
Period-En
d
(A)
Cash Interest
Paid
[4.5% x
$320,000]
(B)
Bond Interest
Expense
[4% x Prior
(E)]
(C)
Premium
Amortizatio
n
[(A) - (B)]
(D)
Unamortize
d
Premium
[Prior (D) -
(C)]
(E)
Carrying
Value
[$320,000 +
(D)]
1/01/2013
$12,988 $332,988
$ 14,400 $ 13,320 $ 1,080 11,908 331,908
6/30/2014
12/31/201
4
14,400 13,185 1,215 8,400 328,400
14,400 13,136 1,264 7,136 327,136
*Adjusted for rounding.
Part 3
2013
June 30 Bond Interest Expense 13,320
2013
Dec. 31 Bond Interest Expense 13,276
Part 4
As of December 31, 2015
Cash Flow Table Table Value* Amount Present Value
Par value B.1 0.8548 $320,000 $273,536
* Table values are based on a discount rate of 4% (half the annual original market
rate) and 4 periods (semiannual payments).
Comparison to Part 2 Table
Except for a small rounding difference, this present value ($325,807) equals the carrying
Title: Problem 14-6B
QA_Ori:
Part 1
2013
Jan. 1 Cash 198,494
Part 2
Thirty payments of $7,200*$ 216,000
or:
Thirty payments of $7,200* $ 216,000
Part 3
Semiannual
Interest Period-End
Unamortized
Discount
Carrying
Value
1/01/2013 $41,506 $ 198,494
Part 4
2013
June 30 Bond Interest Expense 8,584
2013
Dec. 31 Bond Interest Expense 8,584
Discount on Bonds Payable 1,384
Trusted by Thousands of
Students
Here are what students say about us.
Resources
Company
Copyright ©2022 All rights reserved. | CoursePaper is not sponsored or endorsed by any college or university.