Cornerstone Exercise 9-27 (Algorithmic) Debt Issued at a Discount (Straight Line) On January 1, 2020, Drew Company issued $1,250,000, 5-year bonds for $1,200,000. The stated rate of interest was 6% and interest is paid annually on December 31. Required: Prepare the amortization table for Drew Company's bonds. If an amount box does not require an entry, leave it blank and if the answer is zero, enter "0". Drew Company Amortization Table Period Cash Payment (Credit) Interest Expense (Debit) Discount on Bonds Payable (Credit) Discount on Bonds Payable Balance Carrying Value At issue $ $ $ $ $ 12/31/20 12/31/21 12/31/22 12/31/23 12/31/24
Prepare the amortization table for Drew Company's bonds.
Discount amortization per year = 50000/5 = 10000
Period | Cash payment (credit) | Interest expense (debit) | Discount on Bonds Payable (Credit) | Discount on Bonds Payable Balance | Carrying Value |
At issue | 50000 | 1200000 | |||
12/31/20 | 1250000*6% = 75000 | 85000 | 10000 | 40000 | 1210000 |
12/31/21 | 75000 | 85000 | 10000 | 30000 | 1220000 |
12/31/22 | 75000 | 85000 | 10000 | 20000 | 1230000 |
12/31/23 | 75000 | 85000 | 10000 | 10000 | 1240000 |
12/31/24 | 75000 | 85000 | 10000 | 0 | 1250000 |
Get Answers For Free
Most questions answered within 1 hours.