Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

I NEED THE ANSWER WITHOUT USING A FINANCIAL CALCULATOR. See screenshot I ALSO NE

ID: 2491612 • Letter: I

Question

I NEED THE ANSWER WITHOUT USING A FINANCIAL CALCULATOR. See screenshot

I ALSO NEED THE CHART FILLED OUT.

Devon Harris Company sells 9% bonds having a maturity value of $2,275,000 for $2,275,000 for $2,028,982. The bonds are dated January 1, 2014, and mature January 1, 2019. Interest is payable annually on January 1. Determine the effective-interest rate. The effective-interest rate Set up a schedule of interest expense and discount amortization under the effective-interest method. (Round answers to a decimal places, e.g. 38,548.)

Explanation / Answer

Effective interest rate = 12%

Since bonds are issued at discount so effective rate has to greater than stated interest

N = 5years

Face value 2,275,000 *.56743                              = 1,290,903

Interest 204,750         *3.60478                            = 738,079

Present value                                                          =2,028,982

Table

year

Interest paid

Interest expense@12%

Discount amortized

Carrying value of bonds

Jan 1 ,2014

2,028,982

Dec 31,2014

204,750

243,478

38,738

2,067,710

Dec 31,2015

204,750

248,125

43,375

2,111,085

Dec 31,2016

204,750

253,330

48,580

2,159,665

Dec 31,2017

204,750

259,160

54,410

2,214,075

Dec 31,2018

204,750

265,689

60,939

2,275,014

Effective interest rate = 12%

Since bonds are issued at discount so effective rate has to greater than stated interest

N = 5years

Face value 2,275,000 *.56743                              = 1,290,903

Interest 204,750         *3.60478                            = 738,079

Present value                                                          =2,028,982

Table

year

Interest paid

Interest expense@12%

Discount amortized

Carrying value of bonds

Jan 1 ,2014

2,028,982

Dec 31,2014

204,750

243,478

38,738

2,067,710

Dec 31,2015

204,750

248,125

43,375

2,111,085

Dec 31,2016

204,750

253,330

48,580

2,159,665

Dec 31,2017

204,750

259,160

54,410

2,214,075

Dec 31,2018

204,750

265,689

60,939

2,275,014