In: Accounting
On January 2, year 1, Parker Co. issued 6% bonds with a face value of $400,000 when the market interest rate was 8%. The bonds are due in ten years, and interest is payable every June 30 and December 31. Parker does not elect the fair value option for reporting its financial liabilities.
Use the following present value and present value annuity tables to calculate the selling price of the bond on January 2, year 1. Round your final answer to the nearest dollar.
Present Value Ordinary Annuity of $1 | ||||||
Periods | 3% | 4% | 6% | 8% | 12% | 16% |
5 periods | 4.5797 | 4.4518 | 4.2124 | 3.9927 | 3.6048 | 3.2743 |
10 periods | 8.5302 | 8.1109 | 7.3601 | 6.7101 | 5.6502 | 4.8337 |
20 periods | 14.8775 | 13.5903 | 11.4699 | 9.8181 | 7.4694 | 5.9288 |
Present Value of $1 | ||||||
Periods | 3% | 4% | 6% | 8% | 12% | 16% |
5 periods | .8626 | .8219 | .7473 | .6806 | .5674 | .4761 |
10 periods | .7441 | .6756 | .5584 | .4632 | .3220 | .2267 |
20 periods | .5537 | .4564 | .3118 | .2145 | .1037 | .0514 |
Selling price of the bond |
|
Prepare the amortization schedule for the bond through December 31, year 1. Round all numbers to the nearest dollar.
Date | Interest paid | Interest expense | Amortization of discount | Discount on bond payable | Carrying value of bond payable |
1/2/Y1 | |||||
6/30/Y1 | |||||
12/31/Y1 |
Amount | PV Factor | PV | |
Present Value of Face Amount | $ 400,000 | 0.4564 | $ 182,560 |
Present Value of semi-annual interest | $ 12,000 | 13.5903 | $ 163,084 |
Price of the Bonds | $ 345,644 |
Date | Interest paid | Interest expense | Amortization of discount | Discount on bond payable | Carrying value of bond payable |
1/2/Y1 | $ 54,356 | $ 345,644 | |||
6/30/Y1 | $ 12,000 | $ 13,826 | $ 1,826 | $ 52,530 | $ 347,470 |
12/31/Y1 | $ 12,000 | $ 13,899 | $ 1,899 | $ 50,631 | $ 349,369 |