In: Accounting
Pool Corporation, Inc., is the world's largest wholesale distributor of swimming pool supplies and equipment. It is a publicly-traded corporation that trades on the NASDAQ exchange. The majority of Pool's customers are small, family-owned businesses. Assume that Pool issued bonds with a face value of $900,000,000 on January 1 of this year and that the coupon rate is 6 percent. At the time of the borrowing, the annual market rate of interest was 2 percent. The debt matures in 9 years, and Pool makes interest payments semiannually on June 30 and December 31. (FV of $1, PV of $1, FVA of $1, and PVA of $1) (Use the appropriate factor(s) from the tables provided. Round intermediate calculations and final answers to whole dollars.)
Required:
1. What was the issue price on January 1 of this year?
2. What amount of interest expense should be recorded on June 30 and December 31 of this year?
3. What amount of cash interest should be paid on June 30 and December 31 of this year?
4. What is the book value of the bonds on June 30 and December 31 of this year?
Solution 1:
Computation of bond price | |||
Table values are based on: | |||
n= | 18 | ||
i= | 1.00% | ||
Cash flow | Table Value | Amount | Present Value |
Par (Maturity) Value | 0.83602 | $900,000,000.00 | $752,418,000 |
Interest (Annuity) | 16.39827 | $27,000,000.00 | $442,753,290 |
Price of bonds | $1,195,171,290 |
Solution 2:
Bond Amortization Schedule - Effective interest method | |||||
Period | Interest paid | Interest Expense | Premium amortization | Unamortized Premium | Carrying value |
Issue date | $295,171,290 | $1,195,171,290 | |||
1 | $27,000,000 | $11,951,713 | $15,048,287 | $280,123,003 | $1,180,123,003 |
2 | $27,000,000 | $11,801,230 | $15,198,770 | $264,924,233 | $1,164,924,233 |
Refer above amortization table,
Interest expense should be recorded on June 30 = $11,951,713
Interest expense should be recorded on Dec 31 = $11,801,230
Solution 3:
amount of cash interest should be paid on June 30 = $27,000,000
amount of cash interest should be paid on Dec 31 = $27,000,000
Solution 4:
book value of the bonds on June 30 = $1,180,123,003
book value of the bonds on Dec 31 = $1,164,924,233