In: Accounting
A company issues term bonds totaling $300,000 on January 1, 2014. The bonds have a coupon rate of 5%, pay interest semi-annually on Jan 1st and July 1st of each year, and mature in 10 years. The bonds are issued at an effective market rate of 4%, which corresponds to a price of 108.176 ($324,527). The company incurred bond issue costs totaling $35,000. Given this information calculate the following for January 1, 2020:
Bonds Payable-Face Value:
Premium on Bonds Payable:
Unamortized Bond Issue Costs:
Bonds Payable Face Value = $
300,000
Premium on Bonds Payable = $ 10,988.03
Unamortised Bonds Cost = $ 14,000
Bonds Face Value |
Cash Interest |
Interest Expense |
Issue Cost amortisation = 35000 / 20 payments |
Premium on Bonds Payable = Interest expense – Cash Interest |
Bonds Carrying Value |
|
Issue date |
$ 300,000.00 |
$ 35,000.00 |
$ 24,527.00 |
$ 324,527.00 |
||
01-Jul-14 |
$ 300,000.00 |
$ 7,500.00 |
$ 6,490.54 |
$ (1,750.00) |
$ (1,009.46) |
$ 323,517.54 |
01-Jan-15 |
$ 300,000.00 |
$ 7,500.00 |
$ 6,470.35 |
$ (1,750.00) |
$ (1,029.65) |
$ 322,487.89 |
01-Jul-15 |
$ 300,000.00 |
$ 7,500.00 |
$ 6,449.76 |
$ (1,750.00) |
$ (1,050.24) |
$ 321,437.65 |
01-Jan-16 |
$ 300,000.00 |
$ 7,500.00 |
$ 6,428.75 |
$ (1,750.00) |
$ (1,071.25) |
$ 320,366.40 |
01-Jul-16 |
$ 300,000.00 |
$ 7,500.00 |
$ 6,407.33 |
$ (1,750.00) |
$ (1,092.67) |
$ 319,273.73 |
01-Jan-17 |
$ 300,000.00 |
$ 7,500.00 |
$ 6,385.47 |
$ (1,750.00) |
$ (1,114.53) |
$ 318,159.20 |
01-Jul-17 |
$ 300,000.00 |
$ 7,500.00 |
$ 6,363.18 |
$ (1,750.00) |
$ (1,136.82) |
$ 317,022.39 |
01-Jan-18 |
$ 300,000.00 |
$ 7,500.00 |
$ 6,340.45 |
$ (1,750.00) |
$ (1,159.55) |
$ 315,862.84 |
01-Jul-18 |
$ 300,000.00 |
$ 7,500.00 |
$ 6,317.26 |
$ (1,750.00) |
$ (1,182.74) |
$ 314,680.09 |
01-Jan-19 |
$ 300,000.00 |
$ 7,500.00 |
$ 6,293.60 |
$ (1,750.00) |
$ (1,206.40) |
$ 313,473.69 |
01-Jul-19 |
$ 300,000.00 |
$ 7,500.00 |
$ 6,269.47 |
$ (1,750.00) |
$ (1,230.53) |
$ 312,243.17 |
01-Jan-20 |
$ 300,000.00 |
$ 7,500.00 |
$ 6,244.86 |
$ (1,750.00) |
$ (1,255.14) |
$ 310,988.03 |
$ 14,000.00 = Answer |
$ 10,988.03 = Answer |