Required information [The following information applies to the questions displayed below.) Christmas Anytime issues $670,000 of 5% bonds, due in 15 years, with interest payable semiannually on June 30 and December 31 each year. Calculate the issue price of a bond and complete the first three rows of an amortization schedule when: Required: 1. The market interest rate is 5% and the bonds issue at face amount. (FV of $1. PV of $1. FVA of $1. and PVA of $1) (Use appropriate factor(s) from the tables provided. Do not round interest rate factors. Round your answers to nearest whole dollar.) issue price Date Cash Paid Interest Expense Change in Carrying Value Carrying Value 01/01/2021 06/30/2021 12/31/2021 [The following information applies to the questions displayed below.) Christmas Anytime issues $670,000 of 5% bonds, due in 15 years, with interest payable semiannually on June 30 and December 31 each year. Calculate the issue price of a bond and complete the first three rows of an amortization schedule when: 2. The market interest rate is 6% and the bonds issue at a discount. (FV of $1. PV of $1. FVA of $1, and PVA of $1) (Use appropriate factor(s) from the tables provided. Do not round interest rate factors. Round your answers to nearest whole dollar.) Issue price Date Cash Pald Interest Expense Change in Carrying Value Carrying Value 01/01/2021 06/30/2021 12/31/2021 Required information [The following information applies to the questions displayed below) Christmas Anytime issues $670,000 of 5% bonds, due in 15 years, with interest payable semiannually on June 30 and December 31 each year. Calculate the issue price of a bond and complete the first three rows of an amortization schedule when: 3. The market interest rate is 4% and the bonds issue at a premium. (FV of $1. PV of $1. FVA of $1, and PVA of $1) (Use appropriate factor(s) from the tables provided. Do not round interest rate factors. Round your answers to nearest whole dollar.) Issue price Dato Cash Paid Interest Expense Change in Carrying Value Carrying Value 01/01/2021 06/30/2021 12/31/2021 BEST SWISS LEVET HELT I WILL NEW TESCOLESTI 000 W DOLOWE ZWI OF St LOVE WITH THE STORY OF THE WE DYSHME STRETTS SE OLENT TO THE H ME SWEET THIS Et ENT WHERE DUY LEO THE WE WE WERE West TERMI 33 000 2011 2012 221 222 223054 0 0 101200420 CARTE TEMELOR HOW TO VISIT OS Y EST DE ASISTENTE SHEET W T W T V WI WEWEI ti MET EST WESTERN WEET HUO HUL EI W WAX THE CONTENT MIT WOUNCE EUWE WE WERE SEES RSS W222 RE RA 11.11.15 1 MOTO MO EL TEU DI Hi ha with the WIL WE 1 10000 1000 PV - S YABLE Future Value 1 th Net M. MV111003 M09 Maonino Core TABLE 2 Present Value of $1 PV 51 2.04 - 1.0 1.5 2.04 2. 3.5 4.0% 4.5% 1. 40 7.01 1.09 9.01 100 11.0 12.09 13 1 0.00010 0.98522 0.00030 0.97561 0.07087 0.06615 096154 0.0544 0.95230 0.0478 0.94340 0.45 0.02503 0.01743 0.000 0.000 24 000 2 900 0.97066 09117 0.95111 001200003351 092456 0.0172 0.90703 0.005 0.09000 073425734 0.0411 0.265 00112 079710 711 5007059 0.95682 0172 0.02010 0.01514 0.90104 0.000 0.37630 434 015161 00012 021630 0.70 0.77211 05131 072119 071171 04705 40.9600000218 0.92385 0.9 0.000 0.87144 0.50 0.33056 0.2270 0.20722 0.79200 0.76290 0.7500070541 001 030 042 0413 $ 0.05147 002126 0.00573 0.00385 036261 0.54197 0.02193 0.00245 0.7053 076511 0.74721 071209 063058 0.6493 0.002 0.0345 0443 054276 004205 0.91454 080707 0,06230 0.8374 0.41750 0.70001 0.76790 0.7422 0.72525 0.7044 0.64 0.630170927 0.5646705646600163 041032 7002272 0.00103 07056 0,04123 0.01300 070500 0.75092 073 071048 04744 00 0.42275 0.000540700051216 041042104250 #092340077 085340 0.32075 0.7041 0.75041 073000 0.70310 07604 B410042741 058201 05600050107 01 AM 04 0.37616 0091654 0.07450 0376 0.10073 076042 0.73373 0.702 0.6720004461 0.01760 0.30100054203 02 041043 042410002 0.001 10 000520016 0.12035 070120 074100 670002 0.67556 0.645030411 0.55) OSSY 0.50 0.46310 062211 0.0554 01210 0.12107029450 11 0.962 0.64093 0.00426 0.76214 0.72242 0.61495 0.64058 0.61620 0.50460 055401 0.53670 0.47500 0.400 0.38753 0.36049 0.3125 078 0.26070 12 0.08745 0.33630. 070049 0.74356 0.70130 04178 0.6240 0.6 O404 052598 0.4967 0.440103971103555) 0.316) 0.25% 0.250 0.73011 13 0.766 02403 077303 0.72542 0.60095 0.670100-40057 05627 0.53032 0.4056 0.400 0.41.496 0.16770 0.32630 0.20 0.25751 022917 0.20416 14 0.84096 081165 077 070773 06112 0.61774 0.57748 0.59007 0.500 0.47257 0.44230 0.3702 0.3404 09025 0.23 0.2319 020462 0.100 15 0.06135 0.70085 074301 0.60047 0.6 0.596.80 0.5556 05162 0.40102 0.41793 041727 0345 0.31524 027454 0.20 0200000.11070 0.15099 16 0.85282 078803 0.72845 0.67362 0.62317 0.57671 0.53301040147 0.45011 0:42454 0.3934 033173 0.0100 025107 0.21763 0.10029 0.140120.14150 17 0.84430 0.77639 0.71416 0.65720 0.60502 0.55720 0.51337 0.47318 043650 0.40245 0.37136 031657 0.27027 07107 0.1074 0.160.3 0.14564 0.12522 18 0.03602 0.76401 0.70016 0.64117 0.50739 0.53036 0.40363 0.45280 041552 0.0147 0,35034 0.29506 0.2502502119 0.17986 0.15262 0.13004 0.1101 19 0.02774 0.75361 0.68643 0.62553 0.57029 0.52016 0.47464 0.43330 0.39573 0.36158 0.33051 0.27651 0.23171 0.10410 0.16351 0.13766 0.15611 0.0000 20 0.81054 0.74247 0.67207 0.61027 055368 0.50257 0.45670 0.41464 0.37689 04273 0.3118002542 0.21455 0.1743 0.14 0.12001 0.50367 0.0078 21 081143 073150 0.65078 0.59599 0.53755 0.40557 0.4383 0.39679 0.3594 0.32486 029416024151 0.1946 016370 0.125 0.11174 00025600000 22 0.80340 0.72069 0.64684 0.5806 052189 0.46015 0.42196 0.37970 0.34185 0.3070) 0.27751 0.22571 0.18904 0.15011 0.12285 0.1006700064 0.0679 23 079544 0.71004 0.63416 0.56670 50560 0.45320 0.40573 0.36335 0.32557 0.29187 0.26780 021095 0.17032 0.13778 0.1116 000 0079 000014 24 078757 0.60954 0.42172 0.55288 0.00193 0.43796 0.30012 0.34770 0.31007 0.27666 024608 0.19715 0.15770 012040 0.10153 0.001700048 005323 25 0.77977 0.68921 0.60953 0.53939 0.47761 0.42315 0.37512 0.31273 029530 026223 0.233000.16425 0.14602 0.11597 0.09230 0.07361 0.05062004710 30 0.74192 0.67076 0.55207 0.47674 0.41100 0.35628 0.300.32 0.26700 023130 0.20054 0.17411 0.13132 0.09938 0.07537 005731000368003338 0.02557 35 0.70591 0.50387 050003 0.42137 0.35538 0.20999 0.25342 0.21425 0.18129 0.15352 0.13011 0.0936 0.06763 0.0400000055 0.02592 0.0104 001383 40 0.67165 0.55126 0.45289 0.37241 0.30656 0.25257 0.20829 0.17192 0.14205 0.11746 0.09722 0.06678 604.03 0.03184 02200 0.01538 0.01075 0.00753 45 063905 0.51171 0.41020 0.32917 0.26444 0.21266 0.17120 0.13796 0.11130 0.08988 0.07245 0.00761 0.00133 0.02069001372 0.000130.00610000000 50 0.60304 0.47500 0.37153 0.29094 0.22011 0.17905 0.14071 0.11071 0.01720 0.06877 0.05429 0.03095 0.02132 0.01345 0.0002 0.00542 0.00345 000222 A 15 TABLE 4 Present Value of an Ordinary Annuity of $1 PVA 1.0 2.0 2.0 3.0 3. 4.0 COM ES 6. 7. . 1 4.0 0.00010 0.9522 OVO 07161 0.2700006618 0,06154 0.05009238 000340 10:05 110% 12.09 11.09 0934 0.02593 0.0174) 0000 0000 OMO 2 197040 1.95589415 1.97742 1913 1912 191.87267 1.5041144632 133 117335011 1714 1712 MOOS 32.94000 2.01720 2003 205602 2.281 280144 2.77500 2.760462.92325 2.1793 247501 4 242412 257710 251 240 241 2.4010323115 2.901975430100773 3.76197 3.71710 3.67308362990 3.50753354595 3.50515 3.40511 5034 3.1921 1312132772 31000 310045 3.00735 2.9747 4.70264 471346 44503 4.579714.5155 445112 43000 412940427028 4.2126 4.10020 3002210 170079 2650 3.7251723 65.795.40 5.60710 5.601450013 5.41719 32055 5.24214 51577 507500 4.0055) 401732476654 4.62233 A1102 426 427054 411141 1.99755 7 672819 6598216471906039 6230284.11454 6.002055.89270578632542297 5.523 5.9092020437 503295 466142 471220.456376 442241 7.45160 7.485937.32548 7.170147019606.87396 6.73274 6.5 6.46321631457 620970 5.97130 SS482 5393 51412 744 956602 052 16224 7.97047 7786117407007435337240707 10782 6.95220600160 6.5152362410 5.99525 5.75902557705 17805 5.131 10 0.47130 0.2221098250675206 8.530208.31661 8.11090 7.91272 7.72173753763736000 70215 671005 641766614457 522 54502254224 11 10.36763 10.07112 9.7M605 9.51421 9.252629.00155 0.76048 5200230641 800254 7.8687 7407 7.1506 6.80519 & 49506 620412 5.93770 564604 12 11.2550 10.90751 10.57534 1025776 9.95400 9.46333 0.38507 0.11850 325 161652 4.30084704210 7.50 71001 60149640236 610437 591765 13 12.13374 11.75153 11.3437 10.08010 10.63496 10.30274 0.00565 9.60259,70357 0.11703 8.85260 9.3570 7.903774000 7.10336674907 6936612181 14 12.00370 12.54339 12.10525 11.09091 11.20607 10.02062 10.56312 10 222800.0004 0.00059.29401 074547 3.24247715 7 699107 2017 630240 15 13.56505 1334323 1294926 1232138 1193794 11 51741 11.110.00 10.73955 10 3796 10.03758 971225 9.10291 85504806069 760608 7.1901768104522 16 14.71787 14.13126 1257771 13.05500 12 56110 12.00012 11.65230 11.23402 10.077 1046216 10.1059091665 8851371256 7.02371 737016 677 6.601 17 15.56225 14.90765 14 20187 1271220 13.16612 12.65132 12. 16567 11.70719 11 27407 1086461 10.47726 076322 9.12164354363 02155 7.5479 741963 2009 10 16.39827 15.67256 14.99203 1435336 13.75351 13.18968 1265930 12.15000 11.60950 11.24607 10.82760 10.059099.37189 8.7556) 20141 7.70162 724967687201 19 17.22601 16.42617 15.67846 14.07099 143290 13.70984 13.13394 12 59329 12.06532 1180765 11.15812 10.33560 9.40360 8.95011 36692 7.87929 7.5678 6.99797 201808555 17.1604 16.35143 15.58016 14.877071421240 12.500 13.00944 124.221 11.05038 11.6902 10.50001 giets 0,12155 1513567.0003 704 7.62175 21 18.85608 17.90014 17.01121 16.18455 15.41502 14.69797 14.02916 13:40472 12.12115 12 27524 11.7600 10.30553 10.01680929224864860 8.675077562007.10155 22 19.66038 18.62082 17.65805 16.76541 15.03692 15.16712 14.45112 13.78442 13.16300 1258017 12.04158 11.06124 10.20074 9.44243 8.77154 8.17574764445 7.16051 23 20.45582 19,33086 10.29220 17.33211 16.44361 15.62041 14.85684 14,14777 13.48857 12.87504 12.30338 1127219 10.37106 958021 300322 8.266437.7150722966 24 21.24370 20.03041 18.91393 1798490 16.93554 16.05837 15.24696 14.49548 13.79864 13.15170 12.55036 11 46933 10.52876 9.70661 8.964748343547.71432 7.2828 25 22.02316 20.71961 19.52346 12.42438 1741315 16.48151 15.62200 14.02821 14.09394 13.41393 12.78336 1165358 10.67478 9.32258 07704 2.121747.34314 7.2008 30 25.00771 24.01584 2230546 20.03029 10.60044 10.30205 17.29203 16.28889 15.37245 14.53375 12.76483 12.40904 1125778 1027345 2.42601 60379 805518 7.40565 35 29.40858 27.07559 24.09862 2314516 2141022 20.00066 18.66461 17.46101 16,37419 15.2005 14.40025 12.96767 1165457 10.566629.64416 8.85524 3.17550758557 0 32 3469 29.01585 27.35548 2510278 23.11477 21.35507 19.79277 18.40158 17.15909 16,0461215,04630 13:33171 11.92461 10.75736 9.77905 8.951058313787.6308 45 36.00451 3255234 29.40016 26.03302 24.51871 22.49545 20.72004 19.15635 1777407 1654773 15.45583 13.60552 12.10840 10.38120 8.36281 9.00791 822252 76006 50 39.19612 34.99969 31.42361 28.36231 25.72976 23.45562 21.40218 19.76201 18.25593 16.93152 15.76136 13.80075 12.23348 10.96768 9.91481 904165 3.30450 7.6752 )) 9 15 Che MO M MW MWA MA TABLE 3 Future Value of an Ordinary Annuity of S1 FVA - - 1.0N 2.ON 2.5 2.0% 3.5 4.0 40 5.09 5. 6.0 7.09 . 9.01 10.08 11.04 13.0 1 1.0000 10000 10000 10000 10000 10000 10000 1.0000 10000 1.0000 1.0000 1.000 1.0000 10000 10000 1.0000 10000 10000 2 2.0100201502.0200 2.0250 20500 2,0350 20400 2.0450 20500 2.0550 20600 2.0700 20000 2.000 21000 2.1100 2.1200 2.100 2 1000130452 1060410056 3.0909 31062 31216 11870 3.1525 3.16.00 3,104 32149 3.2014 3.2701 33100 21421 21744 1 d 4.06044090041216 4152541836 4.2140 42455 4.2782 43101 43423 43746 44100 45061 45731 4410 4.7007 1779341498 5 5.1010 5.1523 5.2040 5.25635.1091 5.3425 54163 5.4707 55256 5.5011 5.6371 5.7507 5.06 5,9847 61051 2270 15704803 6 6.1520 62296 6.3001 6.3077 64604 4.5502 6330 67169 6.8010 6.8901 6.9753 7.1533 7.3359 7.5233 7.7150 7.9129 11521227 7 7.21357.3230 7.430 7.5474 760257.2704 7.099) 0.0192 0.1420 8.2669 2.1990 3.6540 89224 9.2004 9.4072 9.7033 10.0990 10.4047 3.2857 4329 6.500 6.7361 6.8922 0.05179.2142 9.3000 9.5491 9.7216 9.8075 10.2509 106 11025 11.4350 11.6594 12.2997 12.7573 9.3685 0.5593 9.7546 9.0545 10.151 103605 10.5821100021 11000 11.256311.4913 11.9780124076 13.0210 12.5795 14.1640 147757 154157 10 10.4622 107027 10.0497 11.2034 11.4639 11.7314 12.0061 12.2012 12.5779 12.8754 13.1808 180164 144 15.1929 159274 167220 17.547 14197 11 11.5668 11.8633 12 1687 12.4835 12.8078 13.1420 13 464 13.0412 14 2068 14.5835 14.9716 15.7606 16.4455 17.5603185312 10.5614 20.6546 2111 12 12.6825 13.0412 12:4121 13.7956 14.1920 14.6020 15.0250 15.4640 15.0171 18.3856 16.0699 17.8889 18977120.1407 21.3043 22.7132 241301 254502 13 3.8093 142360 14.6003 15.1404 156178 16.1130 16.6268 17.1599 17.7130 18.2068 18.8821 20.106 21 4953 22.9534 24.5227 26.2116 28.0291 29.9642 14 14.0474 154504 15.07.30 16.5100 17 0863 17.6770 18.2910 16.0321 19 5986 20.2926 210151 22.5505242140 26.0192 27.9750 30.0940 32.3926 348827 15 16.000 16 6821 17.2934 17.0319 18.5909 19.2957 20.0236 20.7841 21.5786 22.4087 21 2760 25.1200 27.15212900317725 34 4054 37.2707 404175 16 17.2579 17.9324 18.6593 19.3802 20.1560 20.0710 21.0245 22.7193 234575 24.6411 25.6725 27.8861 10.324 33.0034 35.040720.1090 42.7531 46.4717 17 10.4304 19.2014 20.0121 20.8647 217616 22.7050 23.697524.7417 25.8404 26.0964 262129308402 38.7502 36.9737 4054744.5008 48.837 537391 18 19.6147 20.4094 21.4123 22.3863 23.4144 24.4997 25.6454 26.551 28.1324 294812 30.9057 23.9990 37 450241.3013 45.599250.3959 557497 61.7251 19 20.0109 21.7967 22.5406 23.9460 25.1169 26.3572 276712 20.0636 30.539032.1027 33.7600 37.3790 41.4463 46.0185 51.1591 54.9305 63.4397 707494 20 22.0190 23.1237 24.2974 255447 26.8704 28.2797 29.7781 31.3714 30.0660 34.8689 36.7856 40.9955 45.7620 51.1601 57.2750 642028720524 60.0468 21 22 2202 24 4705 25.7833 27.1833 28.6765 30.2605 31.969233.7831 357193 377861 99.9927448652 50.4229 567645 640025 72.2651 31.0 92.4699 22 24.4716 25.8376 27.2990 28.8629 30.5368 32.3209 342430363034 38.5052 40.8643 43.923 49.0057 55.4568 62.8733 71.4027 01214392.5026 105.4010 23 25.7163 27.2251 28.845030 5844 32.4529 34.4604 36.6179 38.9370 614305 44.1118 46.9958 53.436160.8933 69.5319 79.5430 91.5479 1046020 120.2048 24 26.0735 286335 30.4219 32.3490 344265 36.6665 39.0826 41.6892 44.5020 47.5380 50.8156 58.1767 66.7648 76,7098 88.497) 102.1742 118.1552 136.8315 25 28.2432 30.0530 320303 34.1578 36.4592 38.9409 41.6459 445652 47.7271 51.1526 54.3645 63.249073.1059 84700998.3471 114.4133 133.3379 155.6196 30 34.7940 375387 40.5681 43.0027 47.5754 51.6227 56.084061.0071 664388 724355 700582 01.4608 113.2832734.3075 164.4940 100.0204 241.322 293.1002 35 41.6603 45.5921. 49.0045 54.0282 60.4621 66.6740 73.6522 81.4966 00.3200 100 2514 111.448 130.2389 172.168 2157108 271.0244 3415896 016615 546.000 40 48.8864 54.2670 60 4020 67.4026 75.4013 84.5503 95.0255 1070303 120.7008 136.4056 1547620 199.6351 250.0565 3373424 4425026 5818261 767.0014 10137042 45 56.4811 63.6142 71.8927 81.5161 92.7100 105.7817121.0204 138.8500 150.7002 184.1192 2127435 285.7493 386.5056 525 8587 718.9048 986.636 13582300 1074.1646 50 64.4632 73.6828 84.5794 97.48431127969 130.9979 152.6671 178.5030 209.3480 246.2175 290 3350 4065209 573.7702 815.08361161.065 16687712200001234595091 15