11 Solutions for Discussion Problems - Financial Liabilities 2021 (1)

.docx

School

University of Alberta *

*We aren’t endorsed by this school

Course

412

Subject

Finance

Date

Apr 3, 2024

Type

docx

Pages

6

Uploaded by jbgordon10

Report
Solutions to Discussion Problems – Financial Liabilities Problem 3 Part a Required: 1. What is the issue price of each bond? A. $1,000,000 PV (10, 9%) + $100,000 PVA (10,9%) – this is the mathematical abbreviation. you can use the formula, a financial calculator or tables. I will provide tables with each exam. Calculator inputs – enter 1,000,000 and press FV, Then enter 100,000 and press PMT, Then 10 & press N, Then 9 & I/Y, Then press CPT, then PV = $1,064,176.58 B. $1,000,000 PV (10, 9%) + $80,000 PVA (10, 9%) = $935,823.42 Inputs: FV= 1,000,000, PMT = 80,000, I/Y = 9, N= 10 CPT PV = 935,823.42 C. $1,000,000 since coupon rate = market rate 2 . For each alternative, how much cash will the company pay out in the year 2022? A. $100,000 B. $80,000 C. $90,000 3. For each alternative, how much interest expense will the company record for the year ended December 31, 2022? Use the effective interest method. A. $1,064,176.58*9% = $95,775.89 B. $935,823.42*9% = $84,224.11 C. $1,000,000*9% = $90,000 4. For each alternative, how much interest expense will the company record over the entire 10-year life of the bond? A. 10 x $100,000 – ($1,064,176.58-$1,000,000) = $935,823.42 B. 10 x $80,000 + ($1,000,000-935,824) = $864,176.58 C. $900,000 1
Financial Liabilities, Problem 3 Amortization Tables – prepared in Excel Face Value $1,000,000 Effective Rate 9% Coupon rate a 10% Coupon rate b 8% Lumpsum, 9%, 10 years 0.422410807 Annuity, 9%, 10 years 6.417657701 Cash interest a $100,000 Cash interest b $80,000 Proceeds a $1,064,176.58 Proceeds b $935,823.42 Amortization Table a Interest Exp. Pymt. Amort. Liability $1,064,176.58 1 $95,775.89 $100,00 0 $4,224.11 $1,059,952.47 2 $95,395.72 $100,00 0 $4,604.28 $1,055,348.19 3 $94,981.34 $100,00 0 $5,018.66 $1,050,329.53 4 $94,529.66 $100,00 0 $5,470.34 $1,044,859.19 5 $94,037.33 $100,00 0 $5,962.67 $1,038,896.51 6 $93,500.69 $100,00 0 $6,499.31 $1,032,397.20 7 $92,915.75 $100,00 0 $7,084.25 $1,025,312.95 8 $92,278.17 $100,00 0 $7,721.83 $1,017,591.11 9 $91,583.20 $100,00 0 $8,416.80 $1,009,174.31 10 $90,825.69 $100,00 0 $9,174.31 $1,000,000.00 $935,823.42 Amortization Table b $935,823.42 1 $84,224.11 $80,000 $4,224.11 $940,047.53 2 $84,604.28 $80,000 $4,604.28 $944,651.81 3 $85,018.66 $80,000 $5,018.66 $949,670.47 4 $85,470.34 $80,000 $5,470.34 $955,140.81 5 $85,962.67 $80,000 $5,962.67 $961,103.49 6 $86,499.31 $80,000 $6,499.31 $967,602.80 2
7 $87,084.25 $80,000 $7,084.25 $974,687.05 8 $87,721.83 $80,000 $7,721.83 $982,408.89 9 $88,416.80 $80,000 $8,416.80 $990,825.69 10 $89,174.31 $80,000 $9,174.31 $1,000,000.00 $864,176.58 3
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help