Computing Bond Issue Proceeds and Issue Price
Your company plans to issue bonds later in the upcoming year. But with the economic uncertainty and varied interest rates, it is not clear how much money the company will receive when the bonds are issued. The company is committed to issuing 2,000 bonds, each of which will have a face value of $1,000, a stated interest rate of 8 percent paid annually, and a period to maturity of 10 years.
Required:
- 1. Compute the bond issue proceeds assuming a market interest rate of 8 percent. (Do not round until totaling the bond proceeds, at which point you should round the total bond proceeds to the nearest thousand dollars.) Also, express the
bond issue price as a percentage by comparing the (rounded) total proceeds to the total face value. - 2. Compute the bond issue proceeds assuming a market interest rate of 7 percent. (Do not round until totaling the bond proceeds, at which point you should round the total bond proceeds to the nearest thousand dollars.) Also, express the bond issue price as a percentage by comparing the (rounded) total proceeds to the total face value.
- 3. Compute the bond issue proceeds assuming a market interest rate of 9 percent. (Do not round until totaling the bond proceeds, at which point you should round the total bond proceeds to the nearest thousand dollars.) Also, express the bond issue price as a percentage by comparing the (rounded) total proceeds to the total face value.
1.
To compute: The bond issue proceeds assuming a market interest rate of 8% and express it as a percentage by comparing the total proceeds to the total face value.
Answer to Problem 6E
The bond issue proceeds assuming a market interest rate of 8% is $1,999,993, and the total proceeds to the total face value is 100%.
Explanation of Solution
Compute the bond issue proceeds assuming a market interest rate of 8%.
Particulars | Amount ($) |
Face Value (1) | $2,000,000 |
Present value factor(2) | 0.46319 |
Present value of face amount(3) | $926,380 |
Face Value (1) | $2,000,000 |
Stated interest rate(4) | 0.08 |
Annual Interest Payment(5) | $160,000 |
Present value factor(6) | 6.71008 |
Present value of interest payments(7) | $1,073,613 |
Total Bond Proceeds(8) | $1,999,993 |
Table (1)
Therefore, the total bond proceeds, rounded to the nearest thousand is $2,000,000.
Working Notes:
Calculate the face value.
Calculate the present value factor.
Present value of $1 at 8% for 10 years is 0.46319 as per the Present Value Table.
(2)
Calculate the present value of face amount.
Calculate the stated interest rate.
Calculate the annual interest payment.
Calculate the present value factor.
Present value of $1 at 8% for 10 years is 6.71008 as per the Present Value of Annuity Table.
(6)
Calculate the present value of interest payments.
Calculate the total bond proceeds.
Compute the bond issue proceeds percentage by comparing the total proceeds to the total face value.
Calculate the total bond proceeds percentage.
Thus, the total bond proceeds percentage is 100%.
Therefore, the bond issue proceeds assuming a market interest rate of 8% is $1,999,993, and the total proceeds to the total face value is 100%.
2.
To compute: The bond issue proceeds assuming a market interest rate of 7% and express it as a percentage by comparing the total proceeds to the total face value.
Answer to Problem 6E
The bond issue proceeds assuming a market interest rate of 7% is $2,140,473, and the total proceeds to the total face value is 107%.
Explanation of Solution
Compute the bond issue proceeds assuming a market interest rate of 7%.
Particulars | Amount ($) |
Face Value (1) | $2,000,000 |
Present value factor (10) | 0.50835 |
Present value of face amount (11) | $1,016,700 |
Face Value (1) | $2,000,000 |
Stated interest rate (4) | 0.08 |
Annual Interest Payment (5) | $160,000 |
Present value factor (12) | 7.02358 |
Present value of interest payments (13) | $1,123,773 |
Total Bond Proceeds (14) | $2,140,473 |
Table (1)
Therefore, the total bond proceeds, rounded to the nearest thousand is $2,140,000.
Working Notes:
Calculate the present value factor.
Present value of $1 at 7% for 10 years is 0.50835 as per the Present Value Table.
(10)
Calculate the present value of face amount.
Calculate the present value factor.
Present value of $1 at 7% for 10 years is 7.02358 as per the Present Value of Annuity Table.
(12)
Calculate the present value of interest payments.
Calculate the total bond proceeds.
Compute the bond issue proceeds percentage by comparing the total proceeds to the total face value.
Calculate the total bond proceeds percentage.
Thus, the total bond proceeds percentage is 107%.
Therefore, the bond issue proceeds assuming a market interest rate of 7% is $2,140,473, and the total proceeds to the total face value is 107%.
3.
To compute: The bond issue proceeds assuming a market interest rate of 9% and express it as a percentage by comparing the total proceeds to the total face value.
Answer to Problem 6E
The bond issue proceeds assuming a market interest rate of 9% is $1,871,646, and the total proceeds to the total face value is 93.60%.
Explanation of Solution
Compute the bond issue proceeds assuming a market interest rate of 9%.
Particulars | Amount ($) |
Face Value (1) | $2,000,000 |
Present value factor (16) | 0.42241 |
Present value of face amount (17) | $844,820 |
Face Value (1) | $2,000,000 |
Stated interest rate (4) | 0.08 |
Annual Interest Payment (5) | $160,000 |
Present value factor (18) | 6.41766 |
Present value of interest payments (19) | $1,026,826 |
Total Bond Proceeds (20) | $1,871,646 |
Table (1)
Therefore, the total bond proceeds, rounded to the nearest thousand is $1,872,000.
Working Notes:
Calculate the present value factor.
Present value of $1 at 9% for 10 years is 0.42241 as per the Present Value Table.
(16)
Calculate the present value of face amount.
Calculate the present value factor.
Present value of $1 at 9% for 10 years is 6.41766 as per the Present Value of Annuity Table.
(18)
Calculate the present value of interest payments.
Calculate the total bond proceeds.
Compute the bond issue proceeds percentage by comparing the total proceeds to the total face value.
Calculate the total bond proceeds percentage.
Thus, the total bond proceeds percentage is 93.60%.
Therefore, the bond issue proceeds assuming a market interest rate of 9% is $1,871,646, and the total proceeds to the total face value is 93.60%.
Want to see more full solutions like this?
Chapter C Solutions
Fundamentals Of Financial Accounting
- Krystian Inc. issued 10-year bonds with a face value of $100,000 and a stated rate of 4% when the market rate was 6%. Interest was paid semi-annually. Calculate and explain the timing of the cash flows the purchaser of the bonds (the investor) will receive throughout the bond term. Would an investor be willing to pay more or less than face value for this bond?arrow_forwardThe University Club recently issued 1,500,000 of 10-year, 9% bonds at an effective interest rate of 10%. Bond interest is payable annually. You have been asked to calculate the issuance price of the bonds and prepare amortization schedules for any discount or premium. The worksheet BONDS has been provided to assist you. Note that the worksheet contains a scratch pad at the bottom that has been preprogrammed to automatically compute and display the relevant cash flows needed for bond pricing.arrow_forwardIssue Price The following terms relate to independent bond issues: 500 bonds; $1,000 face value; 8% stated rate; 5 years; annual interest payments 500 bonds; $1,000 face value; 8% stated rate; 5 years; semiannual interest payments 800 bonds; $1,000 face value; 8% stated rate; 10 years; semiannual interest payments 2,000 bonds; $500 face value; 12% stated rate; 15 years; semiannual interest payments Required Assuming the market rate of interest is 10%, calculate the selling price for each bond issue.arrow_forward
- A company issued bonds with a $100,000 face value, a 5-year term, a stated rate of 6%, and a market rate of 7%. Interest is paid annually. What is the amount of interest the bondholders will receive at the end of the year?arrow_forwardCHALLENGE PROBLEM The long-term liabilities section of Guyton Enterprises follows. The bonds outstanding on January 1, 20-1, have an annual coupon rate of 4% and had been issued several years ago at a price to yield 5% per year. The discount is amortized using the effective interest method. On December 31, 20-1, 900,000, 5% bonds were issued at a price to yield 6%. REQUIRED Compute the cash received from issuing the bonds on December 31, 20-1. (Hint: If you have not covered the effective interest method, assume that bond interest expense for 20-1 was 44,767.)arrow_forwardBond Valuation and Interest Rate Risk The Garraty Company has two bond issues outstanding. Both bonds pay 100 annual interest plus 1,000 at maturity. Bond L has a maturity of 15 years, and Bond S has a maturity of 1 year. a. What will be the value of each of these bonds when the going rate of interest is (1) 5%, (2) 8%, and (3) 12%? Assume that there is only one more interest payment to be made on Bond S. b. Why does the longer-term (15-year) bond fluctuate more when interest rates change than does the shorter-term bond (1 year)?arrow_forward
- On July 1, Somerset Inc. issued $200,000 of 10%, 10-year bonds when the market rate was 12%. The bonds paid interest semi-annually. Assuming the bonds sold at 58.55, what was the selling price of the bonds? Explain why the cash received from selling this bond is different from the $200,000 face value of the bond.arrow_forwardOn January 1, 2018, Wawatosa Inc. issued 5-year bonds with a face value of $200,000 and a stated interest rate of 12% payable semi-annually on July 1 and January 1. The bonds were sold to yield 10%. Assuming the bonds were sold at 107.732, what is the selling price of the bonds? Were they issued at a discount or a premium?arrow_forwardSmashing Cantaloupes Inc. issued 5-year bonds with a par value of $35,000 and an 8% semiannual coupon (payable June 30 and December 31) on January 1, 2018, when the market rate of interest was 10%. Were the bonds issued at a discount or premium? Assuming the bonds sold at 92.288, what was the sales price of the bonds?arrow_forward
- Neubert Enterprises recently issued $1,000 par value 15-year bonds with a 5% coupon paid annually and warrants attached. These bonds are currently trading for $1,000. Neubert also has outstanding $1,000 par value 15-year straight debt with a 7% coupon paid annually, also trading for $1,000. What is the implied value of the warrants attached to each bond?arrow_forwardCharleston Inc. issued $200,000 bonds with a stated rate of 10%. The bonds had a 10-year maturity date. Interest is to be paid semi-annually and the market rate of interest is 8%. If the bonds sold at 113.55, what amount was received upon issuance?arrow_forward
- Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningCollege Accounting, Chapters 1-27AccountingISBN:9781337794756Author:HEINTZ, James A.Publisher:Cengage Learning,
- Intermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage LearningEBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENTExcel Applications for Accounting PrinciplesAccountingISBN:9781111581565Author:Gaylord N. SmithPublisher:Cengage Learning