Question

In: Finance

Seven Sons Farm issued a 30-year, 7 percent semi-annual bond 5 years ago. The bond currently...


Seven Sons Farm issued a 30-year, 7 percent semi-annual bond 5 years ago. The bond currently sells for 92 percent of its face value. The book value of the debt issue is $21 million. Seven Sons' tax rate is 33 percent.

In addition, the company has a second debt issue on the market, a zero coupon bond with 5 years left to maturity; the book value of this issue is $81 million and the bonds sell for 74 percent of par.

  
Required:
  
(a) What is the company's total book value of debt? (Do not round your intermediate calculations.)
(Click to select)76,950,000126,240,00079,260,000102,000,000127,050,000
  
(b)

What is the company's total market value of debt? (Do not round your intermediate calculations.)

(Click to select)79,260,00075,297,00082,430,400102,000,00083,223,000
  
(c)

What is your best estimate of the aftertax cost of debt? (Do not round your intermediate calculations.)

Solutions

Expert Solution

1st Issue of Bonds:

Face Value = $21,000,000

Market Value = 92% * $21,000,000
Market Value = $19,320,000

Annual Coupon Rate = 7%
Semiannual Coupon Rate = 3.5%
Semiannual Coupon = 3.5% * $21,000,000
Semiannual Coupon = $735,000

Time to Maturity = 25 years
Semiannual Period to Maturity = 50

Let semiannual YTM be i%

$19,320,000 = $735,000 * PVIFA(i%, 50) + $21,000,000 * PVIF(i%, 50)

Using financial calculator:
N = 50
PV = -19320000
PMT = 735000
FV = 21000000

I = 3.864%

Semiannual YTM = 3.864%
Annual YTM = 2 * 3.864%
Annual YTM = 7.728%

Before-tax Cost of Debt = 7.728%
After-tax Cost of Debt = 7.728% * (1 - 0.33)
After-tax Cost of Debt = 5.178%

2nd Issue of Bonds:

Face Value = $81,000,000

Market Value = 74% * $81,000,000
Market Value = $59,940,000

Time to Maturity = 5 years
Semiannual Period to Maturity = 10

Let semiannual YTM be i%

$59,940,000 = $81,000,000 * PVIF(i%, 10)

Using financial calculator:
N = 10
PV = -59940000
PMT = 0
FV = 81000000

I = 3.057%

Semiannual YTM = 3.057%
Annual YTM = 2 * 3.057%
Annual YTM = 6.114%

Before-tax Cost of Debt = 6.114%
After-tax Cost of Debt = 6.114% * (1 - 0.33)
After-tax Cost of Debt = 4.096%

Answer a.

Total Book Value of Debt = $21,000,000 + $81,000,000
Total Book Value of Debt = $102,000,000

Answer b.

Total Market Value of Debt = $19,320,000 + $59,940,000
Total Market Value of Debt = $79,260,000

Answer c.

Weight of 1st Issue of Debt = $19,320,000/$79,260,000
Weight of 1st Issue of Debt = 0.2438

Weight of 2nd Issue of Debt = $59,940,000/$79,260,000
Weight of 2nd Issue of Debt = 0.7562

Estimated After-tax Cost of Debt = 0.2438 * 5.178% + 0.7562 * 4.096%
Estimated After-tax Cost of Debt = 4.36%


Related Solutions

Jiminy's Cricket Farm issued a 30-year, 6 percent semi-annual bond 7 years ago. The bond currently...
Jiminy's Cricket Farm issued a 30-year, 6 percent semi-annual bond 7 years ago. The bond currently sells for 93 percent of its face value. The book value of the debt issue is $21 million. The company's tax rate is 33 percent. In addition, the company has a second debt issue on the market, a zero coupon bond with 7 years left to maturity; the book value of this issue is $82 million and the bonds sell for 76 percent of...
Jiminy's Cricket Farm issued a 30-year, 8 percent semi-annual bond 7 years ago. The bond currently...
Jiminy's Cricket Farm issued a 30-year, 8 percent semi-annual bond 7 years ago. The bond currently sells for 87 percent of its face value. The book value of the debt issue is $25 million. The company's tax rate is 34 percent. In addition, the company has a second debt issue on the market, a zero coupon bond with 7 years left to maturity; the book value of this issue is $77 million and the bonds sell for 74 percent of...
jiminy's Cricket farm issued a 20-year, 7 percent, semi annual bond four years ago. the bond...
jiminy's Cricket farm issued a 20-year, 7 percent, semi annual bond four years ago. the bond currently sells for 108% of its face value. what is the aftertax cost of debt if the companys combined tax rate is 23%?
Jiminy’s Cricket Farm issued a 20-year, 7 percent semiannual bond four years ago. The bond currently...
Jiminy’s Cricket Farm issued a 20-year, 7 percent semiannual bond four years ago. The bond currently sells for 98 percent of its face value. The company’s tax rate is 25 percent. What is the aftertax cost of debt? Select one: A. 7.68% B. 3.61% C. 7.21% D. 5.41% E. 5.89%
Jiminy's Cricket Farm issued a 30-year, 7 percent coupon bond 8 years ago. The bond makes...
Jiminy's Cricket Farm issued a 30-year, 7 percent coupon bond 8 years ago. The bond makes semi-annual coupon payments and sells for 92 percent of its face value. The face value of the debt issue is $18 million and the yield to maturity is 7.761%. Note: YTM for coupon bonds is quoted as an APR with semi-annual compounding. In addition, the company has a second debt issue on the market, a zero coupon bond with 8 years left to maturity;...
The XGENZ Corporation issued a 30-year, 7 percent semiannual bond 3 years ago. The bond currently...
The XGENZ Corporation issued a 30-year, 7 percent semiannual bond 3 years ago. The bond currently sells for 93 percent of its face value. The company’s tax rate is 35 percent. a. What is the pretax cost of debt? b. What is the aftertax cost of debt? c. Which is more relevant, the pretax or the aftertax cost of debt? Why? d. Suppose the book value of the debt issue is $85 million. In addition, the company has a second...
Jiminy’s Cricket Farm issued a 30-year, 5 percent semiannual coupon bond 6 years ago. The bond...
Jiminy’s Cricket Farm issued a 30-year, 5 percent semiannual coupon bond 6 years ago. The bond currently sells for 106 percent of its face value. The company’s tax rate is 25 percent. The book value of the debt issue is $55 million. In addition, the company has a second debt issue, a zero coupon bond with 10 years left to maturity; the book value of this issue is $45 million, and the bonds sell for 73 percent of par. a....
Jiminy's Cricket Farm issued a 20-year, 7 percent semiannual coupon bond 5 years ago.The bond currently...
Jiminy's Cricket Farm issued a 20-year, 7 percent semiannual coupon bond 5 years ago.The bond currently sells for 94 percent of its face value. The company's tax rate is 24 percent. The book value of the debt issue is $45 million. In addition, the company has a second debt issue, a zero coupon bond with 10 years left to maturity; the book value of this issue is $30 million, and the bond sells for 65 percent of par. a. What...
Himiny's Cricket Farm Issued a 28-year, 13 percent semiannual bond 3 years ago. The bond currently...
Himiny's Cricket Farm Issued a 28-year, 13 percent semiannual bond 3 years ago. The bond currently sells for 100 percent of its face value. The company's tax rate is 33 percent. What is the aftertax cost of debt? (Do not round intermediate calculations. Enter your answer as a percentage, omit the "%" sign in your response, and round your answer to 2 decimal places. For example, 0.12345 or 12.345% should be entered as 12.35.)
Himiny's Cricket Farm Issued a 25-year, 16 percent semiannual bond 3 years ago. The bond currently...
Himiny's Cricket Farm Issued a 25-year, 16 percent semiannual bond 3 years ago. The bond currently sells for 89 percent of its face value. The company's tax rate is 33 percent. What is the pretax cost of debt? (Do not round intermediate calculations. Enter your answer as a percentage, omit the "%" sign in your response, and round your answer to 2 decimal places. For example, 0.12345 or 12.345% should be entered as 12.35.)
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT