In: Accounting
Spiller Corp. plans to issue 6%, 9-year, $550,000 par value
bonds payable that pay interest semiannually on June 30 and
December 31. The bonds are dated December 31, 2019, and are issued
on that date. (PV of $1, FV of $1, PVA of $1, and FVA of $1)
(Use appropriate factor(s) from the tables provided. Round
your "Table value" to 4 decimal places and final answers to nearest
whole dollar.)
If the market rate of interest for the bonds is 4% on the date of
issue, what will be the total cash proceeds from the bond
issue?
Correct answer-------------Total cash proceeds from the bond issue = $632,478
Working
Bonds issue price is calculated by ADDING the: |
Discounted face value of bonds payable at market rate of interest, and |
Discounted Interest payments amount (during the lifetime) at market rate of interest. |
Annual Rate | Applicable rate | Face Value | $ 550,000 | ||
Market Rate | 4% | 2.00% | Term (in years) | 9 | |
Coupon Rate | 6% | 3.00% | Total no. of interest payments | 18 |
.
Calculation of Issue price of Bond | ||||||||
Bond Face Value | Market Interest rate (applicable for period/term) | |||||||
PV of | $ 550,000 | at | 2.00% | Interest rate for | 18 | term payments | ||
PV of $1 | 0.7002 | |||||||
PV of | $ 550,000 | = | $ 550,000 | x | 0.7002 | = | $ 385,110 | A |
Interest payable per term | at | 3.00% | on | $ 550,000 | ||||
Interest payable per term | $ 16,500 | |||||||
PVAF of 1$ | for | 2.00% | Interest rate for | 18 | term payments | |||
PVAF of 1$ | 14.9920 | |||||||
PV of Interest payments | = | $ 16,500 | x | 14.9920 | = | $ 247,368 | B | |
Bond Value (A+B) | $ 632,478 |