In: Accounting
On January 2, 2020, Wine Corporation wishes to issue $6,000,000 (par value) of its 8%, 10-year bonds. The bonds pay interest annually on January 1. The current yield rate on such bonds is 10%. compute the amount that Wine will realize from the sale (issuance) of the bonds. the answer should be 5262408
solve it using the calculator method(PV= FV= N= ) and show ur work
Face value of bond = $ 6,000,000 | |||||||
Interest rate of bonds = 8% | |||||||
Tenure = 10 years | |||||||
Current yield rate of bonds = 10% | |||||||
Since, the simialr bonds in the market yield 10% and the bond that company issues interest rate is 8% the bonds can only be sold at a discount | |||||||
Current value = Future value/(1+r)^n | |||||||
Year | Future value | 1/(1+r)^n | Present value | ||||
1 | $ 480,000 | 0.909091 | $ 436,363.64 | ||||
2 | $ 480,000 | 0.826446 | $ 396,694.21 | ||||
3 | $ 480,000 | 0.751315 | $ 360,631.10 | ||||
4 | $ 480,000 | 0.683013 | $ 327,846.46 | ||||
5 | $ 480,000 | 0.620921 | $ 298,042.24 | ||||
6 | $ 480,000 | 0.564474 | $ 270,947.49 | ||||
7 | $ 480,000 | 0.513158 | $ 246,315.90 | ||||
8 | $ 480,000 | 0.466507 | $ 223,923.54 | ||||
9 | $ 480,000 | 0.424098 | $ 203,566.86 | ||||
10 | $ 480,000 | 0.385543 | $ 185,060.78 | ||||
10 | $ 6,000,000 | 0.385543 | $ 2,313,259.74 | ||||
$ 5,262,651.95 | |||||||
The amount that yields from sale of bond is $ 5,262,651.95 |