In: Accounting
12. A 11-year bond with a face value of $5000 is redeemable at par and earns interest at 10.3% convertible semiannually. If the yield rate is 7% convertible semiannually, find the book value 2 months before the payment of the 9th coupon. (Use simple interest for the time between coupon payments.)
Value = $ (3 decimal place)
Initial Bond Value = PV of Interest Payments & redemption Value
Half Year | Payments | PVIF/PVIFA | PV of Payments |
1-22 | 257.5 | 15.1671 | 3,906 |
22 | 5000 | 0.4692 | 2,346 |
6,251 |
Bond Amortization Schedule:
Half Year | Beginning Bond Value | Interest Expense | Interest Payment | Ending Value Bond |
1 | 6,251 | 219 | 258 | 6,213 |
2 | 6,213 | 217 | 258 | 6,173 |
3 | 6,173 | 216 | 258 | 6,131 |
4 | 6,131 | 215 | 258 | 6,088 |
5 | 6,088 | 213 | 258 | 6,044 |
6 | 6,044 | 212 | 258 | 5,998 |
7 | 5,998 | 210 | 258 | 5,950 |
8 | 5,950 | 208 | 258 | 5,901 |
9 | 5,901 | 207 | 258 | 5,850 |
10 | 5,850 | 205 | 258 | 5,797 |
11 | 5,797 | 203 | 258 | 5,743 |
12 | 5,743 | 201 | 258 | 5,686 |
13 | 5,686 | 199 | 258 | 5,628 |
14 | 5,628 | 197 | 258 | 5,567 |
15 | 5,567 | 195 | 258 | 5,504 |
16 | 5,504 | 193 | 258 | 5,440 |
17 | 5,440 | 190 | 258 | 5,372 |
18 | 5,372 | 188 | 258 | 5,303 |
19 | 5,303 | 186 | 258 | 5,231 |
20 | 5,231 | 183 | 258 | 5,157 |
21 | 5,157 | 180 | 258 | 5,080 |
22 | 5,080 | 178 | 5,258 | 0 |
Book Value of bond 2 months before payment of 9th Coupon = Ending Value after 8th Half Year + 2 months interest
= 5901+(5901*3.5%*2/6)
= 5901+69 = 5,970