In: Accounting
Determining the Proceeds from Bond Issues
Madison Corporation is authorized to issue $800,000 of 5-year bonds dated June 30, 2016, with a stated rate of interest of 11%. Interest on the bonds is payable semiannually, and the bonds are sold on June 30, 2016.
Required:
Determine the proceeds that the company will receive if it sells the following: (Click here to access the tables to use with this exercise and round your answers to two decimal places, if necessary.)
1. The bonds to yield 12% | $ |
2. The bonds to yield 10% | $ |
1) In case of semi annual bond Par value= $800000 , Coupon payment= 800000*0.11/2= $44000, Years to maturity= 10 | |||||
Yield=6% | |||||
Statement showing Fair price: | |||||
Particulars | Time | PVf @6% | Amount | PV | |
Cash Flows (Interest) | 1.00 | 0.9434 | 44,000.00 | 41,509.43 | |
Cash Flows (Interest) | 2.00 | 0.8900 | 44,000.00 | 39,159.84 | |
Cash Flows (Interest) | 3.00 | 0.8396 | 44,000.00 | 36,943.25 | |
Cash Flows (Interest) | 4.00 | 0.7921 | 44,000.00 | 34,852.12 | |
Cash Flows (Interest) | 5.00 | 0.7473 | 44,000.00 | 32,879.36 | |
Cash Flows (Interest) | 6.00 | 0.7050 | 44,000.00 | 31,018.26 | |
Cash Flows (Interest) | 7.00 | 0.6651 | 44,000.00 | 29,262.51 | |
Cash Flows (Interest) | 8.00 | 0.6274 | 44,000.00 | 27,606.14 | |
Cash Flows (Interest) | 9.00 | 0.5919 | 44,000.00 | 26,043.53 | |
Cash Flows (Interest) | 10.00 | 0.5584 | 44,000.00 | 24,569.37 | |
Cash flows (Maturity Amount) | 10.00 | 0.5584 | 8,00,000.00 | 4,46,720.00 | |
Fair Price | 7,70,563.83 | ||||
Proceeds from bond issues is $77056.83 | |||||
2) In case of semi annual bond Par value= $800000 , Coupon payment= 800000*0.11/2= $44000, Years to maturity= 10 | |||||
Yield=5% | |||||
Statement showing Fair price: | |||||
Particulars | Time | PVf @5% | Amount | PV | |
Cash Flows (Interest) | 1.00 | 0.9524 | 44,000.00 | 41,904.76 | |
Cash Flows (Interest) | 2.00 | 0.9070 | 44,000.00 | 39,909.30 | |
Cash Flows (Interest) | 3.00 | 0.8638 | 44,000.00 | 38,008.85 | |
Cash Flows (Interest) | 4.00 | 0.8227 | 44,000.00 | 36,198.91 | |
Cash Flows (Interest) | 5.00 | 0.7835 | 44,000.00 | 34,475.15 | |
Cash Flows (Interest) | 6.00 | 0.7462 | 44,000.00 | 32,833.48 | |
Cash Flows (Interest) | 7.00 | 0.7107 | 44,000.00 | 31,269.98 | |
Cash Flows (Interest) | 8.00 | 0.6768 | 44,000.00 | 29,780.93 | |
Cash Flows (Interest) | 9.00 | 0.6446 | 44,000.00 | 28,362.79 | |
Cash Flows (Interest) | 10.00 | 0.6139 | 44,000.00 | 27,012.18 | |
Cash flows (Maturity Amount) | 10.00 | 0.6139 | 8,00,000.00 | 4,91,120.00 | |
Fair Price | 8,30,876.34 | ||||
Proceeds from bond issues is $830876.34 |