A 1 Rosey's Roses 2 3 4 5 6 7 8 9 B C D E F G H J K L Rosey's Roses is considering several alternative means of financing an expansion. One alternative is to borrow $100,000 from a local bank, but another alternative is to borrow this amount from investors by issuing bonds. Both alternatives involve a 10-year debt period with annual payments. Use excel to compute a loan and bond analysis, assume an initial loan rate of 10%, an initial bond stated rate of 10%, and a market interest rate of 9%. 10 Loan Amortization Schedule Pmt. # Payment Interest Principal Balance $ 100,000.00 11 12 Loan Amount $ 100,000.00 13 Rate 10.00% 14 Loan Term 10 1 15 2 17 18 19 20 23 24 25 27 28 16222222222222 29 Bond Amortization Schedule 30 234567 7 8 9 10 Totals Interest Payment # Interest Payment Expense Amortization (Discount) Premium Carrying Value 31 Market Rate 32 Stated Rate 9.00% 10.00% 1 2 33 Face Value $ 100,000.00 3 34 Bond Term 10 4 35 5 36 6 37 7 38 8 39 9 40 10 41 Totals 42 43 3 M N 0 P Q R S T U > W
A 1 Rosey's Roses 2 3 4 5 6 7 8 9 B C D E F G H J K L Rosey's Roses is considering several alternative means of financing an expansion. One alternative is to borrow $100,000 from a local bank, but another alternative is to borrow this amount from investors by issuing bonds. Both alternatives involve a 10-year debt period with annual payments. Use excel to compute a loan and bond analysis, assume an initial loan rate of 10%, an initial bond stated rate of 10%, and a market interest rate of 9%. 10 Loan Amortization Schedule Pmt. # Payment Interest Principal Balance $ 100,000.00 11 12 Loan Amount $ 100,000.00 13 Rate 10.00% 14 Loan Term 10 1 15 2 17 18 19 20 23 24 25 27 28 16222222222222 29 Bond Amortization Schedule 30 234567 7 8 9 10 Totals Interest Payment # Interest Payment Expense Amortization (Discount) Premium Carrying Value 31 Market Rate 32 Stated Rate 9.00% 10.00% 1 2 33 Face Value $ 100,000.00 3 34 Bond Term 10 4 35 5 36 6 37 7 38 8 39 9 40 10 41 Totals 42 43 3 M N 0 P Q R S T U > W
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question

Transcribed Image Text:A
1 Rosey's Roses
2
3
4
5
6
7
8
9
B
C
D
E
F
G
H
J
K
L
Rosey's Roses is considering several alternative means of financing an expansion.
One alternative is to borrow $100,000 from a local bank, but another alternative is to borrow this amount from investors by issuing bonds.
Both alternatives involve a 10-year debt period with annual payments.
Use excel to compute a loan and bond analysis, assume an initial loan rate of 10%, an initial bond stated rate of 10%, and a market interest rate of 9%.
10 Loan Amortization Schedule
Pmt. #
Payment
Interest
Principal
Balance
$ 100,000.00
11
12 Loan Amount
$
100,000.00
13 Rate
10.00%
14 Loan Term
10
1
15
2
17
18
19
20
23
24
25
27
28
16222222222222
29 Bond Amortization Schedule
30
234567
7
8
9
10
Totals
Interest
Payment # Interest Payment
Expense Amortization
(Discount)
Premium
Carrying
Value
31 Market Rate
32 Stated Rate
9.00%
10.00%
1
2
33 Face Value
$
100,000.00
3
34 Bond Term
10
4
35
5
36
6
37
7
38
8
39
9
40
10
41
Totals
42
43
3
M
N
0
P
Q
R
S
T
U
>
W
Expert Solution

This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps

Recommended textbooks for you


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON

Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education

Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education