To determine Complete the given table. Explanation Bonds: Bonds are long-term promissory notes that are issued by a company while borrowing money from investors to raise fund for financing the operations. Complete the following table. Case A (7%) Case B (8%) Case C (6%) a. Cash received at issuance $500,000 (1) $466,448 (4) $536,798 (7) b. Interest expense recorded in Year 1 $35,000 (2) $37,316 (5) $32,208 (8) c. Cash paid for interest in Year 1 $35,000 (3) $35,000 (6) $35,000 (9) d. Cash paid at maturity for bond principal $500,000 $500,000 $500,000 Table (1) Working notes: Calculate cash received at issuance for Case A (market interest 7%). Step 1: Calculate the cash interest payment for bonds. Cash interest payment = Face value × Coupon rate × Interest time period = $ 500 , 000 × 7 % × 1 = $ 35 , 000 Step 2: Calculate the present value of cash interest payment. Particulars Amount Interest payment (a) $35,000 PV factor at annual market interest rate of 7% for 10 periods (b) 7.02358 Present value ( a ) × ( b ) $245,825 Table (2) Note: The present value factor for 10 periods at 7% interest would be 7.02358 (Refer Appendix E (Table E.2) in the book for present value factor). Step 3: Calculate the present value of single principal payment of $500,000 (principal amount) at 7% for 10 periods. Particulars Amount Single principal payment (a) $500,000 PV factor at annual market interest rate of 7% for 10 periods (b) 0.50835 Present value ( a ) × ( b ) $254,175 Table (3) Note: The present value factor for 10 periods at 7% interest would be 0.50835 (Refer Appendix E (Table E.1) in the book for present value factor). Step 4: Calculate the issue price of the bonds. Issue price of the bonds = ( Present value of interest payment + Present value of single principal payment ) = ( $245,825 ( from table 2 ) + $254,175 ( from table 3 ) ) = $500,000 (1) Calculate interest expense recorded in Year 1 for Case A (market interest 7%). Interest expense = Issue price of bonds × Market interest rate × Interest time period = $ 500 , 000 × 7 % × 1 = $ 35 , 000 (2) Calculate cash paid for interest in Year 1 for Case A (market interest 7%). Cash paid for interest = Face value × Coupon rate × Interest time period = $ 500 , 000 × 7 % × 1 = $ 35 , 000 (3) Calculate cash received at issuance for Case B (market interest 8%). Step 1: Calculate the cash interest payment for bonds. Cash interest payment = Face value × Coupon rate × Interest time period = $ 500 , 000 × 7 % × 1 = $ 35 , 000 Step 2: Calculate the present value of cash interest payment. Particulars Amount Interest payment (a) $35,000 PV factor at annual market interest rate of 8% for 10 periods (b) 6.71008 Present value ( a ) × ( b ) $234,853 Table (4) Note: The present value factor for 10 periods at 8% interest would be 6.71008 (Refer Appendix E (Table E.2) in the book for present value factor). Step 3: Calculate the present value of single principal payment of $500,000 (principal amount) at 8% for 10 periods. Particulars Amount Single principal payment (a) $500,000 PV factor at annual market interest rate of 8% for 10 periods (b) 0

10th Edition

ISBN: 9781264038947

Author: Libby

Publisher: MCG

See similar textbooks

Videos

Question

Chapter 10, Problem 3P

To determine

Complete the given table.

Expert Solution & Answer

Chapter 10 Solutions

INTRO TO FIN ACCT (LL W/ ACCESS-1 SMSTR

Ch. 10 - Prob. 1Q Ch. 10 - 2. What are the primary characteristics of a bond?...Ch. 10 - 3. What is the difference between an unsecured and...Ch. 10 - 4. Differentiate between a bond indenture and a...Ch. 10 - 5. What is a bond covenant? Ch. 10 - 6. Differentiate between a bond coupon rate and...Ch. 10 - 7. Explain what determines whether a bond is...Ch. 10 - 8. When calculating the present value of a bond’s...Ch. 10 - 9. What is the book value of a bond? Ch. 10 - Prob. 10Q

Knowledge Booster

Learn more about

Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.

Recommended textbooks for you

FINANCIAL ACCOUNTING
Accounting
ISBN:9781259964947
Author:Libby
Publisher:MCG
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

FINANCIAL ACCOUNTING

Accounting

ISBN:9781259964947

Author:Libby

Publisher:MCG

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

SEE MORE TEXTBOOKS

Financial Accounting - Long-term Liabilities - Bonds; Author: Finance & Accounting Videos by Prof Coram;https://www.youtube.com/watch?v=_1fwsJIGMos;License: Standard Youtube License