1.
The price of the bonds was issued on January 1, 2014 for $110,465,146.
1.
Explanation of Solution
Calculate the issue price of the bonds.
Working notes:
Calculate the present value of face value of principal
Particulars | Amount ($) |
Face value of bonds (a) | $100,000,000 |
PV factor at an annual market rate of 2.5% for 30 periods (b) |
|
Present value of face value of principal
| $47,674,268.52 |
Table (1)
Note: The present value of $1 for 30 periods at 2.5% is 0.47674 (refer Table 2 in Appendix).
Calculate present value of interest payments.
Particulars | Amount ($) |
Interest payments amount (a) | $3,000,000 |
PV factor at an annual market rate of 2.5% for 30 periods (b) |
|
Present value of interest payments
| $62,790,877.78 |
Table (2)
Note: The Present value of an ordinary annuity of $1 for 30 periods at 2.5% is 20.93029 (refer Table 4 in Appendix).
Calculate the amount of interest payment.
2.
The carrying value of the bonds five years later on December 31, 2018.
2.
Explanation of Solution
Calculate the issue price of the bonds.
Working notes:
Calculate the present value of face value of principal
Particulars | Amount ($) |
Face value of bonds (a) | $100,000,000 |
PV factor at an annual market rate of 2.5% for 20 periods (b) |
|
Present value of face value of principal
| $61,027,094.29 |
Table (3)
Note: The present value of $1 for 20 periods at 2.5% is 0.61027 (refer Table 2 in Appendix).
Calculate present value of interest payments.
Particulars | Amount ($) |
Interest payments amount (a) | $3,000,000 |
PV factor at an annual market rate of 2.5% for 20 periods (b) |
|
Present value of interest payments
| $46,767,486.86 |
Table (4)
Note: The Present value of an ordinary annuity of $1 for 20 periods at 2.5% is 15.58916 (refer Table 4 in Appendix).
Calculate the amount of interest payment.
3.
The market value of the bonds five years later on December 31, 2018, when market interest rate is 4.5%.
3.
Explanation of Solution
Calculate the issue price of the bonds.
Working notes:
Calculate the present value of face value of principal
Particulars | Amount ($) |
Face value of bonds (a) | $100,000,000 |
PV factor at an annual market rate of 4.5% for 20 periods (b) |
|
Present value of face value of principal
| $41,464,285.97 |
Table (5)
Note: The present value of $1 for 20 periods at 4.5% is 0.41464 (refer Table 2 in Appendix).
Calculate present value of interest payments.
Particulars | Amount ($) |
Interest payments amount (a) | $3,000,000 |
PV factor at an annual market rate of 4.5% for 20 periods (b) |
|
Present value of interest payments
| $39,023,809.35 |
Table (6)
Note: The Present value of an ordinary annuity of $1 for 20 periods at 4.5% is 13.00794 (refer Table 4 in Appendix).
Calculate the amount of interest payment.
4.
To Prepare: The
4.
Explanation of Solution
Redemption of Bonds
The process of repaying the sale amount of bonds to bondholders at the time of maturity or before the maturity period is called as redemption of bonds. It is otherwise called as retirement of bonds.
Prepare the journal entry to record early retirement of bonds as on 31st December 2018.
Date | Account titles and Explanation | Debit | Credit |
December 31, 2018 | Bonds payable | $100,000,000 | |
Premium on bonds payable (1) | $7,794,581.14 | ||
Gain on redemption of bonds (2) | $27,306,485.82 | ||
Cash | $80,488,095.32 | ||
(To record early retirement of bonds before the maturity period) |
Table (7)
Working notes:
Calculate premium on bonds payable.
Calculate gain on redemption of bonds.
Yes, this transaction surely, increase the net income $27,306,485.82.
5.
To Explain: Is DP plan is ethical or unethical, and Investors would agree with his plan.
5.
Explanation of Solution
Yes, DP plan is ethical, the early retirement of bonds as on 31st December 2018 of 6% bonds and company get a gain of $27,306,485.82 and he reissue of 9% bonds. According to the investor’s point of view, the gain amount of $27,306,485.82 needs to give a dividend. But DP plans to re-issue new bonds for 9%. Therefore, Investors would probably disagree with CFO plan.
Want to see more full solutions like this?
Chapter 9 Solutions
FINANCIAL ACCOUNTINGLL W/CONNECT >IC<
- Income, Cash Flow, and Future Losses On January L 2017, Cermack National Bank loaned 55,000,000 under a 2-year, zero coupon note to a real estate developer. The bank recognized interest revenue on this note of approximately $400,000 per year. Due to an economic downturn, the developer was unable to pay the $5,800,000 maturity amount on December 31, 2018. The bank convinced the developer to pay $800,000 on December 31, 2018, and agreed to extend $5,000,000 credit to the developer despite the gloomy economic outlook for the next several years. Thus, on December 31, 2018, the bank issued a new 2-year, zero coupon note to the developer to mature on December 31, 2020, for $6,000,000. The bank recognized interest revenue on this note of approximately $500,000 per year. The banks external auditor insisted that the riskiness of the new loan be recognized by increasing the allowance for uncollectible notes by $1,500,000 on December 31, 2018, and $2,000,000 on December 31, 2019. On December 31, 20201 the bank received $1,200,000 from the developer and learned that the developer was in bankruptcy and that no additional amounts would be recovered. Required: Prepare a schedule showing the effect of the notes on net income in each of the 4 years.arrow_forwardIncome, Cash Flow, and Future Losses On January L 2017, Cermack National Bank loaned 55,000,000 under a 2-year, zero coupon note to a real estate developer. The bank recognized interest revenue on this note of approximately $400,000 per year. Due to an economic downturn, the developer was unable to pay the $5,800,000 maturity amount on December 31, 2018. The bank convinced the developer to pay $800,000 on December 31, 2018, and agreed to extend $5,000,000 credit to the developer despite the gloomy economic outlook for the next several years. Thus, on December 31, 2018, the bank issued a new 2-year, zero coupon note to the developer to mature on December 31, 2020, for $6,000,000. The bank recognized interest revenue on this note of approximately $500,000 per year. The banks external auditor insisted that the riskiness of the new loan be recognized by increasing the allowance for uncollectible notes by $1,500,000 on December 31, 2018, and $2,000,000 on December 31, 2019. On December 31, 20201 the bank received $1,200,000 from the developer and learned that the developer was in bankruptcy and that no additional amounts would be recovered. Required: 1. Prepare a schedule showing annual cash flows fur the two notes in each of the 4 years.arrow_forwardIncome, Cash Flow, and Future Losses On January L 2017, Cermack National Bank loaned 55,000,000 under a 2-year, zero coupon note to a real estate developer. The bank recognized interest revenue on this note of approximately $400,000 per year. Due to an economic downturn, the developer was unable to pay the $5,800,000 maturity amount on December 31, 2018. The bank convinced the developer to pay $800,000 on December 31, 2018, and agreed to extend $5,000,000 credit to the developer despite the gloomy economic outlook for the next several years. Thus, on December 31, 2018, the bank issued a new 2-year, zero coupon note to the developer to mature on December 31, 2020, for $6,000,000. The bank recognized interest revenue on this note of approximately $500,000 per year. The banks external auditor insisted that the riskiness of the new loan be recognized by increasing the allowance for uncollectible notes by $1,500,000 on December 31, 2018, and $2,000,000 on December 31, 2019. On December 31, 20201 the bank received $1,200,000 from the developer and learned that the developer was in bankruptcy and that no additional amounts would be recovered. Required: Which figure, net income or net cash flow, does the better job of telling the banks stock-holders about the effect of these notes on the bank? Explain by reference to the schedules prepared in Requirements 1 and 2.arrow_forward
- ALTERNATIVE DIVIDEND POLICIES In 2018, Keenan Company paid dividends totaling 3,600,000 on net income of 10.8 million. Note that 2018 was a normal year and that for the past 10 years, earnings have grown at a constant rate of 10%. However, in 2019, earnings are expected to jump to 14.4 million and the firm expects to have profitable investment opportunities of 8.4 million. It is predicted that Keenan will not be able to maintain the 2019 level of earnings growth because the high 2019 earnings level is attributable to an exceptionally profitable new product line introduced that year. After 2019, the company will return to its previous 10% growth rate. Keenans target capital structure is 40% debt and 60% equity. a. Calculate Keenans total dividends for 2019 assuming that it follows each of the following policies: 1. Its 2019 dividend payment is set to force dividends to grow at the long-run growth rate in earnings. 2. It continues the 2018 dividend payout ratio. 3. It uses a pure residual dividend policy (40% of the 8.4 million investment is financed with debt and 60% with common equity). 4. It employs a regular-dividend-plus-extras policy, with the regular dividend being based on the long-run growth rate and the extra dividend being set according to the residual dividend policy. b. Which of the preceding policies would you recommend? Restrict your choices to the ones listed but justify your answer. c. Assume that investors expect Keenan to pay total dividends of 9,000,000 in 2019 and to have the dividend grow at 10% after 2019. The stocks total market value is 180 million. What is the companys cost of equity? d. What is Keenans long-run average return on equity? [Hint: g = Retention rate ROE = (1.0 Payout rate)(ROE)] e. Does a 2019 dividend of 9,000,000 seem reasonable in view of your answers to parts c and d? If not, should the dividend be higher or lower? Explain your answer.arrow_forwardBobek Inc. has recently reported steadily increasing income. The company reported income of $20,000 in 2017, $25,000 in 2018, and $30,000 in 2019. A number of market analysts have recommended that investors buy the stock because they expect the steady growth in income to continue. Bobek is approaching the end of its fiscal year in 2020, and it again appears to be a good year. However, it has not yet recorded warranty expense. Based on prior experience, this year’s warranty expense should be around $5,000, but some managers have approached the controller to suggest a larger, more conservative warranty expense should be recorded this year. Income before warranty expense is $43,000. Specifically, by recording a $7,000 warranty accrual this year, Bobek could report an increase in income for this year and still be in a position to cover its warranty costs in future years. Instructions a. What is earnings management? b. Assume income before warranty expense is $43,000 for both 2020 and…arrow_forwardETHICS CASE The controller of Diaz Fashions believes that the yearly allowance for doubtful accounts for Diaz should be 2% of its accounts receivable balance at the end of the year. The president of Diaz, nervous that the shareholders might expect the company to sustain its 10% growth rate, suggests that the controller increase the allowance for doubtful accounts to 4%. The president thinks that the lower net income, which reflects a lower growth rate, will be a more sustainable rate for Diaz. Instructions Who are the stakeholders in this case? (List all) Does the president’s request pose an ethical dilemma for the controller? Why? Should the controller be concerned with Diaz’s growth rate? Explain your answer. Answers should be within 150 to 350 words for the entire case.arrow_forward
- The Digital Electronic Quotation System (DEQS) Corporation pays no cash dividends currently and is not expected to for the next five years. Its latest EPS was $11.00, all of which was reinvested in the company. The firm's expected ROE for the next five years is 15% per year, and during this time it is expected to continue to reinvest all of its earnings. Starting in year 6, the firm's ROE on new investments is expected to fall to 14%, and the company is expected to start paying out 30% of its earnings in cash dividends, which it will continue to do forever after. DEQS's market capitalization rate is 15% per year. a. What is your estimate of DEQS's intrinsic value per share? (Do not round intermediate calculations. Round your answer to 2 decimal places.) Intrinsic value b. Assuming its current market price is equal to its intrinsic value, what do you expect to happen to its price over the next year? (Round your dollar value to 2 decimal places.) Price will by % per year until year 6.arrow_forwardThe Digital Electronic Quotation System (DEQS) Corporation pays no cash dividends currently and is not expected to for the next five years. Its latest EPS was $18.00, all of which was reinvested in the company. The firm's expected ROE for the next five years is 16% per year, and during this time it is expected to continue to reinvest all of its earnings. Starting in year 6, the firm's ROE on new investments is expected to fall to 11%, and the company is expected to start paying out 30% of its earnings in cash dividends, which it will continue to do forever after. DEQS's market capitalization rate is 24% per year. Required: a. What is your estimate of DEQS's intrinsic value per share? b. Assuming its current market price is equal to its intrinsic value, what do you expect to happen to its price over the next year? c. What do you expect to happen to price in the following year? d. What is your estimate of DEQS's intrinsic value per share if you expected DEQS to pay out only 10% of…arrow_forwardThe VSE Corporation currently pays no dividend because of depressed earnings. A recent change in management promises a brighter future. Investors expect VSE to pay a dividend of $1.5 next year (the end of year 1). This dividend is expected to increase to $2.75 the following year and to grow at a rate of 13 percent per annum for the following 2 years (years 3 and 4). Chuck Brown, a new investor, expects the price of the stock to increase 55 percent in value between now (time zero) and the end of year 3. If Brown plans to hold the stock for 2 years and requires a rate of return of 17 percent on his investment, what value would he place on the stock today? Use Table II to answer the question. Do not round intermediate calculations. Round your answer to the nearest cent. $ ?arrow_forward
- In 2018, Keenan Company paid dividends totaling $3,600,000 on net income of $10.8 million. Note that 2018 was a normal year and that for the past 10 years, earnings have grown at a constant rate of 10%. However, in 2019, earnings are expected to jump to $14.4 million and the firm expects to have profitable investment oppor tunities of $8.4 million. It is predicted that Keenan will not be able to maintain the 2019 level of earnings growth because the high 2019 earnings level is attributable to an exceptionally profitable new product line introduced that year. After 2019, the company will return to its previous 10% growth rate. Keenan's target capital structure is 40% debt and 60% equity.a. Calculate Keenan's total dividends for 2019 assuming that it follows each of the follow ing policies:1. Its 2019 dividend payment is set to force dividends to grow at the long-run growth rate in earnings.2. It continues the 2018 dividend payout ratio.3. It uses a pure residual dividend…arrow_forwardThe Digital Electronic Quotation System (DEQS) Corporation pays no cash dividends currently and is not expected to for the next five years. Its latest EPS was $11.50, all of which was reinvested in the company. The firm’s expected ROE for the next five years is 20% per year, and during this time it is expected to continue to reinvest all of its earnings. Starting in year 6, the firm’s ROE on new investments is expected to fall to 15%, and the company is expected to start paying out 35% of its earnings in cash dividends, which it will continue to do forever after. DEQS’s market capitalization rate is 19% per year. a. What is your estimate of DEQS’s intrinsic value per share? (Do not round intermediate calculations. Round your answer to 2 decimal places.) b. Assuming its current market price is equal to its intrinsic value, what do you expect to happen to its price over the next year? (Round your dollar value to 2 decimal places.) . c. What do you expect to happen to…arrow_forwardes The Generic Genetic (GG) Corporation pays no cash dividends currently and is not expected to for the next four years. Its latest EPS was $6.90, all of which was reinvested in the company. The firm's expected ROE for the next four years is 26% per year, during which time it is expected to continue to reinvest all of its earnings. Starting in year 5, the firm's ROE on new investments is expected to fall to 25% per year. GG's market capitalization rate is 25% per year. a. What is your estimate of GG's intrinsic value per share? (Round your answer to 2 decimal places.) GG's intrinsic value $ Price should 35.90 b. Assuming its current market price is equal to its intrinsic value, what do you expect to happen to its price over the next year? % over the next year at a rate ofarrow_forward
- Intermediate Financial Management (MindTap Course...FinanceISBN:9781337395083Author:Eugene F. Brigham, Phillip R. DavesPublisher:Cengage LearningEBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT
- Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningFundamentals Of Financial Management, Concise Edi...FinanceISBN:9781337902571Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage Learning