- UID
- 223231
- 帖子
- 520
- 主题
- 166
- 注册时间
- 2011-7-11
- 最后登录
- 2013-8-21
|
25#
发表于 2012-3-27 15:30
| 只看该作者
An analyst is considering a bond with the following characteristics:- Face value = $10.0 million
- Annual coupon = 5.6%
- Market yield at issuance = 6.5%
- 5 year maturity
At issuance the bond will: A)
| increase total assets by $9.626 million. |
| B)
| provide cash flow from investing of approximately $9.626 million. |
| C)
| increase total liabilities by $10.0 million. |
|
First we must determine the present value of the bond. FV = 10,000,000; PMT = 560,000; I/Y = 6.5; N = 5; CPT → PV = 9,625,989, or approximately $9.626 million. At issuance, the university will receive cash flow from financing of $9.626 million.
Using the effective interest method, the interest expense in year 3 and the total interest paid over the bond life are approximately: | Year 3 Interest Expense | Total Interest |
Interest expense in any given year is calculated by multiplying the market interest rate (at time of issuance) by the bond carrying value. For example, in year 1, interest expense = 9,625,989 × 0.065 = 625,689. Since the coupon payment = 10,000,000 × 0.056 = 560,000, the interest expense is “too high” by 65,689, and the carrying value of the bond is increased (through a decrease in the unamortized bond discount account) to $9,691,678. In year 2, using a similar calculation, the carrying value of the bond increases to $9,761,637. Thus, the interest expense in year 3 = 9,761,637 × 0.065 = 634,506, or approximately $0.635 million.
Total interest expense is equal to the amount paid by the issuer less the amount received from the bondholder.
Amount paid by issuer = face value + total coupon payments
= 10,000,000 + (0.056 × 10,000,000 × 5) = 12,800,000
Total interest paid over the life = 12,800,000 – 9,625, 989 = 3,174,011, or approximately $3.2 million.
|
|