On 1 July 2015 Sunshine Ltd issues convertible notes with a face value of $20 million. The convertible notes have a 12-year term and mature on 30 June 2027. Interest is payable annually in arrears, 30 June each year. The coupon rate of interest is 9% annually. At around the same point in time, companies with a similar credit rating issue debt security without a conversion option with a coupon rate of 13% payable annually.
Require
Determine the debt and equity components of the convertible notes issued using the residual valuation method.
Annual Interest $20,000,000*9%=$1,800,000.
Present Value of Convertable Note=[PVA13%,12*Annual interest ]+ [PVF13%,12*Face value]
=6.68694*$1,800,000+0.2607*$20,000,000
=$12,036,492+$5,214.000
=$17,250,492.
Equity Component =$20,000,000-$17,250,492.
=$2,749,508.
Date | Account title | Debit | credit |
1 July 2015 | Cash | 20,000,000 | |
Convertible Note Payable | 17,250,492 | ||
Share premium-Equity conversion | 27,749,508 |
PLEASE LIKE THIS ANSWER, IT HELPS ME A LOT. THANK YOU
Get Answers For Free
Most questions answered within 1 hours.