Answer:
Sanford Co.
Bond Amortization Schedule
Period PV PMT Interest FV
1 $468,951.03 $25,000.00 $28,137.06 $472,088.09
2 $472,088.09 $25,000.00 $28,325.29 $475,413.38
Year #1 end
3 $475,413.38 $25,000.00 $28,524.80 $478,938.18
4 $478,938.18 $25,000.00 $28,736.29 $482,674.47
Year #2 end
5 $482,674.47 $25,000.00 $28,960.47 $486,634.94
6 $486,634.94 $25,000.00 $29,198.10 $490,833.04
Year #3 end
7 $490,833.04 $25,000.00 $29,449.98 $495,283.02
8 $495,283.02 $25,000.00 $29,716.98 $500,000.00
Year #4 end
Explanation:
a) Data and Calculations:
Face value of bonds = $500,000
Proceeds from bonds = $468,951
Bonds Discounts = $31.049
Coupon interest rate = 10%
Effective interest rate = 12%
N (# of periods) 8
I/Y (Interest per year) 12
PMT (Periodic Payment) 25000
FV (Future Value) 500000
Results
PV = $-468,951.03
Sum of all periodic payments $200,000.00
Total Interest $231,048.97
