Answer:
The amount of bond premium amortization for Year 2 is:
= $35,421.26
Explanation:
a) Data and Calculations:
Face value of bonds = $5,000,000
Selling price of bonds = $5,194,482.56
Premium on bonds = $194,482.56
Coupon interest rate = 10%
Effective yield = 9%
Annual interest payment = $500,000 ($5,000,000 * 10%)
N (# of periods) 5
I/Y (Interest per year) 9
PMT (Periodic Payment) 500000
FV (Future Value) 5000000
Amortization Schedule
Period PV Annual PMT Interest Amortization
Year 1 $5,194,482.56 $500,000.00 $467,503.43 $32,496.57
Year 2 $5,161,985.99 $500,000.00 $464,578.74 $35,421.26
Year 3 $5,126,564.73 $500,000.00 $461,390.83 $38,609.17
Year 4 $5,087,955.56 $500,000.00 $457,916.00 $42,084.00
Year 5 $5,045,871.56 $500,000.00 $454,128.44 $45,871.56
End of Year 5 FV = $5,000,000
Results
PV = $5,194,482.56
Sum of all periodic payments $2,500,000.00
Total Interest $2,305,517.44
