Computing Bond Issue Price and Preparing an Amortization Table in Excel

On December 31, 2021, Kaplan, Inc., issues $500,000 of 9% bonds that pay interest semiannually and mature in 10 years (December 31, 2031).

a. Using the Excel PV worksheet function, compute the issue price assuming that the bonds market rate is 8% per year compounded semiannually. (Refer to Appendix A for illustration.)

Round answer to two decimal places.

Issue price $Answer

b. Prepare an amortization table in Excel to demonstrate the amortization of the book (carrying) value to the $500,000 maturity value at the end of the 20th semiannual period. (Refer to Appendix A for illustration.)

The amortization schedule can be completed using the following Excel template: Amortization Schedule

Using the figures from the amortization schedule created in Excel, complete the amortization schedule below for 2022.

Enter answers using two decimal places.

Date	Period	Beginning balance	Payment	Interest	Premium amortization	Premium balance	Book value
01/01/22	0					Answer	Answer
06/30/22	1	Answer	Answer	Answer	Answer	Answer	Answer
12/31/22	2	Answer	Answer	Answer	Answer	Answer	Answer