Holiday Company issued its 2%, 10-year bonds in the principal amount of $3,000,000 on January 2, 2003, at a discount of $255906, which it proceeded to amortize by charges to expense over the life of the issue on an effective interest basis. The indenture securing the issue provided that the bonds could be called for redemption in total but not in part at any time before maturity at 104% of the principal amount, but it did not provide for any sinking fund. On December 1, 2007, the company issued its 11%, 20-year debenture bonds in the principal amount of $4,000,000 at 102, and the proceeds were used to redeem the 2%, 10-year mortgage bonds on January 2, 2008. The indenture securing the new issue did not provide for any sinking fund or for retirement before maturity. Instructions (a)complete the amortization table in your class notes

P14-4 Instructions: complete the first four vears of amortization. The ending balance at retirement is given. You will have a small rounding difference. Input cells: Time periods Interest rate EFFECTIVE Contract rate Initial cash amount 10 0.0300 0.0200 2.744,094 Annuity Amount or cash payment ??? Compute Face value 3,000,000 chedule of Compound Int terest Beginning of year Carrying Value End of year Carrying value shown on B/S Cash Beginning Beginning Payment BaAmount Interest Expense Discount Ending YearPeriod ortizatio at 1/2/2003 12/31/2003 1/1/2004 12/31/2004 1/1/2005 12/31/2005 1/1/2006 2,837,484.3512/31/2006 5 1/1/2007 2,837,484.35 6 1/1/200 2,862,608.88 71/1/2009 2,888,487.15 8 1/1/2010 2,915,141.76 91/1201 2,942,596.02 101/1/2012 2,970,873.90 85,124.53 85,878.27 86,654.61 87,454.25 88,277.88 89,126.22 25.124.53 25,878.27 26,654.61 27,454.25 28,277.88 29,126.22 2,862,608.8S 12/31/2007 2,888,487.15 12/31/2008 2,915,141.76 12/31/2009 2,942,596.02 12/31/2010 2,970,873.90 12/31/2011 3.000,000.11 12/31/2012