In: Accounting
Corporation having recently issued a $25 million. 10-years bond issue is required to make annual year end sinking fund deposits of $ 1,800,000. The deposits are made on the last day of each year and yield a return of 5%.
1. Compute the fund balance at the end of the 10 years.
2. Compute the additional annual deposit amount that should have been made at the end of each of the 10 years to accumulate the $25 million.
(Amount in million $)
(1) 1st yr= 1.8*(1.05)9 = 2.792
2nd yr= 1.8*(1.05)8 = 2.659
3rd yr= 1.8*(1.05)7 = 2.533
4th yr= 1.8*(1.05)6 = 2.412
5th yr= 1.8*(1.05)5 = 2.297
6th yr = 1.8*(1.05)4 = 2.188
7th yr= 1.8*(1.05)3 = 2.084
8th yr= 1.8*(1.05)2 = 1.985
9th yr= 1.8*(1.05)1 = 1.89
10th yr= 1.8 = 1.8
22.640
(2) Additional amount deposit:-
X*(1.05)9 + X*(1.05)8 + X*(1.05)7 + X*(1.05)6 + X*(1.05)5 + X*(1.05)4 + X*(1.05)3 + X*(1.05)2 + X*(1.05) + X = 25
11.5779X = 25
X= 25/11.5779 = 2.16
Additional amt= 2.16-1.8 = 0.36