In: Finance
| n = 10 | ||||||
| I = 6% | ||||||
| Cashflows | Amount | PVF | Present Value | |||
| Annual Interest | 800 | 7.36009 | 5888.072 | |||
| Principal | 10000 | 0.558395 | 5583.95 | |||
| Price f Bonds | 11472.02 | |||||
| Amort Chart: | ||||||
| Period | Cash Int | Int Exp | Premium | Unamortized | Carrying | |
| Amortized | Premium | Value | ||||
| 0 | 1472.02 | 11472.02 | ||||
| 1 | 800.00 | 688.32 | 111.68 | 1360.34 | 11360.34 | |
| 2 | 800.00 | 681.62 | 118.38 | 1241.96 | 11241.96 | |
| 3 | 800.00 | 674.52 | 125.48 | 1116.48 | 11116.48 | |
| 4 | 800.00 | 666.99 | 133.01 | 983.47 | 10983.47 | |
| 5 | 800.00 | 659.01 | 140.99 | 842.47 | 10842.47 | |
| 6 | 800.00 | 650.55 | 149.45 | 693.02 | 10693.02 | |
| 7 | 800.00 | 641.58 | 158.42 | 534.60 | 10534.60 | |
| 8 | 800.00 | 632.08 | 167.92 | 366.68 | 10366.68 | |
| 9 | 800.00 | 622.00 | 178.00 | 188.68 | 10188.68 | |
| 10 | 800.00 | 611.32 | 188.68 | 0.00 | 10000.00 | |
| Total Interest earned in Year-7 | 641.58 | |||||
| Premium Amortized in Year-7 | 158.42 | |||||
| Bonds Carrying Value in Year-7 | 10534.6 | |||||