Question

[The following information applies to the questions displayed below.] On July 1, 2016, the first day of its 2017 fiscal year, the City of Nevin issued at par $2,000,000 of 6 percent term bonds to construct a new city office building. The bonds mature in five years on July 1, 2021. Interest is payable semiannually on January 1 and July 1. A sinking fund is to be established with equal semiannual additions made on June 30 and December 31, with the first addition to be made on December 31, 2016. Cash for the sinking fund additions and the semiannual interest payments will be transferred from the General Fund shortly before the due dates. City officials assume a yield on sinking fund investments of 6 percent per annum, compounded semiannually. Investment earnings are added to the investment principal. value: 0.83 points Required a. Prepare a schedule in good form showing the required additions to the sinking fund, the expected semiannual earnings, and the end-of-period balance in the sinking fund for each of the 10 semiannual periods. (Note: The future amount of an ordinary annuity of $1 for 10 periods at 3 percent per period is 11.4638793.) (Do not round intermediate calculations. Round your answers to the nearest whole dollar amount.)

Answer 1

City of Nevin 1. Prepare a schedule in good form showing the required additions to the sinking fund, the expected semiannual earnings, and the end-of-period balance in the sinking fund for each of the 10 semiannual periods. Fiscal Year Period Required Addition Expected Earnings Ending Balance 2017 1 174461 0 174461 2 174461 5234 354156 539242 2018 3 174461 10625 4 174461 16177 729880 174461 2 6 237 6 174461 27787 1128485 174461 2020 7 33855 1336801 8 174461 40104 1551366 174461 46541 2021 9 1772368 10 174461 53171 2000000 2000000/11.4638793 174461

A C City of Nevin 1 3 1. Prepare a schedule in 4 expected semiannual e 5 of the 10 semiannual pe 6 7 Fiscal Year Period Required Addition Expected Earnings Ending Balance 8 2017 174461 -C8- D8 1 C 9 2 174461 -C9*0,03 - E8+C9+ D9 -E9+C10 + D10 174461 - E9*0.03 10 2018 -E10+ C11 + D11 11 - E10*0.03 4 174461 12 2019 -E11*0.03 174461 -E11+C12+D12 - E12*0.03 13 6 174461 -E12+C13+ D13 -E13 *0.03 -E13+C14 + D14 14 2020 7 174461 -E14 + C15+ D15 15 -E14*0.03 8 174461 16 2021 =E15*0,03 - E15+ C16+D16 9 174461 10 174461 -E16 *0.03 17 - E16+C17 + D17