Simulation 5 Use the attached template to build an Excel spreadsheet for a purchase of $1,000,000 face value, 6% 5-year bond with interest payments every 6 months. Market interest rate is 5%.

Include the following items: Inputs: Bond initial purchase amount Stated Interest Rate Maturity in Years Number of payments/year Market interest rate Calculations section 1: --Fair value with separate calculations for interest and principal --Discount or premium --Record the journal entry required when the bonds are purchased. Calculations Section 2: --Amortization schedule for each interest payment received (investment revenue). Use the general ledger accounts of cash, discount or premium, bonds payable and interest expense. (Similar to illustration 12-2)

Set up the spreadsheet consistent with journal entries necessary to record each interest payment received and related amortization. Also show the remaining principal and discount/premium at each interest receipt. NOTE: At the end of the bond investment term, the discount/premium account should be zero. Make sure you use as many formula as possible in the Excel spreadsheet so that your spread sheet will recalculate automatically when the inputs are changed.