Answer:
Period Carrying coupon Interest Amortization End Carrying
July 2017 407,614 22000 24456.84 2456.84 410,071
Dic 2017 410,071 22000 24604.25 2604.25 412,675
July 2018 412,675 22000 24760.51 2760.51 415,436
Dec 2018 415,436 22000 24926.14 2926.14 418,362
Loss on sale 9,268
Explanation:
The interest expense will be determinate as the market rate times carrying value
Then, it will amortize between the difference in the actual cash payment and the interest expense calculate with the market rate
The carrying value will increase over time as it needs to match the face value at maturity.
Then after Dec 31 2019 we sale the bond and we determinate the loss on sale:
418,362 - 409,094 = 9,268