Question

On December 31, 2020, Teal Company signed a $1,022,000 note to Flint Bank. The market interest...

On December 31, 2020, Teal Company signed a $1,022,000 note to Flint Bank. The market interest rate at that time was 11%. The stated interest rate on the note was 9%, payable annually. The note matures in 5 years. Unfortunately, because of lower sales, Teal’s financial situation worsened. On December 31, 2022, Flint Bank determined that it was probable that the company would pay back only $613,200 of the principal at maturity. However, it was considered likely that interest would continue to be paid, based on the $1,022,000 loan.

Prepare a note amortization schedule for Flint Bank up to December 31, 2022. (Round answers to 0 decimal places, e.g. 5,275.)

Note Amortization Schedule
(Before Impairment)



Date


Cash
Received


Interest
Revenue

Increase in
Carrying
Amount

Carrying
Amount of
Note

12/31/20 $enter a dollar amount
12/31/21 $enter a dollar amount $enter a dollar amount $enter a dollar amount enter a dollar amount
12/31/22 enter a dollar amount enter a dollar amount enter a dollar amount enter a dollar amount

Homework Answers

Answer #1

Answer:

Part A:

Cash received by Flint Company on December 31, 2020:

Present value of principal ($1,022,000 * pvif(11%,5yrs) 0.59345) = 606,506

Present value of interest ($(1,022,000*9%) * pvifa(11%,5yrs) 3.69590) = 339,949

Cash received = 946,455

Part B:

Note Amortization Schedule

(Before Impairment)

Date cash received (9%) intereste revenue (11%) carrying amount
December 31, 2020 946,455
December 31, 2021 91,980 (1022000*9%) 104,110 (946,455*11%)

958,585

(946,455+(104,110-91,980))

December 31, 2022 91,980 (1022000*9%) 105,444

972,049

(958,585+(105,444-91,980))



Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
On December 31, 2020, Splish Company signed a $1,196,300 note to Blossom Bank. The market interest...
On December 31, 2020, Splish Company signed a $1,196,300 note to Blossom Bank. The market interest rate at that time was 12%. The stated interest rate on the note was 10%, payable annually. The note matures in 5 years. Unfortunately, because of lower sales, Splish’s financial situation worsened. On December 31, 2022, Blossom Bank determined that it was probable that the company would pay back only $717,780 of the principal at maturity. However, it was considered likely that interest would...
On December 31, 2017, Flint Company signed a $ 1,038,100 note to Buffalo Bank. The market...
On December 31, 2017, Flint Company signed a $ 1,038,100 note to Buffalo Bank. The market interest rate at that time was 11%. The stated interest rate on the note was  9%, payable annually. The note matures in 5 years. Unfortunately, because of lower sales, Flint’s financial situation worsened. On December 31, 2019, Buffalo Bank determined that it was probable that the company would pay back only $ 622,860 of the principal at maturity. However, it was considered likely that interest...
On December 31, 2020, Conchita Martinez Company signed a $1,000,000 note to Sauk City Bank. The...
On December 31, 2020, Conchita Martinez Company signed a $1,000,000 note to Sauk City Bank. The market interest rate at that time was 12%. The stated interest rate on the note was 10%, payable annually. The note matures in 5 years. Unfortunately, because of lower sales, Conchita Martinez’s financial situation worsened. On December 31, 2022, Sauk City Bank determined that it was probable that the company would pay back only $600,000 of the principal at maturity. However, it was considered...
Impairment of zero-interest notes receivable, GAAP vs. IFRS On December 31, 2020, Firth Company borrowed $62,092...
Impairment of zero-interest notes receivable, GAAP vs. IFRS On December 31, 2020, Firth Company borrowed $62,092 from Paris Bank, signing a 5-year, $100,000 zero-interest note. The note was issued to yield 10% interest. Unfortunately, during 2022, Firth began to experience financial difficulty. As a result, at December 31, 2022, Paris Bank determined that it was probable that it would collect only $75,000 at maturity. The market rate of interest on loans of this nature is now 11%. 1,Instructions: On March...
Impairment of zero-interest notes receivable, GAAP vs. IFRS On December 31, 2020, Firth Company borrowed $62,092...
Impairment of zero-interest notes receivable, GAAP vs. IFRS On December 31, 2020, Firth Company borrowed $62,092 from Paris Bank, signing a 5-year, $100,000 zero-interest note. The note was issued to yield 10% interest. Unfortunately, during 2022, Firth began to experience financial difficulty. As a result, at December 31, 2022, Paris Bank determined that it was probable that it would collect only $75,000 at maturity. The market rate of interest on loans of this nature is now 11%. 1,Instructions: On March...
On December 31, 2017, Coronado Company borrowed $65,652 from Paris Bank, signing a 5-year, $115,700 zero-interest-bearing...
On December 31, 2017, Coronado Company borrowed $65,652 from Paris Bank, signing a 5-year, $115,700 zero-interest-bearing note. The note was issued to yield 12% interest. Unfortunately, during 2019, Coronado began to experience financial difficulty. As a result, at December 31, 2019, Paris Bank determined that it was probable that it would receive back only $86,775 at maturity. The market rate of interest on loans of this nature is now 13%. Prepare the entry, if any, to record the impairment of...
On December 31, 2019, Swifty Company finished consulting services and accepted in exchange a promissory note...
On December 31, 2019, Swifty Company finished consulting services and accepted in exchange a promissory note with a face value of $675,000, a due date of December 31, 2022, and a stated rate of 6%, with interest receivable at the end of each year. The fair value of the services is not readily determinable and the note is not readily marketable. Under the circumstances, the note is considered to have an appropriate imputed rate of interest of 12%. The following...
On December 31, 2019, Vaughn Company finished consulting services and accepted in exchange a promissory note...
On December 31, 2019, Vaughn Company finished consulting services and accepted in exchange a promissory note with a face value of $545,000, a due date of December 31, 2022, and a stated rate of 6%, with interest receivable at the end of each year. The fair value of the services is not readily determinable and the note is not readily marketable. Under the circumstances, the note is considered to have an appropriate imputed rate of interest of 12%. The following...
At December 31, 2020, RB Company has outstanding three long-term debt issues. The first is a...
At December 31, 2020, RB Company has outstanding three long-term debt issues. The first is a $2,120,000 note payable which matures June 30, 2023. The second is a $6,840,000 bond issue which matures September 30, 2024. The third is a $12,580,000 sinking fund debenture with annual sinking fund payments of $2,516,000 in each of the years 2022 through 2026. Prepare the required note disclosure for the long-term debt at December 31, 2020. Long-term Debt 2021 $enter a dollar amount 2022...
On December 31, 2019, Teal Mountain Corporation signed a 5-year, non-cancelable lease for a machine. The...
On December 31, 2019, Teal Mountain Corporation signed a 5-year, non-cancelable lease for a machine. The terms of the lease called for Teal Mountain to make annual payments of $8,200 at the beginning of each year, starting December 31, 2019. The machine has an estimated useful life of 6 years and a $5,500 unguaranteed residual value. The machine reverts back to the lessor at the end of the lease term. Teal Mountain uses the straight-line method of depreciation for all...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT