Question
Please Answer Part C: 1 & 2 ..... On December 31, 2006, Blue Company finished consultation services and accepted in exchange a promissory note with
Please Answer Part C: 1 & 2 .....
On December 31, 2006, Blue Company finished consultation services and accepted in exchange a promissory note with a face value of $600,000, a due date of December 31, 2009, and a stated rate of 5%, 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 10%.
A. Determine the present value of the note.
Present Value of Face: $600,000 x .75132 = $450,792 PVF: $450,792
Present Value of Interest: $600,000 x 5% = $30,000 x 2.48685 = $74,606 PVI: $74,606
Present Value of Face + Present Value of Interest = Present Value of Note PVN: $525,398
B. Prepare the Amortization Table for this note.
Date: | Interest Recognized (CV x ER x T) | Cash Interest (F x SR x T) | Discount Amortized (Column 1 Column 2) | Unamortized Discount Balance (Face PVN) | Carrying Value |
|
_______________ |
____________ |
_____________ | 600,000 -525,398 $ 74,602 |
$525,398 |
Dec.31 2007 | 525,398 x 10% = 52,540 | 30,000 | 52,540 30,000 = 22,540 | 74,602 22,540 = 52,062 | 600,000 52,062 = 547,938 |
Dec.31 2008 | 547,938 x 10% = 54,794 | 30,000 | 54,794 30,000 = 24,794 | 52,062 24,794 = 27,268 | 600,000 27,268 = 572,732 |
Dec.31 2009 | 572,732 x 10% = 57,273 | 30,000 | 57,273-30,000 = 27,268 |
0 |
600,000 |
| $164,607 | $90,000 | $74,607 |
|
|
* $5 adjustment to compensate for rounding.
C. Prepare the journal entries necessary on Blue Companys books for the following dates:
1. December 31, 2006
2. December 31, 2009
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started