Sarasota Corp. owes Ivanhoe Corp. a 10-year, 10% note in the amount of $343,200 plus $34,320 of accrued interest. The note is due today, December 31, 2020. Because Sarasota Corp. is in financial trouble, Ivanhoe Corp. agrees to forgive the accrued interest, $31,200 of the principal, and to extend the maturity date to December 31, 2023. Interest at 10% of revised principal will continue to be due on 12/31 each year. Assume the following present value factors for 3 periods. | | 21/4% | | 23/8% | | 21/2% | | 25/8% | | 23/4% | | 3% | Single sum | | 0.93543 | | 0.93201 | | 0.92859 | | 0.92521 | | 0.92184 | | 0.91514 | Ordinary annuity of 1 | | 2.86989 | | 2.86295 | | 2.85602 | | 2.84913 | | 2.84226 | | 2.82861 | Compute the new effective-interest rate for Sarasota Corp. following restructure. (Hint: Find the interest rate that establishes approximately $377,520 as the present value of the total future cash flows.) Then prepare a schedule of debt reduction and interest expense for the years 2020 through 2023. Effective-interest rate | | | % | SCHEDULE OF DEBT REDUCTION AND INTEREST EXPENSE AMORTIZATION | Date | | Cash Paid | | Interest Expense | | Premium Amortized | | Carrying Amount of Note | 12/31/20 | | $ | | $ | | $ | | $ | 12/31/21 | | | | | | | | | 12/31/22 | | | | | | | | | 12/31/23 | | | | | | | | | 12/31/23 | | | | | | | | | |