Coupon Rate per period | 9% | ||||
Period | 5 | ||||
Effective/Market rate per period | 11.0% | ||||
Bond amount | $1,054,800 | ||||
Period | Cashflows | Present value | Calculation | ||
1 | $94,932 | $85,524 | (94932/(1+0.11)^1) | ||
2 | $94,932 | $77,049 | (94932/(1+0.11)^2) | ||
3 | $94,932 | $69,413 | (94932/(1+0.11)^3) | ||
4 | $94,932 | $62,535 | (94932/(1+0.11)^4) | ||
5 | $1,149,732 | $682,310 | (1149732/(1+0.11)^5) | ||
$976,831 | |||||
1 | Cash received from the loan | $976,831 | |||
2 | Date | Cash received | Interest revenue | Increase in carrying amount | Carrying amount of Note |
12/31/2020 | $976,831 | ||||
12/31/2021 | $94,932 | $107,451 | $12,519 | $989,350 | |
(976831*11%) | |||||
12/31/2022 | $94,932 | $108,829 | $13,897 | $1,003,247 | |
(989,350*11%) | |||||
*If you have any doubt feel free to ask in the comment section. Please give your valuable feedback.
On December 31, 2020, Grouper Company signed a $1.054,800 note to Monty Bank. The m ost...
On December 31, 2020, Pharoah Company signed a $1,132,500 note to Novak Bank. The market interest rate at that time was 10%. The stated interest rate on the note was 8%, payable annually. The note matures in 5 years. Unfortunately, because of lower sales, Pharoah’s financial situation worsened. On December 31, 2022, Novak Bank determined that it was probable that the company would pay back only $679,500 of the principal at maturity. However, it was considered likely that interest would...
On December 31, 2020, Pharoah Company signed a $1,056,900 note to Novak Bank. The market interest rate at that time was 10%. The stated interest rate on the note was 8%, payable annually. The note matures in 5 years. Unfortunately, because of lower sales, Pharoah’s financial situation worsened. On December 31, 2022, Novak Bank determined that it was probable that the company would pay back only $634,140 of the principal at maturity. However, it was considered likely that interest would...
On December 31, 2020, Ayayai Company signed a $1,061,900 note to Pina 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, Ayayai’s financial situation worsened. On December 31, 2022, Pina Bank determined that it was probable that the company would pay back only $637,140 of the principal at maturity. However, it was considered likely that interest would...
On December 31, 2020, Headland Company signed a $1,132,500 note to Sage Bank. The market interest rate at that time was 10%. The stated interest rate on the note was 8%, payable annually. The note matures in 5 years. Unfortunately, because of lower sales, Headland's financial situation worsened. On December 31, 2022, Sage Bank determined that it was probable that the company would pay back only $679,500 of the principal at maturity. However, it was considered likely that interest would...
On December 31, 2020, Nash Company signed a $1,284,300 note to Crane 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, Nash's financial situation worsened on December 31, 2022, Crane Bank determined that it was probable that the company would pay back only $770,580 of the principal at maturity. However, it was considered likely that interest would...
On December 31, 2020, Nash Company signed a $1,284,300 note to Crane 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, Nash's financial situation worsened. On December 31, 2022, Crane Bank determined that it was probable that the company would pay back only $770,580 of the principal at maturity. However, it was considered likely that interest would...
On December 31, 2020, Sheffield Company signed a $1,186,300 note to Tamarisk 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, Sheffield’s financial situation worsened. On December 31, 2022, Tamarisk Bank determined that it was probable that the company would pay back only $711,780 of the principal at maturity. However, it was considered likely that interest would...
On December 31, 2020, Kingbird Company signed a $1,184,400 note to Oriole 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, Kingbird’s financial situation worsened. On December 31, 2022, Oriole Bank determined that it was probable that the company would pay back only $710,640 of the principal at maturity. However, it was considered likely that interest would...
On December 31, 2020, Crane Company signed a $1,184,400 note to Cheyenne 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, Crane’s financial situation worsened. On December 31, 2022, Cheyenne Bank determined that it was probable that the company would pay back only $710,640 of the principal at maturity. However, it was considered likely that interest would...
On December 31, 2020Nash Company signed a $1.284,300 note to Crane 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, Nash's financial situation worsened. On December 31, 2022, Crane Bank determined that it was probable that the company would pay back only $770,580 of the principal at maturity. However, it was considered likely that interest would continue...