*Exercise 7-27 On December 31, 2017, Shamrock Company signed a $1,184,400 note t

Question

*Exercise 7-27 On December 31, 2017, Shamrock Company signed a $1,184,400 note to Bridgeport 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, Shamrock's financial situation worsened. On December 31, 2019, Bridgeport 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 continue to be paid, based on the $1,184,400 loan. Your answer is incorrect. Try again. Determine the amount of cash Shamrock received from the loan on December 31, 2017. (Round present value factors to 5 decimal places, e.g. 0.52513 and final answer to o decimal places, e.g. 5,275.) X. Amount of cash Shamrock received from the loan X Your answer is incorrect. Try again. Prepare a note amortization schedule for Bridgeport Bank up to December 31, 2019. (Round answers to 0 decimal places, e.g. 5,275.) Note Amortization Schedule (Before Impairment) Increase in Carrying Cash Interest Carrying Amount of Received Revenue Amount Note Date 12/31/17 12/31/18 XX XX ....X X... 12/31/19 X Your answer is incorrect. Try again. Determine the loss on impairment that Bridgeport Bank should recognize on December 31, 2019. (Round present value factors to 5 decimal places, e.g. 0.52500 and final answer to 0 decimal places, e.g. 5,275.) Loss due to impairment

Explanation / Answer

Amount of cash received is the present value of future interest payments and principle repayment at the given market interest rate of 11%

Cash received= 1096852

Note amortisation schedule:

Impairment loss= Note carrying value- present value of future cash receipts of the note

Note carrying value=

Present value of future cash receipts:

Impairment loss= 1143834- 759320= 384514

Interest amount: Principle 1,184,400 Rate of interest 9% Frequency of payment(in months) 12 Interest amount 1184400*0.09*12/12= 106596 Present value calculation: Discount rate 11% Number of interest payments: Years to redemption 5 Interest payments per year 1 Cash flow Discount factor Discounted cash flow Interest payments-Annuity (11%,5 periods) 106,596 3.6959 393,968 Principle payments -Present value (11%,5 periods) 1,184,400 0.5935 702,884 Bond price 1,096,852 Face value 1,184,400 Premium/(Discount) -87,548

Related Questions

Navigate

• Browse (All)
• Browse #
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.