I am struggling with this problem and i need help. The answers have to be an excel sheets
On December 31, 2016, Green Company finished consultation services and accepted in exchange a promissory note with a face value of $550,000, a due date of December 31, 2019, 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%.
The following interest factors are provided:
| Interest Rate | ||||
| Table Factors For Three Periods | 5% | 10% | ||
| Future Value of 1 | 1.15763 | 1.33100 | ||
| Present Value of 1 | 0.86384 | 0.75132 | ||
| Future Value of Ordinary Annuity of 1 | 3.15250 | 3.31000 | ||
| Present Value of Ordinary Annuity of 1 | 2.72325 | 2.48685 | ||
Questions
Determine the present value of the note using excel sheets
Prepare a Schedule of Note Discount Amortization for Green Company under the effective interest method in the excel sheets.
| Date | Cash Interest (5%) | Effective Interest (10%) | Discount Amortized | Unamortized Discount Balance | Present Value of Note | |||||
| 12/31/16 |
|
|
|
|
| |||||
| 12/31/17 |
|
|
|
|
| |||||
| 12/31/18 |
|
|
|
|
| |||||
| 12/31/19 |
|
|
|
|
| |||||
|
|
|
|
