Question

In: Accounting

Nash Furniture Company started construction of a combination office and warehouse building for its own use...

Nash Furniture Company started construction of a combination office and warehouse building for its own use at an estimated cost of $4,600,000 on January 1, 2021. Nash expected to complete the building by December 31, 2021. Nash has the following debt obligations outstanding during the construction period.

Construction loan—10% interest, payable semi-annually, issued December 31, 2020, maturity on December 31, 2030 $2,096,000
Short-term loan—8% interest, payable monthly, and principal payable at maturity on May 30, 2022 1,422,000
Long-term loan—9% interest, payable on January 1 of each year. Principal payable on January 1, 2025 1,021,000

Solutions

Expert Solution

Loan Schedule for Construction Loan
Sanction Date - 31-Dec-2020
Sanction Amount - $2096000
Interest Rate - 10% Payable Semi-Annually
Payment Date Period Opening Balance Interest Interest Payment Principal Payment Balance
30-06-2021 1 2096000 104800 104800                             -      20,96,000.00
31-12-2021 2 2096000 104800 104800                             -      20,96,000.00
30-06-2022 3 2096000 104800 104800                             -      20,96,000.00
31-12-2022 4 2096000 104800 104800                             -      20,96,000.00
30-06-2023 5 2096000 104800 104800                             -      20,96,000.00
31-12-2023 6 2096000 104800 104800                             -      20,96,000.00
30-06-2024 7 2096000 104800 104800                             -      20,96,000.00
31-12-2024 8 2096000 104800 104800                             -      20,96,000.00
30-06-2025 9 2096000 104800 104800                             -      20,96,000.00
31-12-2025 10 2096000 104800 104800                             -      20,96,000.00
30-06-2026 11 2096000 104800 104800                             -      20,96,000.00
31-12-2026 12 2096000 104800 104800                             -      20,96,000.00
30-06-2027 13 2096000 104800 104800                             -      20,96,000.00
31-12-2027 14 2096000 104800 104800                             -      20,96,000.00
30-06-2028 15 2096000 104800 104800                             -      20,96,000.00
31-12-2028 16 2096000 104800 104800                             -      20,96,000.00
30-06-2029 17 2096000 104800 104800                             -      20,96,000.00
31-12-2029 18 2096000 104800 104800                             -      20,96,000.00
30-06-2030 19 2096000 104800 104800                             -      20,96,000.00
31-12-2030 20 2096000 104800 104800         20,96,000.00                        -  
Loan Schedule for Short Term Loan
Sanction Date - 31-Dec-2020
Sanction Amount - $1422000
Interest Rate - 8% - Payable Monthly
Payment Date Period Opening Balance Interest Interest Payment Principal Payment Balance
31-01-2021 1 1422000 9480 9480                             -      14,22,000.00
28-02-2021 2           14,22,000.00 9480 9480                             -      14,22,000.00
31-03-2021 3           14,22,000.00 9480 9480                             -      14,22,000.00
30-04-2021 4           14,22,000.00 9480 9480                             -      14,22,000.00
31-05-2021 5           14,22,000.00 9480 9480                             -      14,22,000.00
30-06-2021 6           14,22,000.00 9480 9480                             -      14,22,000.00
31-07-2021 7           14,22,000.00 9480 9480                             -      14,22,000.00
31-08-2021 8           14,22,000.00 9480 9480                             -      14,22,000.00
30-09-2021 9           14,22,000.00 9480 9480                             -      14,22,000.00
31-10-2021 10           14,22,000.00 9480 9480                             -      14,22,000.00
30-11-2021 11           14,22,000.00 9480 9480                             -      14,22,000.00
31-12-2021 12           14,22,000.00 9480 9480                             -      14,22,000.00

Related Solutions

Nash Furniture Company started construction of a combination office and warehouse building for its own use...
Nash Furniture Company started construction of a combination office and warehouse building for its own use at an estimated cost of $ 4,953,300 on January 1, 2017. Nash expected to complete the building by December 31, 2017. Nash has the following debt obligations outstanding during the construction period. Construction loan- 12% interest, payable semiannually, issued December 31, 2016 $2,015,500 Short-term loan- 10% interest, payable monthly, and principal payable at maturity on May 30, 2018 1,609,200 Long-term loan- 11% interest, payable...
The Furniture Company started construction of a combination office and warehouse building for its own use...
The Furniture Company started construction of a combination office and warehouse building for its own use at an estimated cost of $14,500,000 on January 1, 2020. The Furniture Company expected to complete the building by December 31, 2020. The Furniture Company has the following debt obligations outstanding during the construction period. Construction loan-12% interest, payable semiannually, issued December 31, 2019 $5,800,000 Short-term loan-10% interest, payable monthly, and principal payable at maturity on May 30, 2021 4,060,000 Long-term loan-11% interest, payable...
Grouper Furniture Company started construction of a combination office and warehouse building for its own use...
Grouper Furniture Company started construction of a combination office and warehouse building for its own use at an estimated cost of $5,024,000 on January 1, 2017. Grouper expected to complete the building by December 31, 2017. Grouper has the following debt obligations outstanding during the construction period. Construction loan-12% interest, payable semiannually, issued December 31, 2016 $1,990,600 Short-term loan-10% interest, payable monthly, and principal payable at maturity on May 30, 2018 1,603,500 Long-term loan-11% interest, payable on January 1 of...
Riverbed Furniture Company started construction of a combination office and warehouse building for its own use...
Riverbed Furniture Company started construction of a combination office and warehouse building for its own use at an estimated cost of $3,000,000 on January 1, 2020. Riverbed expected to complete the building by December 31, 2020. Riverbed has the following debt obligations outstanding during the construction period. Construction loan-12% interest, payable semiannually, issued December 31, 2019 $1,200,000 Short-term loan-10% interest, payable monthly, and principal payable at maturity on May 30, 2021 840,000 Long-term loan-11% interest, payable on January 1 of...
Bramble Furniture Company started construction of a combination office and warehouse building for its own use...
Bramble Furniture Company started construction of a combination office and warehouse building for its own use at an estimated cost of $2,500,000 on January 1, 2020. Bramble expected to complete the building by December 31, 2020. Bramble has the following debt obligations outstanding during the construction period. Construction loan-12% interest, payable semiannually, issued December 31, 2019 $1,000,000 Short-term loan-10% interest, payable monthly, and principal payable at maturity on May 30, 2021 700,000 Long-term loan-11% interest, payable on January 1 of...
Skysong Furniture Company started construction of a combination office and warehouse building for its own use...
Skysong Furniture Company started construction of a combination office and warehouse building for its own use at an estimated cost of $4,981,900 on January 1, 2017. Skysong expected to complete the building by December 31, 2017. Skysong has the following debt obligations outstanding during the construction period. Construction loan-10% interest, payable semiannually, issued December 31, 2016 $2,000,100 Short-term loan-8% interest, payable monthly, and principal payable at maturity on May 30, 2018 1,595,800 Long-term loan-9% interest, payable on January 1 of...
Flounder Furniture Company started construction of a combination office and warehouse building for its own use...
Flounder Furniture Company started construction of a combination office and warehouse building for its own use at an estimated cost of $3,000,000 on January 1, 2020. Flounder expected to complete the building by December 31, 2020. Flounder has the following debt obligations outstanding during the construction period. Construction loan-12% interest, payable semiannually, issued December 31, 2019 $1,200,000 Short-term loan-10% interest, payable monthly, and principal payable at maturity on May 30, 2021 840,000 Long-term loan-11% interest, payable on January 1 of...
Pronghorn Furniture Company started construction of a combination office and warehouse building for its own use...
Pronghorn Furniture Company started construction of a combination office and warehouse building for its own use at an estimated cost of $4,978,200 on January 1, 2017. Pronghorn expected to complete the building by December 31, 2017. Pronghorn has the following debt obligations outstanding during the construction period. Construction loan-12% interest, payable semiannually, issued December 31, 2016 $2,012,000 Short-term loan-10% interest, payable monthly, and principal payable at maturity on May 30, 2018 1,615,200 Long-term loan-11% interest, payable on January 1 of...
Culver Furniture Company started construction of a combination office and warehouse building for its own use...
Culver Furniture Company started construction of a combination office and warehouse building for its own use at an estimated cost of $6,000,000 on January 1, 2020. Culver expected to complete the building by December 31, 2020. Culver has the following debt obligations outstanding during the construction period. Construction loan-14% interest, payable semiannually, issued December 31, 2019 $2,400,000 Short-term loan-12% interest, payable monthly, and principal payable at maturity on May 30, 2021 1,680,000 Long-term loan-13% interest, payable on January 1 of...
Pearl Furniture Company started construction of a combination office and warehouse building for its own use...
Pearl Furniture Company started construction of a combination office and warehouse building for its own use at an estimated cost of $4,981,900 on January 1, 2017. Pearl expected to complete the building by December 31, 2017. Pearl has the following debt obligations outstanding during the construction period. Construction loan-10% interest, payable semiannually, issued December 31, 2016 $2,000,100 Short-term loan-8% interest, payable monthly, and principal payable at maturity on May 30, 2018 1,595,800 Long-term loan-9% interest, payable on January 1 of...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT