In: Accounting
8. On January 1, 2014, Fishbone Corporation (an equipment manufacturer) sold equipment to Lost Company that cost $150,000. Fishbone received as consideration a 5% interest-bearing note requiring payments of $80,000 annually for 3 years. The first note payment is to be made on December 31, 2014. The prevailing rate of interest for a note of this type on January 1, 2014, was 5%.
| Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | ||||
| Year | PVF 5% | |||
| 1 | 0.9524 | |||
| 2 | 0.9070 | |||
| 3 | 0.8638 | |||
| a | 2.7232 | |||
| Annual Payment | b | $ 80,000 | ||
| Note Receivable Value | a*b | $ 217,860 | ||
| Cash Payment | Interest | Principal | Balance | |
| $ 217,860 | ||||
| $ 80,000 | $ 10,893 | $ 69,107 | $ 148,753 | |
| $ 80,000 | $ 7,438 | $ 72,562 | $ 76,190 | |
| $ 80,000 | $ 3,810 | $ 76,190 | $ - | |
| Journal: | ||||
| Jan 1 2014 | Note Receivable | $ 217,860 | ||
| Sales Revenue | $ 217,860 | |||
| Jan 1 2014 | Cost of Goods Sold | $ 150,000 | ||
| Inventory | $ 150,000 | |||
| Dec 31 2014 | Cash | $ 80,000 | ||
| Note Receivable | $ 69,107 | |||
| Interest Revenue | $ 10,893 | |||
| Dec 31 2015 | Cash | $ 80,000 | ||
| Note Receivable | $ 72,562 | |||
| Interest Revenue | $ 7,438 | |||
| Dec 31 2016 | Cash | $ 80,000 | ||
| Note Receivable | $ 76,190 | |||
| Interest Revenue | $ 3,810 | |||