In: Accounting
On July 1, 2020, Culver Inc. made two sales.
1. | It sold land having a fair value of $917,020 in exchange for a 4-year zero-interest-bearing promissory note in the face amount of $1,442,944. The land is carried on Culver's books at a cost of $590,500. | |
2. | It rendered services in exchange for a 3%, 8-year promissory note having a face value of $408,520 (interest payable annually). |
Culver Inc. recently had to pay 8% interest for money that it
borrowed from British National Bank. The customers in these two
transactions have credit ratings that require them to borrow money
at 12% interest.
Record the two journal entries that should be recorded by Culver
Inc. for the sales transactions above that took place on July 1,
2020. (Round present value factor calculations to 5
decimal places, e.g. 1.25124 and final answers to 0 decimal places,
e.g. 5,275. If no entry
Journal Entries:
Working note | Date | Title and explanation | Debit ($) | Credit ($) |
Working note 1 | 1 july, 2020 | Notes receivable | 1,442,944 | |
Discount on Notes receivable | 525,924 | |||
Land | 590,500 | |||
Gain on Sale of land | 326,520 | |||
(Record Sale of land in exchange of notes) | ||||
Working note 2 | 1 July, 2020 | Notes receivable | $408,520 | |
Discount on notes receivable | $182,644 | |||
Service revenue | $225,876 | |||
(Record service performed in exchange of notes) |
Calculations:
working note 1:
Face value of the notes receivable | $1,442,944 |
Present value of notes receivable ($1,442,944 * 0.63552) | ($917,020) |
Discount on notes receivable | $525,924 |
working note2:
Cash interest = Face value * interest rate
= $408,520 * 0.03
= 12,255.6 ~ 12,556
Present value of interest payment = Cash interest * Present value of annuity factor 12% @8 years
= $12,556 * 4.96764
= $60,883
Present value of Face value = Face value * Present value of annuity factor
= $408,520 * 0.40388
= $164,993
Present value of Notes receivable = Present value of interest payment + Present value of face value
= $60,883 + $164,993
= $225,876
Discount on Notes receivable = Face value of notes receivable - Present value of notes receivable
= $408,520 - $225,876
= $182,644