In: Accounting
The present value of the note is ________________________
The entry Star (seller) would record is:
The entry Eagle (buyer) would record is:
Prepare the first 4 periods of the amortization schedule for the note that Eagle (the Buyer) would prepare. You only need to show the first 4 periods. Label the amortization schedule with account names and debits/credits:
| Present value of Notes: | ||||||
| Amount of notes receivable after 5 years | 40000.00 | |||||
| Multiply: PVF at 6% for 5 year | 0.747258 | |||||
| Present value of notes | 29890.32 | |||||
| Journal entry: | ||||||
| S.no. | Accounts title and explanation | Debit $ | Credit $ | |||
| a. | Accumulated depreciation | 11000.00 | ||||
| Cash | 20,000 | |||||
| Notes receivable | 40,000 | |||||
| Equipment | 25,000 | |||||
| Interest receivable | 10110 | |||||
| Gain on sale of assets (20,000+29890-14000) | 35890 | |||||
| (for sale of equipment) | ||||||
| Amort Chart: | ||||||
| Year | Interest | Interest receivable | Interest | Carrying value | ||
| revenue | receivable | receivable | of Notes receivable | |||
| Credited | debited | balance | ||||
| 0 | 10110.00 | 29890.00 | ||||
| 1 | 1793 | 1,793 | 8317.00 | 31683.40 | ||
| 2 | 1901 | 1,901 | 6416.00 | 33584.40 | ||
| 3 | 2015 | 2,015 | 4401.00 | 35599.40 | ||
| 4 | 2136 | 2,136 | 2265.00 | 37735.40 | ||
| 5 | 2265 | 2,265 | 0.00 | 40000.00 |