In: Accounting
On July 1, 2017, Monty Inc. made two sales.
| 1. | It sold land having a fair value of $915,830 in exchange for a 3-year zero-interest-bearing promissory note in the face amount of $1,252,520. The land is carried on Monty's books at a cost of $597,600. | |
| 2. | It rendered services in exchange for a 5%, 6-year promissory note having a face value of $402,550 (interest payable annually). |
| Answer to Transaction 1 | ||
| Notes receivable | 1252520 | |
| Land | 597600 | |
| Discount on Notes receivable (1252520 - 915830) | 336690 | |
| Gain on disposal of Land (915830 - 597600) | 318230 | |
| Answer to Transaction 2 | ||
| Notes receivable | 402550 | |
| Discount on Notes receivable (402550-300369.82) | 102180.18 | |
| Service revenue | 300369.82 | |
| Present value factor at 11% for 6th year (1/1.11^6) | 0.5346 |
| Maturity Value | 402550 |
| Present value of Maturity value ( 0.5346*402550) | 215219.67 |
| Interest payable annually (402550*5%) | 20127.5 |
| Present value of interest payable for all the 6 years (5.0756*20127.5) | 85150.15 |
| Present value of note (215219.6686+102160.9921) | 300369.82 |
| Discount on Notes receivable (402550 - 300369.82) | 1,02,180.18 |
| Computation of discounting factor | |
| 1/1.11^1 | 0.9009 |
| 1/1.11^2 | 0.8116 |
| 1/1.11^3 | 0.7312 |
| 1/1.11^4 | 0.6587 |
| 1/1.11^5 | 0.5935 |
| 1/1.11^6 | 0.5346 |
| Cumulative discounting factor for 6 years | 4.2305 |