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 |