In: Accounting
On Jan. first, 2018, Snuff Company accepts 60000 non-interest bearing note from a customer for the sale of goods. The note is to be paid in 3 equal installments every Dec. 31st (first payment on Dec. 31, 2018). An assumed interest rate of 10% is implied. Round installment payments to the nearest dollar.
pt 1: Determine the PV of the note. Show all computations or calculator imputs.
pt 2: Prepare an amortization table in Excell to show the revenue recognized each year
pt 3: Prepare the journal entries for the dates listed below.
jan 1, 2018
Dec 31,2018
Dec 31, 2019
Annual installment | 20000 | ||||
PV factor for annuity n= 3 i = 10% | 2.48685 | ||||
Present value of notes payable | 49737 | ||||
Annual installment | Interest revenue | Amortized value | Carrying value | ||
49737 | |||||
Year 1 | 20000 | 4974 | 15026 | 34711 | |
Year 2 | 20000 | 3471 | 16529 | 18182 | |
Year 3 | 20000 | 1818 | 18182 | 0 | |
01-Jan-18 | Notes receivable | 49737 | |||
Discount on notes | 10263 | ||||
Sales revenue | 60000 | ||||
31-Dec-18 | Cash | 20000 | |||
Interest revenue | 4974 | ||||
Notes receivable | 15026 | ||||
31-Dec-18 | Cash | 20000 | |||
Interest revenue | 3471 | ||||
Notes receivable | 16529 | ||||