In: Accounting
On December 31, 2020, Oakbrook Inc. rendered services to Beghun Corporation at an agreed price of $102,049, accepting $40,000 down and agreeing to accept the balance in four equal installments of $20,000 receivable each December 31. An assumed interest rate of 11% is imputed.
1. Instructions: Complete the note amortization table.
Date |
Cash Received |
Interest Revenue |
Discount Amortization |
Discount Balance |
Carrying Value |
2. Instructions: Journalize the transactions for the note origination, interest recognition, and the note collection at maturity.
1.
Date | Cash received | Interest | Discount | Discount | Carrying |
Revenue | Amortized | Balance | Value | ||
12/31/2020 | $ 62,049 | ||||
12/31/2021 | $ 20,000 | $ 6,825 | $ 13,175 | $ 48,874 | $ 48,874 |
($62,049 * 11%) | ($20,000 - 6,825) | ($62,049 - $13,175) | |||
12/31/2022 | $ 20,000 | $ 5,376 | $ 14,624 | $ 34,251 | $ 34,251 |
12/31/2023 | $ 20,000 | $ 3,768 | $ 16,232 | $ 18,018 | $ 18,018 |
12/31/2024 | $ 20,000 | $ 1,982 | $ 18,018 | $ 0 | $ 0 |
Working:
Present Value =PV(11%,4,-20000,0) | £62,048.91 |
2.
Debit | Credit | ||
12/31/2021 | Cash | $ 40,000 | |
Notes Receivable ($20,000 * 4) | $ 80,000 | ||
Discount on Notes Receivable | $ 17,951 | ||
Service Revenue | $ 102,049 | ||
Cash | $ 20,000 | ||
Notes Receivable | $ 20,000 | ||
Discount on Notes Receivable ($62,049 * 11%) | $ 6,825 | ||
Interest Revenue | $ 6,825 | ||
12/31/2022 | |||
Cash | $ 20,000 | ||
Notes Receivable | $ 20,000 | ||
Discount on Notes Receivable | $ 5,376 | ||
Interest Revenue | $ 5,376 | ||
12/31/2023 | |||
Cash | $ 20,000 | ||
Notes Receivable | $ 20,000 | ||
Discount on Notes Receivable | $ 3,768 | ||
nterest Revenue | $ 3,768 | ||
12/31/2024 | |||
Cash | $ 20,000 | ||
Notes Receivable | $ 20,000 | ||
Discount on Notes Receivable | $ 1,982 | ||
Interest Revenue | $ 1,982 |