Question

Braxton Technologies, Inc., constructed a conveyor for A&G Warehousers that was completed and ready for use on January 1, 2018. A&G paid for the conveyor by issuing a $100,000, four-year note that specified 5% interest to be paid on December 31 of each year, and the note is to be repaid at the end of four years. The conveyor was custom-built for A&G, so its cash price was unknown. By comparison with similar transactions it was determined that a reasonable interest rate was 9%. (FV of $1, PV of $1, FVA of $1, PVA of $1, FVAD of $1 and PVAD of $1) (Use appropriate factor(s) from the tables provided.)

Required: 1. Prepare the journal entry for A&G’s purchase of the conveyor on January 1, 2018.

2. Prepare an amortization schedule for the four-year term of the note.

3. Prepare the journal entry for A&G’s third interest payment on December 31, 2020. 4. If A&G’s note had been an installment note to be paid in four equal payments at the end of each year beginning December 31, 2018, what would be the amount of each installment?

5. By considering the installment payment of required

4. Prepare an amortization schedule for the four-year term of the installment note.

6. Prepare the journal entry for A&G’s third installment payment on December 31, 2020

Answer 1

Answer 1.

Face Value = $100,000

Annual Interest = 5% * $100,000
Annual Interest = $5,000

Market Interest Rate = 9%

Present Value of Note = $5,000 * PVA of $1 (9%, 4) + $100,000 * PV of $1 (9%, 4)
Present Value of Note = $5,000 * 3.23972 + $100,000 * 0.70843
Present Value of Note = $87,042

Journal Entry for purchase of conveyor is:

Answer 2.

Answer 3.

Answer 4.

Present Value of Notes Payable = $87,042
Market Interest Rate = 9%

Annual Instalment = $87,042 / PVA of $1 (9%, 4)
Annual Instalment = $87,042 / 3.23972
Annual Instalment = $26,867

Answer 5.

Answer 6.