On december 31, 2016, green company finished consultation services and accepted in exchange a promissory note with a face value of $550,000, a due date of december 31, 2019, and a stated rate of 5%, with interest receivable at the end of each year. the fair value of the services is not readily determinable and the note is not readily marketable. under the circumstances, the note is considered to have an appropriate imputed rate of interest of 10%.

the following interest factors are provided: interest rate table factors for three periods 5% 10%

qs) prepare a schedule of note discount amortization for green company under the effective interest method.

date 12/31/16 12/31/17 12/31/18 12/31/19 cash interest (5%) effective interest (10%) discount amortized unamortized discount balance present value of note 27500 27500 27500 82500

future value of 1 1.15763 // 1.33100

present value of 1 0.86384// 0.75132

future value of ordinary annuity of 1 3.15250 //3.31000

present value of ordinary annuity of 1 2.72325// 2.48685