P2. On January 1, 2015 Tommy Inc. borrows $100,000 cash by signing a four-year, 7% installment note. The note requires four equal payments of $29,523 of accrued interest and principal on December 31 of each year for the next four years. The first payment is due Dec 31, 2015.
Part 1. Prepare the amortization table for this installment note using the template below. Note that I completed the first line for you and left the totals as check figures.
1. Amortization table for the loan
(A) (B) + (C) = (D) (E)
Payments Period Ending Date Beginning Balance Debit Interest Expense Debit Notes Payable Credit Cash Ending Balance
[Prior (E)] [7% x (A)] [(D) - (B)] Crash [(A) - (C)]
2015...... $100,000 $ 7,000 $ 22,523 $ 29,523 $77,477
2016......
2017......
2018......
$18,092 $100,000 $118,092
*Adjusted for rounding.
Part 2. Prepare the journal entries for Tommy, Inc to record the loan on January 1, 2015 and the four payments from Dec 31, 2015 through Dec 31, 2018
.Date Account Name Debit Credit
Period Ending Date | Payment Payable | Beginning Balance | Debit Interest Exp | Debit Notes | Ending Balance |
2015 | 29523 | 100000 | 7000 | 22523 | 77477 |
2016 | 29523 | 77477 | 5423 | 24100 | 53377 |
2017 | 29523 | 53377 | 3736 | 25787 | 27591 |
2018 | 29523 | 27591 | 1932 | 27591 | 0 |
Journal: | |||||
Debit | Credit | ||||
January 1 2015 | Cash | 100000 | |||
Borrowing-Loan | 100000 | ||||
December 31 2015 | Borrowing - Loan | 22523 | |||
Interest Exp | 7000 | ||||
Cash | 29523 | ||||
December 31 2016 | Borrowing - Loan | 24100 | |||
Interest Exp | 5423 | ||||
Cash | 29523 | ||||
December 31 2017 | Borrowing - Loan | 25787 | |||
Interest Exp | 3736 | ||||
Cash | 29523 | ||||
December 31 2018 | Borrowing - Loan | 27591 | |||
Interest Exp | 1932 | ||||
Cash | 29523 |
Get Answers For Free
Most questions answered within 1 hours.