In: Accounting
Tony’s favorite memories of his childhood were the times he
spent with his dad at camp. Tony was daydreaming of those days a
bit as he and Suzie jogged along a nature trail and came across a
wonderful piece of property for sale. He turned to Suzie and said,
“I’ve always wanted to start a camp where families could get away
and spend some quality time together. If we just had the money, I
know this would be the perfect place.” On November 1, 2022, Great
Adventures purchased the land by issuing a $600,000, 6%, 10-year
installment note to the seller. Payments of $6,661 are required at
the end of each month over the life of the 10-year loan. Each
monthly payment of $6,661 includes both interest expense and
principal payments (i.e., reduction of the loan amount).
Late that night Tony exclaimed, “We now have land for our new camp;
this has to be the best news ever!” Suzie said, “There’s something
else I need to tell you. I’m expecting!” They decided right then,
if it was a boy, they would name him Venture.
Prepare general journal, income statement (unadjusted), and balance sheet.
| Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | |||||
| Note Payable Schedule: | |||||
| Date | Cash Paid | Interest Expense | Decrease in Carrying Value | Carrying Value | |
| a | b=Carrying Value*6%*1/12 | c=a-b | |||
| 1/11/2022 | $ 600,000 | ||||
| 30/11/2022 | $ 6,661 | $ 3,000 | $ 3,661 | $ 596,339 | |
| 31/12/2022 | $ 6,661 | $ 2,982 | $ 3,679 | $ 592,660 | |
| Date | Account | Debit | Credit | ||
| 1/11/2022 | Land | $ 600,000 | |||
| Note Payable-Long Term | $ 600,000 | ||||
| (To record issuance of Note) | |||||
| 30/11/2022 | Interest Expense | $ 3,000 | |||
| Note Payable | $ 3,661 | ||||
| Cash | $ 6,661 | ||||
| (To record first payment) | |||||
| 31/12/2022 | Interest Expense | $ 2,982 | |||
| Note Payable | $ 3,679 | ||||
| Cash | $ 6,661 | ||||
| (To record Second payment) | |||||
| 31/12/2022 | Note Payable-Long Term | $ 45,616 | |||
| Current Portion of Long Term Note | $ 45,616 | ||||
| (To record reclassification) | |||||
| Closing Entries and Income Statement | Not Feasible as data not available | ||||