In: Accounting
Laverne purchased a new piece of equipment to be used in its new facility. The $385,000 piece of equipment was purchased with a $57,750 down payment and with cash received through the issuance of a $327,250, 7%, 5-year mortgage payable issued on January 1, 2017. The terms provide for annual installment payments of $79,813 on December 31. Prepare an installment payments schedule for the first five payments of the notes payable. Prepare the journal entry to record the mortgage loan Prepare the journal entries to record the installment payments.
Amort Chart | ||||||
Year | Amt paid | Interest | Principle | Carrying Amt | ||
Jan1 Yr1 | 327250 | |||||
Dec31 Yr1 | 79813 | 22907.5 | 56905.5 | 270344.5 | ||
Dec31Yr2 | 79813 | 18924.12 | 60888.89 | 209455.6 | ||
Dec31YR3 | 79813 | 14661.89 | 65151.11 | 144304.5 | ||
Dec31 Yr4 | 79813 | 10101.32 | 69711.68 | 74592.82 | ||
Dec31 YR5 | 79813 | 5220.18 | 74592.82 | 0 | ||
Journal entries: | ||||||
Date | Accounts title and explanation | Debit $ | Credit $ | |||
Jan1Yr1 | Equipment Account Dr. | 385000 | ||||
Cash account | 57750 | |||||
Notes payable account | 327250 | |||||
Dec31 yr1 | Notes payable Account Dr. | 56905.5 | ||||
Interest expense Account Dr. | 22907.5 | |||||
Cash Account | 79813 | |||||
Dec31 yr2 | Notes payable Account Dr. | 60888.89 | ||||
Interest expense Account Dr. | 18924.12 | |||||
Cash Account | 79813 | |||||
Dec31 yr1 | Notes payable Account Dr. | 65151.11 | ||||
Interest expense Account Dr. | 14661.89 | |||||
Cash Account | 79813 | |||||
Dec31 yr1 | Notes payable Account Dr. | 69711.68 | ||||
Interest expense Account Dr. | 10101.32 | |||||
Cash Account | 79813 | |||||
Dec31 yr1 | Notes payable Account Dr. | 74592.82 | ||||
Interest expense Account Dr. | 5220.18 | |||||
Cash Account | 79813 |