In: Accounting
Blossom Cosmetics Co. purchased machinery on December 31, 2016,
paying $48,000 down and agreeing to pay the balance in four equal
installments of $47,200 payable each December 31. An assumed
interest of 9% is implicit in the purchase price.
Prepare the journal entries that would be recorded for the purchase
and for (1) the payments and (2) interest on the following dates.
(Round answers to 0 decimal places, e.g. 38,548. If no
entry is required, select "No Entry" for the account titles and
enter 0 for the amounts. Credit account titles are automatically
indented when amount is entered. Do not indent
manually.)
(a) | December 31, 2016. | |
(b) | December 31, 2017. | |
(c) | December 31, 2018. | |
(d) | December 31, 2019. | |
(e) | December 31, 2020. |
Amount financed: | ||||||
Annual instalment | 47200 | |||||
Annuity factor for 4 years at 9% | 3.2397 | |||||
Amount financed: | 152914 | |||||
Amort chart | ||||||
Date | Amt paid | Interest | Principle | Book Value | ||
31.12.16 | 152914 | |||||
31.12.17 | 47200 | 13762.26 | 33437.74 | 119476.3 | ||
31.12.18 | 47200 | 10752.86 | 36447.14 | 83029.12 | ||
31.12.19 | 47200 | 7472.621 | 39727.38 | 43301.74 | ||
31.12.20 | 47200 | 3898.255 | 43301.74 | 0 | ||
Journal entries | ||||||
Date | Accounts title and explanations | Debit $ | Credit $ | |||
31.12.16 | Equipment Account Dr. | 200914 | ||||
Cash account | 48000 | |||||
Instalment note payable | 152914 | |||||
31.12.17 | Instalment notes payable Dr. | 33437.74 | ||||
Interest expense Account Dr. | 13762.26 | |||||
Cash account | 47200 | |||||
31.12.18 | Instalment notes payable Dr. | 36447.14 | ||||
Interest expense Account Dr. | 10752.86 | |||||
Cash account | 47200 | |||||
31.12.19 | Instalment notes payable Dr. | 39727.38 | ||||
Interest expense Account Dr. | 7472.62 | |||||
Cash account | 47200 | |||||
31.12.20 | Instalment notes payable Dr. | 43301.74 | ||||
Interest expense Account Dr. | 3898.26 | |||||
Cash account | 47200 | |||||