In: Accounting
a. | Journal entry to purchase the machine: | ||||
Date | Account titles and Explanation | Debit | Credit | ||
January 1, 2019 | Machine | $ 2,15,959.40 | |||
Notes Payable | $ 2,15,959.40 | ||||
(To record the purchase of machine) | |||||
Working: | |||||
Purchase price of machine will be present value of notes payable in 3 years. | |||||
Present value of 1 | = | (1+i)^-n | Where, | ||
= | (1+0.05)^-3 | i | = | 5% | |
= | 0.863837599 | n | = | 3 | |
Present value of notes | = | Notes payable in 3 years | * | Present value of 1 | |
= | $ 2,50,000.00 | * | 0.863837599 | ||
= | $ 2,15,959.40 | ||||
b. | Interest expense in 2019 | $ 10,797.97 | |||
Working: | |||||
Notes amortization Schedule: | |||||
Year | Beginning Notes Payable | Interest Expense | Ending Notes Payable | ||
a | b=a*5% | c=a+b | |||
1 | $ 2,15,959.40 | $ 10,797.97 | $ 2,26,757.37 | ||
2 | $ 2,26,757.37 | $ 11,337.87 | $ 2,38,095.24 | ||
3 | $ 2,38,095.24 | $ 11,904.76 | $ 2,50,000.00 |