In: Accounting
Example #2, On January 1, 2019 a company purchases an automobile for $100,000 by signing a note for the $100,000, with 4% interest rate. The note is to be paid in three equal payments of $36,034.85 at the end of each year beginning December 31, 2019.
Below is the loan reduction schedule (please be sure you understand it)!!!!!!
Date |
Beg. Balance |
interest expense |
Cash Payment |
Reduction in Principal |
Principal Balance |
2019 |
100,000 |
100,000.00*.04=4,000.00 |
36,034.85 |
36,034.85-4,000.00=32,034.85 |
100,000.00-32,034.85=67,965.15 |
2020 |
67,965.15 |
67,965.15*.04=2,718.60 |
36,034.85 |
36,034.85-2,718.60=33,316.25 |
67,965.15-33,316.25=34,648.90 |
2021 |
34,648.90 |
34,648.90*.04=1,385.95 |
36,034.85 |
36,034.85-1,385.95=34,648.90 |
34,648.90-34,648.90=0 |
Date |
Account Name |
Debit |
Credit |
1/1/2019 |
|||
12/31/2019 |
|||
Date |
Account Name |
Debit |
Credit |
12/31/2020 |
|||
Date |
Account Name |
Debit |
Credit |
12/31/2021 |
|||
Solution:
Journal Entries | |||
Date | Particulars | Debit | Credit |
1-Jan-19 | Equipment Dr | $100,000.00 | |
To Notes payable | $100,000.00 | ||
(To record purchase of automobile) | |||
31-Dec-19 | Interest expense Dr | $4,000.00 | |
Notes payable Dr | $32,034.85 | ||
To Cash | $36,034.85 | ||
(To record installment payment) | |||
Journal Entries | |||
Date | Particulars | Debit | Credit |
31-Dec-20 | Interest expense Dr | $2,718.60 | |
Notes payable Dr | $33,316.25 | ||
To Cash | $36,034.85 | ||
(To record installment payment) | |||
Journal Entries | |||
Date | Particulars | Debit | Credit |
31-Dec-21 | Interest expense Dr | $1,385.95 | |
Notes payable Dr | $34,648.90 | ||
To Cash | $36,034.85 | ||
(To record installment payment) |