Little Company borrowed $45,000 from Sockets on January 1, 2016, and signed a th
ID: 2424907 • Letter: L
Question
Little Company borrowed $45,000 from Sockets on January 1, 2016, and signed a three-year, 6% installment note to be paid in three equal payments at the end of each year. The present value of an ordinary annuity of $1 for 3 periods at 5% is 2.72325. (FV of $1, PV of $1, FVA of $1, PVA of $1, FVAD of $1 and PVAD of $1) (Use appropriate factor(s) from the tables provided.) Required: 1. Prepare the journal entry on January 1, 2016, for Sockets’ lending the funds.
prepare an amortization schedule for the three-year term of the installment note.
record the scokets payment received on 12//31/18
Record the sockets payment received on December 31, 2018.
Explanation / Answer
1 Formula for loan amortization = A= [i*P*(1+i)^n]/[(1+i)^n-1] Amt $ A = periodical installment ? per month P=Loan amount = 45,000 i= interest rate per period = 6.00 % per year n=total no of payments 3 A=[0.06 *45000*1.06^3]/(1.06^3-1) P= 16834.94 So Installment amount is $ 16,834.94 Amortization schedule Year Installment amt $ Interest Principal repaid Balance principal Dec 31. 2016 $ 16,834.94 2,700 14,135 30,865 Dec 31. 2017 $ 16,834.94 1,852 14,983 15,882 Dec 31. 2018 $ 16,834.94 953 15,882 0 Journal entry in Socket's Book Date Account Title Dr $ Cr $ Jan 1.2016. Installemnt Note Receivable 45,000.00 Cash 45,000.00 Dec 31.2016. Cash 16,834.94 Installemnt Note Receivable 14,134.94 Interest Revenue 2,700.00 Dec 31.2018. Cash 16,834.94 Installemnt Note Receivable 15,882.02 Interest Revenue 952.92
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.