| Issuance of Notes Payable | |||
| 01-Jan-12 | Bank A/c | Debit | $ 40,000.00 |
| Note payable A/c | Credit | $ 40,000.00 | |
| (being money received on note payable) | |||
| 1st Repayment | |||
| 31-01-2012 | Note payable A/c | Debit | $ 695.40 |
| Interest A/c | Debit | $ 300.00 | |
| Bank A/c | Credit | $ 995.40 | |
| (being monthly installment repaid) | |||
| 2nd Repayment | |||
| 28-02-2012 | Note payable A/c | Debit | $ 700.62 |
| Interest A/c | Debit | $ 294.78 | |
| Bank A/c | Credit | $ 995.40 | |
| (being monthly installment repaid) | |||
| Interest | Installment | Principal repayment | Closing balance | |
| 0 | $ 40,000.00 | |||
| 1 | $ 300.00 | $ 995.40 | $ 695.40 | $ 39,304.60 |
| 2 | $ 294.78 | $ 995.40 | $ 700.62 | $ 38,603.98 |
| 3 | $ 289.53 | $ 995.40 | $ 705.87 | $ 37,898.11 |
| 4 | $ 284.24 | $ 995.40 | $ 711.16 | $ 37,186.95 |
| 5 | $ 278.90 | $ 995.40 | $ 716.50 | $ 36,470.45 |
| 6 | $ 273.53 | $ 995.40 | $ 721.87 | $ 35,748.58 |
| 7 | $ 268.11 | $ 995.40 | $ 727.29 | $ 35,021.30 |
| 8 | $ 262.66 | $ 995.40 | $ 732.74 | $ 34,288.55 |
| 9 | $ 257.16 | $ 995.40 | $ 738.24 | $ 33,550.32 |
| 10 | $ 251.63 | $ 995.40 | $ 743.77 | $ 32,806.55 |
| 11 | $ 246.05 | $ 995.40 | $ 749.35 | $ 32,057.20 |
| 12 | $ 240.43 | $ 995.40 | $ 754.97 | $ 31,302.22 |
| 13 | $ 234.77 | $ 995.40 | $ 760.63 | $ 30,541.59 |
| 14 | $ 229.06 | $ 995.40 | $ 766.34 | $ 29,775.25 |
| 15 | $ 223.31 | $ 995.40 | $ 772.09 | $ 29,003.17 |
| 16 | $ 217.52 | $ 995.40 | $ 777.88 | $ 28,225.29 |
| 17 | $ 211.69 | $ 995.40 | $ 783.71 | $ 27,441.58 |
| 18 | $ 205.81 | $ 995.40 | $ 789.59 | $ 26,651.99 |
| 19 | $ 199.89 | $ 995.40 | $ 795.51 | $ 25,856.48 |
| 20 | $ 193.92 | $ 995.40 | $ 801.48 | $ 25,055.01 |
| 21 | $ 187.91 | $ 995.40 | $ 807.49 | $ 24,247.52 |
| 22 | $ 181.86 | $ 995.40 | $ 813.54 | $ 23,433.98 |
| 23 | $ 175.75 | $ 995.40 | $ 819.65 | $ 22,614.33 |
| 24 | $ 169.61 | $ 995.40 | $ 825.79 | $ 21,788.54 |
| 25 | $ 163.41 | $ 995.40 | $ 831.99 | $ 20,956.55 |
| 26 | $ 157.17 | $ 995.40 | $ 838.23 | $ 20,118.33 |
| 27 | $ 150.89 | $ 995.40 | $ 844.51 | $ 19,273.81 |
| 28 | $ 144.55 | $ 995.40 | $ 850.85 | $ 18,422.97 |
| 29 | $ 138.17 | $ 995.40 | $ 857.23 | $ 17,565.74 |
| 30 | $ 131.74 | $ 995.40 | $ 863.66 | $ 16,702.08 |
| 31 | $ 125.27 | $ 995.40 | $ 870.13 | $ 15,831.95 |
| 32 | $ 118.74 | $ 995.40 | $ 876.66 | $ 14,955.29 |
| 33 | $ 112.16 | $ 995.40 | $ 883.24 | $ 14,072.05 |
| 34 | $ 105.54 | $ 995.40 | $ 889.86 | $ 13,182.19 |
| 35 | $ 98.87 | $ 995.40 | $ 896.53 | $ 12,285.66 |
| 36 | $ 92.14 | $ 995.40 | $ 903.26 | $ 11,382.40 |
| 37 | $ 85.37 | $ 995.40 | $ 910.03 | $ 10,472.37 |
| 38 | $ 78.54 | $ 995.40 | $ 916.86 | $ 9,555.51 |
| 39 | $ 71.67 | $ 995.40 | $ 923.73 | $ 8,631.78 |
| 40 | $ 64.74 | $ 995.40 | $ 930.66 | $ 7,701.12 |
| 41 | $ 57.76 | $ 995.40 | $ 937.64 | $ 6,763.48 |
| 42 | $ 50.73 | $ 995.40 | $ 944.67 | $ 5,818.80 |
| 43 | $ 43.64 | $ 995.40 | $ 951.76 | $ 4,867.04 |
| 44 | $ 36.50 | $ 995.40 | $ 958.90 | $ 3,908.14 |
| 45 | $ 29.31 | $ 995.40 | $ 966.09 | $ 2,942.06 |
| 46 | $ 22.07 | $ 995.40 | $ 973.33 | $ 1,968.72 |
| 47 | $ 14.77 | $ 995.40 | $ 980.63 | $ 988.09 |
| 48 | $ 7.41 | $ 995.40 | $ 987.99 | $ 0.10 |
Please Like the solution if satisfied with the answer and if any query please mention it in comments...thanks
bagin from the second picture Name: QIQI PEI Date: 2020/2/27 Assignment: 1. Prepare a Note Amortization...
homework question
an t 2012 Yeart ofte s Als require explanations Date AOOUD PR Dr. Or Explanation to include details of the note) 100N Use this amortization table to do your journal entries: 1 12 Note Amount: 0,00 terest Rate A lt Interest Rate per Matbly payment 0700 of Monthly Payments: Payment per period S0501 yment terest Principal Balance 40000 JOO 695 0 90460 052 RL Il TS l 21 72720 YAR 18 ou the payoff of the related balances...
PROBLEM 10.4B Preparation and Use of an Amortization Table On October 1, 2018. Jenco signed a four-year, $100,000 note payable to Vicksburg State Bank in conjunction with the purchase of equipment. The note calls for interest at an annual rate of 12 percent (1 percent per month). The note is fully amortizing over a period of 48 months. The bank sent Jenco an amortization table showing the allocation of monthly payments between interest and principal over the life of the...
Amortization Table On April 1, 2018, Clyde Barrow Company bought a delivery truck for $54,000 on a 6%, five-year installment note. You have been tasked with preparing an amortization table in Excel for the bookkeeper to assist him in recording the monthly payments, with the first payment starting on May 1, 2018. Prepare a monthly amortization table for the loan showing the payment date, payment, principal part of the payment, the interest portion of the payment, and the remaining balance....
1010-4 PROBLEM 10.4B preparation and Use of an Amortization Table pays 16 percent interest instead of the 10 percent rate changeu On October 1, 2018, Jenco signed a four-year. $100.000 note payable to Vicksburg State Bank in conjunction with the purchase of equipment. The note calls for interest at an annual rate of 12 per- cent (1 percent per month). The note is fully amortizing over a period of 48 months. The bank sent Jenco an amortization table showine the...
Spreadsheet 1: Amortization Table Create an amortization table in MS-Excel in the format shown below: Scenario: 2 years ago Janice got a $100,000, 15-year mortgage with an annual interest rate of 6% and monthly payments. 1) What is her monthly payment? 2) How much does she owe today (after 24 payments)? 3) How much will she owe in 3 years (after 60 payments)? 4) How much will she owe in 3 years (after 60 payments) if she makes an extra...
Entries for Installment Note Transactions on January 1, 20Y2, Hebron Company issued a $175,000, five-year, 8% installment note to Ventsam Bank. The note requires annual payments of $43,830, beginning on December 31, 2012. Journalize the entries to record the following: 20Y2 Jan. Issued the note for cash at its face amount. 1. Dec. Paid the annual payment on the note, which consisted of interest of $14,000 and 31. principal of $29,830. 2015 Dec. Paid the annual payment on the note,...
Section 4 - Mortgage Calculation Instructions You Have Decided to use a 15 year Amortization for your Mortgage. Use this information to find the MONTHLY mortgage PAYMENT using the mortgage amount from previous section and a rate of 3.17%. You must also determine the amount of INTEREST, PRINCIPAL and BALANCE owing for the mortgage after 4 Years and 1 Months. Input all the TVM variables and answers into the fields below. Amortization Mortgage Amount From Previous Question $278710.23 15 Years...
Mortgage Amortization Complete the loan amortization schedule for a Mortgage that will be repaid over 360 months and answer the following questions (The details about the loan are shown below): Correct Answers 1. What is your monthly payment? 2. What is the total $ amount of payments made over the life of the loan Enter Answers Here. 3. How many months will it take to pay off the loan if you pay an extra $465.71 per month? Note: Enter the...
Du Feb.28 Assignment#1 Loan Amortization (Submission due at the beginning of class on Wednesday, October 23, 2019. Late submissions will not be accepted. A. You are thinking of purchasing a house that costs $225,000. You have $35,000 in cash that you can use as a down payment, but you need to borrow the rest of the purchase price. The bank is offering a 30-year mortgage that requires monthly payments and has an annual interest rate of 4.43% per year. •...
only need the second part
B SECTION 5-18 Amortization 1. Suppose you borrowed $30,000 on a student loan at a rate of 8% and must repay it in 3 equal installments at the end of each of the next 3 years. How large would your payments be, how much of the first payment would represent interest, how much would be principal, and what would your ending balance be after the first year? 8% $30,000 $0 FV PMT $8,386.69 3 Loan...