On January 1 of Year 1, Bryson Company obtained a $197,000, four-year, 5% installment note from Campbell Bank. The note requires annual payments of $55,556, beginning on December 31 of Year 1.
Required:
a. Prepare a table for this installment note, similar to the one presented in Exhibit 4
. b. Journalize the entries for the issuance of the note and the four annual note payments. Refer to the Chart of Accounts for exact wording of account titles. c. Describe how the annual note payment would be reported on the Year 1 income statement.
Chart of Accounts
CHART OF ACCOUNTS Bryson Company General Ledger ASSETS 110 Cash 111 Petty Cash 121 Accounts Receivable 122 Allowance for Doubtful Accounts 126 Interest Receivable 127 Notes Receivable 131 Inventory 141 Office Supplies 142 Store Supplies 151 Prepaid Insurance 191 Land 192 Store Equipment 193 Accumulated Depreciation-Store Equipment 194 Office Equipment 195 Accumulated Depreciation-Office Equipment
LIABILITIES 210 Accounts Payable 221 Salaries Payable 231 Sales Tax Payable 232 Interest Payable 241 Notes Payable 251 Bonds Payable 252 Discount on Bonds Payable 253 Premium on Bonds Payable
EQUITY 311 Common Stock 312 Paid-In Capital in Excess of Par-Common Stock 315 Treasury Stock 321 Preferred Stock 322 Paid-In Capital in Excess of Par-Preferred Stock 331 Paid-In Capital from Sale of Treasury Stock 340 Retained Earnings 351 Cash Dividends 352 Stock Dividends 390 Income Summary
REVENUE 410 Sales 610 Interest Revenue 611 Gain on Redemption of Bonds
EXPENSES 510 Cost of Goods Sold 515 Credit Card Expense 516 Cash Short and Over 521 Sales Salaries Expense 522 Office Salaries Expense 531 Advertising Expense 532 Delivery Expense 533 Repairs Expense 534 Selling Expenses 535 Rent Expense 536 Insurance Expense 537 Office Supplies Expense 538 Store Supplies Expense 541 Bad Debt Expense 561 Depreciation Expense-Store Equipment 562 Depreciation Expense-Office Equipment 590 Miscellaneous Expense 710 Interest Expense 711 Loss on Redemption of Bonds
Amortization Table
Shaded cells have feedback.
a. Prepare a table for this installment note, similar to the one presented in
Exhibit 4
. Round amounts to the nearest dollar.
Amortization of Installment Notes A B C D E For the Year Ending Dec. 31 January 1 Carrying Amount Note Payment Interest Expense Decrease in Notes Payable Dec. 31 Carrying Amount Year 1 Year 2 Year 3 Year 4
Points:
20 / 23
Feedback
Check My Worka. Review
Exhibit 4
in the text. The cash payment is the same in each year. The interest and principal repayment, however, change each year. This is because the carrying amount (book value) of the note decreases each year as principal is repaid, which decreases the interest.
After the final payment, the carrying amount on the note is zero, indicating that the note has been paid in full.
Journal
Shaded cells have feedback.
b. Journalize the entries for the issuance of the note and the four annual note payments. Enter transactions for Year 1 on page 10 of the journal, Year 2 on page 12, Year 3 on page 15, and Year 4 on page 17. Refer to the Chart of Accounts for exact wording of account titles.
Question not attempted.
PAGE 10
JOURNAL
ACCOUNTING EQUATION
Score: 0/63
DATE DESCRIPTION POST. REF. DEBIT CREDIT ASSETS LIABILITIES EQUITY 1
2
3
4
5
Points:
0 / 12
Question not attempted.
PAGE 12
JOURNAL
ACCOUNTING EQUATION
Score: 0/37
DATE DESCRIPTION POST. REF. DEBIT CREDIT ASSETS LIABILITIES EQUITY 1
2
3
Points:
0 / 7
Question not attempted.
PAGE 15
JOURNAL
ACCOUNTING EQUATION
Score: 0/37
DATE DESCRIPTION POST. REF. DEBIT CREDIT ASSETS LIABILITIES EQUITY 1
2
3
On January 1 of Year 1, Bryson Company obtained a $197,000, four-year, 5% installment note from Campbell Bank. The note requires annual payments of $55,556, beginning on December 31 of Year 1.
Required:
a. Prepare a table for this installment note, similar to the one presented in Exhibit 4 . | |
b. Journalize the entries for the issuance of the note and the four annual note payments. Refer to the Chart of Accounts for exact wording of account titles. | |
c. Describe how the annual note payment would be reported on the Year 1 income statement. |
Chart of Accounts
CHART OF ACCOUNTS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Bryson Company | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
General Ledger | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
Amortization Table
Shaded cells have feedback.
a. Prepare a table for this installment note, similar to the one presented in
Exhibit 4
. Round amounts to the nearest dollar.
Amortization of Installment Notes | |||||
A | B | C | D | E | |
For the Year Ending Dec. 31 | January 1 Carrying Amount | Note Payment | Interest Expense | Decrease in Notes Payable | Dec. 31 Carrying Amount |
Year 1 | |||||
Year 2 | |||||
Year 3 | |||||
Year 4 | |||||
Points:
20 / 23
Feedback
Check My Worka. Review
Exhibit 4
in the text. The cash payment is the same in each year. The interest and principal repayment, however, change each year. This is because the carrying amount (book value) of the note decreases each year as principal is repaid, which decreases the interest.
After the final payment, the carrying amount on the note is zero, indicating that the note has been paid in full.
Journal
Shaded cells have feedback.
b. Journalize the entries for the issuance of the note and the four annual note payments. Enter transactions for Year 1 on page 10 of the journal, Year 2 on page 12, Year 3 on page 15, and Year 4 on page 17. Refer to the Chart of Accounts for exact wording of account titles.
Question not attempted.
PAGE 10
JOURNAL
ACCOUNTING EQUATION
Score: 0/63
DATE | DESCRIPTION | POST. REF. | DEBIT | CREDIT | ASSETS | LIABILITIES | EQUITY | |
---|---|---|---|---|---|---|---|---|
1 | ||||||||
2 | ||||||||
3 | ||||||||
4 | ||||||||
5 |
Points:
0 / 12
Question not attempted.
PAGE 12
JOURNAL
ACCOUNTING EQUATION
Score: 0/37
DATE | DESCRIPTION | POST. REF. | DEBIT | CREDIT | ASSETS | LIABILITIES | EQUITY | |
---|---|---|---|---|---|---|---|---|
1 | ||||||||
2 | ||||||||
3 |
Points:
0 / 7
Question not attempted.
PAGE 15
JOURNAL
ACCOUNTING EQUATION
Score: 0/37
DATE | DESCRIPTION | POST. REF. | DEBIT | CREDIT | ASSETS | LIABILITIES | EQUITY | |
---|---|---|---|---|---|---|---|---|
1 | ||||||||
2 | ||||||||
3 |