Exercise 14-20 Installment note; amortization schedule [LO14-3] American Food Services, Inc., acquired a packaging machine from Barton and...

Free

70.2K

Verified Solution

Question

Accounting

Exercise 14-20 Installment note; amortization schedule[LO14-3]

American Food Services, Inc., acquired a packaging machine fromBarton and Barton Corporation. Barton and Barton completedconstruction of the machine on January 1, 2018. In payment for the$4.3 million machine, American Food Services issued a four-yearinstallment note to be paid in four equal payments at the end ofeach year. The payments include interest at the rate of 9%. (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 tablesprovided.)

Required:
1. Prepare the journal entry for American FoodServices’ purchase of the machine on January 1, 2018.
2. Prepare an amortization schedule for thefour-year term of the installment note.
3. Prepare the journal entry for the firstinstallment payment on December 31, 2018.
4. Prepare the journal entry for the thirdinstallment payment on December 31, 2020.

Answer & Explanation Solved by verified expert
4.0 Ratings (504 Votes)

Solution 1:

Journal Entries - American Food Services
Date Particulars Debit Credit
1-Jan-18 Equipment Dr $4,300,000.00
         To Notes payable $4,300,000.00
(To record purchase of machine by issue of note)

Solution 2:

Annual Installment amount = $4,300,000 / Cumulative PV factor at 9% for 4 periods

= $4,300,000 / 3.23972 = $1,327,275

Note Amortization Schedule
Date Debit Interest expense Debit Notes Payable Credit Cash Carrying value of Note
1-Jan-18 $4,300,000
31-Dec-18 $387,000 $940,275 $1,327,275 $3,359,725
31-Dec-19 $302,375 $1,024,900 $1,327,275 $2,334,825
31-Dec-20 $210,134 $1,117,141 $1,327,275 $1,217,685
31-Dec-21 $109,591 $1,217,684 $1,327,275 $0

Solution 3:

Journal Entries - American Food Services
Date Particulars Debit Credit
31-Dec-18 Interest expense Dr $387,000.00
Notes Payable Dr $940,275.00
         To Cash $1,327,275.00
(To record installment payment)

Solution 4:

Journal Entries - American Food Services
Date Particulars Debit Credit
31-Dec-20 Interest expense Dr $210,134.00
Notes Payable Dr $1,117,141.00
         To Cash $1,327,275.00
(To record installment payment)

Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students