On January 1, 2018, Eagle Company borrows $100,000 cash by signing a four-year, 7% installment note. The note requires four equal payments of $29,523, consisting of accrued interest and principal on December 31 of each year from 2018 through 2021. Prepare an amortization table for this installment note like the one in Exhibit 10.12.

Transcribed Image Text:

Exhibit 10.12 Instalment Note: Equal Total Payments Amortization Schedule Payments (A) (B) (C) D) Credit (E) Debit Debit Perlod Interest Notes Ending Beglnning Expense Balance Cash Ending Payable (D) - (B) Balance 8% x (A) Date (computed) (A) – (C) $ 18,482 (1) 12/31/2018 (2) 12/31/2019. $60,000 $4,800 $23,282 $41,518 19,961 41,518 3,321 23,282 21,557 (3) 12/31/2020 21,557 1725 21,557 $60,000 23,282 $9,846 $69,846 Decreasing Accrued Interest Equal Cash Payments Increasing Principal Component Interest Principal 2018 $4,800 $18,482 2019 $3,321 $19,961 2020 $1,725 $21,557 $5,000 $15,000 $25,000 End of Year