Kellerman Company purchased a building and land with a fair market value of $ 550 comma 000 (building, $ 425 comma 000 and land, $ 125 comma 000 ) on January 1, 2018. Kellerman signed a 20 -year, 6 % mortgage payable. Kellerman will make monthly payments of $ 3 comma 940.37. Round to two decimal places. Explanations are not required for journal entries.

Answer and Explanation:

a. The Journal Entry is shown below:-

Building Dr, $425,000

Land Dr, $125,000

To Mortgage payable $550,000

(Being issuance of mortgage payable is recorded)

b. The preparation of amortization table is shown below:-

Date Interest Cash payment Principal Carrying value

expenses amortization

Borrow

Date $550,000

First PMT $2,750 $3,940.37 $1,190.37 $548,809.63

($550,000 * 6% * 1 : 12)

Second

PMT $2,744.05 $3,940.37 $1,196.32 $547,613.31

(548,809.63 * 6% * 1 : 12)

C. The Journal entry to record the first payment is shown below:-

Interest Expense Dr, $2,750

Mortgage Payable Dr, $1,190.37

To Cash $3,940.37

(Being the first payment is recorded)

D. The Journal entry to record the second payment is shown below:-

Interest Expense Dr, $2,744.05

Mortgage Payable Dr, $1,196.32

To Cash $3,940.37

(Being the second payment is recorded)