JE-115 Jan 2026Manualposted
Receive the loan.
| Account | Dimensions | Debit | Credit |
|---|---|---|---|
| 1000 Cash | 100,000 US Dollar | ||
| 2700 Loan payable | 100,000 US Dollar | ||
| Totals | 100,000 US Dollar | 100,000 US Dollar | |
Balanced.
A company borrows $100,000 on January 15, 2026 at 9% for three years. The level payment is $3,179.97; the first is $750 of interest and $2,429.97 of principal, and over the term the loan costs $14,479.06 in interest.
Transaction · January 15, 2026
JE-115 Jan 2026Manualposted
Receive the loan.
| Account | Dimensions | Debit | Credit |
|---|---|---|---|
| 1000 Cash | 100,000 US Dollar | ||
| 2700 Loan payable | 100,000 US Dollar | ||
| Totals | 100,000 US Dollar | 100,000 US Dollar | |
Balanced.
Transaction · February 15, 2026
JE-215 Feb 2026Manualposted
Make the first payment.
| Account | Dimensions | Debit | Credit |
|---|---|---|---|
| 7000 Interest expense | 750 US Dollar | ||
| 2700 Loan payable | 2,429 US Dollar and 97 cents | ||
| 1000 Cash | 3,179 US Dollar and 97 cents | ||
| Totals | 3,179 US Dollar and 97 cents | 3,179 US Dollar and 97 cents | |
Balanced.
Computed by the same tested function the toolbelt runs. The last period absorbs any rounding, so the schedule sums to the cent.
| Payment | Interest | Principal | Balance |
|---|---|---|---|
| February 15, 2026 | 750.00 | 2,429.97 | 97,570.03 |
| March 15, 2026 | 731.78 | 2,448.19 | 95,121.84 |
| April 15, 2026 | 713.41 | 2,466.56 | 92,655.28 |
| May 15, 2026 | 694.91 | 2,485.06 | 90,170.22 |
| June 15, 2026 | 676.28 | 2,503.69 | 87,666.53 |
| July 15, 2026 | 657.50 | 2,522.47 | 85,144.06 |
| August 15, 2026 | 638.58 | 2,541.39 | 82,602.67 |
| September 15, 2026 | 619.52 | 2,560.45 | 80,042.22 |
| October 15, 2026 | 600.32 | 2,579.65 | 77,462.57 |
| November 15, 2026 | 580.97 | 2,599.00 | 74,863.57 |
| December 15, 2026 | 561.48 | 2,618.49 | 72,245.08 |
| January 15, 2027 | 541.84 | 2,638.13 | 69,606.95 |
Every entry above posted to the ledger, starting from zero balances: the net debit or credit each account is left with. Debits equal credits, so the books still balance.
| Account | Debit | Credit |
|---|---|---|
| 1000 Cash | 96,820 US Dollar and 3 cents | |
| 2700 Loan payable | 97,570 US Dollar and 3 cents | |
| 7000 Interest expense | 750 US Dollar | |
| Totals | 97,570 US Dollar and 3 cents | 97,570 US Dollar and 3 cents |
Borrowing is a balance-sheet event: cash comes in, a liability goes up, and there is no income. Repaying principal reverses part of that. Only the interest is a cost.
A level payment hides a changing split. The amortization schedule computes it from the balance each month, and the last payment absorbs the rounding so the loan ends at exactly zero.
The tool that computes the schedule, the concept behind it, the entries that come next and the components that render them.
An illustrative company, not anyone’s real books. Every figure on this page is computed from the inputs in the example and posted by the same functions as the journal entry balancer. General information for US companies under US GAAP, not accounting or tax advice.