CH 21 - lease receivable or lease liability amortization example

CH 21 - lease receivable or lease liability amortization example

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
LEASE RECEIVABLE OR LIABILITY AMORTIZATION SCHEDULE Facts Lease term is five years Discount rate is 7% PV amount is $505,019.94 Amortization Schedule BOM EOM Month amount Principal Interest amount 1 505,019.94 7,054.05 2,945.95 497,965.89 2 497,965.89 7,095.20 2,904.80 490,870.69 3 490,870.69 7,136.59 2,863.41 483,734.10 4 483,734.10 7,178.22 2,821.78 476,555.89 5 476,555.89 7,220.09 2,779.91 469,335.79 6 469,335.79 7,262.21 2,737.79 462,073.59 7 462,073.59 7,304.57 2,695.43 454,769.02 8 454,769.02 7,347.18 2,652.82 447,421.84 9 447,421.84 7,390.04 2,609.96 440,031.80 10 440,031.80 7,433.15 2,566.85 432,598.65 11 432,598.65 7,476.51 2,523.49 425,122.14 12 425,122.14 7,520.12 2,479.88 417,602.02 13 417,602.02 7,563.99 2,436.01 410,038.03 14 410,038.03 7,608.11 2,391.89 402,429.92 15 402,429.92 7,652.49 2,347.51 394,777.43 16 394,777.43 7,697.13 2,302.87 387,080.30 17 387,080.30 7,742.03 2,257.97 379,338.26 18 379,338.26 7,787.19 2,212.81 371,551.07 19 371,551.07 7,832.62 2,167.38 363,718.45 20 363,718.45 7,878.31 2,121.69 355,840.14 21 355,840.14 7,924.27 2,075.73 347,915.88 22 347,915.88 7,970.49 2,029.51 339,945.39 23 339,945.39 8,016.99 1,983.01 331,928.40 24 331,928.40 8,063.75 1,936.25 323,864.65 25 323,864.65 8,110.79 1,889.21 315,753.86 26 315,753.86 8,158.10 1,841.90 307,595.76
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 07/17/2011 for the course ACC 306 taught by Professor Rogero during the Summer '11 term at University of Dayton.

Page1 / 3

CH 21 - lease receivable or lease liability amortization example

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online