2nd lessee amortization spreadsheet--guaranteed residual

2nd lessee amortization spreadsheet--guaranteed residual -...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Column 1 2 3 4 6 Date / Period Cash Interest Reduction of Lease Lia. Payments to Expesne Lease Lia. Balance Lessor Equal to Cash paid .08*Lease Lia. less Balance at Beg. Interest Exp. of Period 1/1/2012 7,710 1/1/2012 1,000 0 1,000 6,710 1/1/2012-1/1/2013 1,000 537 463 6,247 1/1/2013-1/1/2014 1,000 500 500 5,747 1/1/2014-1/1/2015 1,000 460 540 5,206 1/1/2015-1/1/2016
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 1,000 417 583 4,623 1/1/2016-1/1/2017 1,000 370 630 3,993 1/1/2017-1/1/2018 1,000 319 681 3,312 1/1/2018-1/1/2019 1,000 265 735 2,577 1/1/2019-1/1/2020 1,000 206 794 1,783 1/1/2020-1/1/2021 1,000 143 857 926 1/1/2021-1/1/2022 74-74 1,000 3,290...
View Full Document

This note was uploaded on 11/08/2011 for the course ACC 814 taught by Professor Manzon during the Summer '11 term at BC.

Ask a homework question - tutors are online