Notes and Bonds Payable

Notes and Bonds Payable - 30,217 27 3,134 201 2,932 27,285...

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

View Full Document Right Arrow Icon
Principal amount of the Note 100,000 Pmt. # Cash Payment Interest Expense Reduction of Pr. Balance of Note Annual Interest rate 8% 100,000 Number of years 3 1 3,134 667 2,467 97,533 Number of periods 36 2 3,134 650 2,483 95,050 3 3,134 634 2,500 92,550 Monthly Payment ($3,133.64) 4 3,134 617 2,517 90,033 5 3,134 600 2,533 87,500 6 3,134 583 2,550 84,949 7 3,134 566 2,567 82,382 8 3,134 549 2,584 79,798 9 3,134 532 2,602 77,196 10 3,134 515 2,619 74,577 11 3,134 497 2,636 71,940 12 3,134 480 2,654 69,286 13 3,134 462 2,672 66,615 14 3,134 444 2,690 63,925 15 3,134 426 2,707 61,218 16 3,134 408 2,726 58,492 17 3,134 390 2,744 55,748 18 3,134 372 2,762 52,986 19 3,134 353 2,780 50,206 20 3,134 335 2,799 47,407 21 3,134 316 2,818 44,590 22 3,134 297 2,836 41,753 23 3,134 278 2,855 38,898 24 3,134 259 2,874 36,024 25 3,134 240 2,893 33,130 26 3,134 221 2,913
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 30,217 27 3,134 201 2,932 27,285 28 3,134 182 2,952 24,333 29 3,134 162 2,971 21,362 30 3,134 142 2,991 18,371 31 3,134 122 3,011 15,360 32 3,134 102 3,031 12,328 33 3,134 82 3,051 9,277 34 3,134 62 3,072 6,205 35 3,134 41 3,092 3,113 36 3,134 21 3,113 (0) Date Cash Pmt Int. Exp Amort of Disc Bal in Disc Carry Amt. Face Amount 750,000 1/1/2010 23,287 726,713 Stated Rate 11% 6/30/2010 41,250 43,603 2,353 20,934 729,066 Number of years 4 12/31/2010 41,250 43,744 2,494 18,440 731,560 Int pmts per year 2 6/30/2011 41,250 43,894 2,644 15,796 734,204 12/31/2011 41,250 44,052 2,802 12,994 737,006 Market rate 12% 6/30/2012 41,250 44,220 2,970 10,024 739,976 Calculate Cash Int. Pmt. 41,250 12/31/2012 41,250 44,399 3,149 6,875 743,125 Calculate PV 726,713 6/30/2013 41,250 44,587 3,337 3,538 746,462 12/31/2013 41,250 44,788 3,538 0 750,000...
View Full Document

Ask a homework question - tutors are online