{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

AMORTIZATION TABLE ACC WORK

AMORTIZATION TABLE ACC WORK - 26579.15 64900 38320.85 5900...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
DATE INTEREST REVENUE DISCOUNT AMORTIZED NOTE CARRYING VALUE 1/1/2010 203617.4 1/1/2011 16289.4 16289.4 219906.8 1/1/2012 17592.5 17592.5 237499.3 1/1/2013 18999.9 18999.9 256499.3 by SILVER ASUWATA
Background image of page 1

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

View Full Document Right Arrow Icon
DATE PAYMENT ON NOTE PAYABLE INTEREST EXPENSEDISCOUNT BALANCE NOTES PAYABLECARRYING VALUE 1/1/2010 16837 47000 30163 1/1/2011 4700 2714.7 14122.3 42300 28178 1/1/2012 4700 2536.0 11586.3 37600 26013.7 1/1/2013 4700 2341.2 9245.1 32900 23654.9 1/1/2014 4700 2128.9 7116.2 28200 21083.8 1/1/2015 4700 1897.5 5218.6 23500 18281.4 1/1/2016 4700 1645.3 3573.3 18800 15226.7 1/1/2017 4700 1370.4 2202.9 14100 11897.1 1/1/2018 4700 1070.7 1132.2 9400 8267.8 1/1/2019 4700 744.1 388.1 4700 4311.9 1/1/2020 4700 388.1 0.0 0 0.0 by: SILVER ASUWATA
Background image of page 2
DATE PAYMENT ON NOTE PAYABLE INTEREST EXPENSEDISCOUNT BALANCE NOTES PAYABLECARRYING VALUE
Background image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 1/1/2011 26579.15 64900 38320.85 1/1/2012 5900 3832.09 22747.06 59000 36252.94 1/1/2013 5900 3625.29 19121.77 53100 33978.23 1/1/2014 5900 3397.82 15723.94 47200 31476.06 1/1/2015 5900 3147.61 12576.34 41300 28723.66 1/1/2016 5900 2872.37 9703.97 35400 25696.03 1/1/2017 5900 2569.60 7134.37 29500 22365.63 1/1/2018 5900 2236.56 4897.81 23600 18702.19 1/1/2019 5900 1870.22 3027.59 17700 14672.41 1/1/2020 5900 1467.24 1560.34 11800 10239.66 1/1/2021 5900 1023.97 536.38 5900 5363.62 1/1/2022 5900 536.36 0.02-0.02 by: SILVER ASUWATA...
View Full Document

{[ snackBarMessage ]}