Amortization schedule. Principal Repayment [4=2-3] 88,768.32 95,869.79 103,539.37 Beginning Book Ending Book Year ended Annual Payment Finance Cost Value Value [3=a*8%] 32,000.00 24,898.53 17,228.95 8,945.80 [1) 400,000.00 [2] 120,768.32 120,768.32 [5-1-4] 311,231.68 215,361.89 111,822.52 2 311,231.68 215,361.89 111,822.52 Total 120,768.32 120,768.32 483,073.29 4 111,822.52 400,000.00 0.00 83,073.29
Amortization schedule. Principal Repayment [4=2-3] 88,768.32 95,869.79 103,539.37 Beginning Book Ending Book Year ended Annual Payment Finance Cost Value Value [3=a*8%] 32,000.00 24,898.53 17,228.95 8,945.80 [1) 400,000.00 [2] 120,768.32 120,768.32 [5-1-4] 311,231.68 215,361.89 111,822.52 2 311,231.68 215,361.89 111,822.52 Total 120,768.32 120,768.32 483,073.29 4 111,822.52 400,000.00 0.00 83,073.29
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
How do I get the beginning book value for the second year, third year and the fourth year??
![Amortization schedule.
Beginning Book
Principal
Ending Book
Year ended
Annual Payment
Finance Cost
Value
Value
[1]
400,000.00
311,231.68
215,361.89
111,822.52
Total
[2]
120,768.32
120,768.32
120,768.32
120,768.32
[3=a*8%]
32,000.00
24,898.53
17,228.95
8,945.80
Repayment
[4=2-3]
88,768.32
95,869.79
103,539.37
111,822.52
400,000.00
[5=1-4]
311,231.68
215,361.89
111,822.52
1
4
0.00
483,073.29
83,073.29](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fcd55ca6b-c1e3-4ffb-8c95-e00c964d1448%2Fcad3129a-d426-42ca-8ab1-d5b88cee5e35%2Fwfxdcg_processed.jpeg&w=3840&q=75)
Transcribed Image Text:Amortization schedule.
Beginning Book
Principal
Ending Book
Year ended
Annual Payment
Finance Cost
Value
Value
[1]
400,000.00
311,231.68
215,361.89
111,822.52
Total
[2]
120,768.32
120,768.32
120,768.32
120,768.32
[3=a*8%]
32,000.00
24,898.53
17,228.95
8,945.80
Repayment
[4=2-3]
88,768.32
95,869.79
103,539.37
111,822.52
400,000.00
[5=1-4]
311,231.68
215,361.89
111,822.52
1
4
0.00
483,073.29
83,073.29
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Recommended textbooks for you
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education