Year Balance Jan.1 Interest Revenue Payment Reduction in Principle Balance Dec.31 2010 2011 2012

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

year balance jan.1 interest revenue payment reduction in principle balance dec.

31
2010 74606 7460 30000 22540 52066
2011 52066 5207 30000 24793 27273
2012 27273 2727 30000 27273 0

1. Percentage of completion
2010 2011 2012 total
revenue 12 72 36 120

expense 10 60 30 100

profit 2 12 6 20

2. Completed contract method

revenue 0 0 120 120

expense 0 0 100 100

profit 0 0 20 20

3. Installment sale

year revenue expense profit


2010 sale 30000 52540 40793 11747
22540
interest 7460 8122 -662

2011 sale 24793 19249 5544

interest 5207 7934 -2727

2012 sale 27273 21175 6098

interest 2727 2727 0

total 20000
PV 2010 total PV receivable
74606 104606

81217 0.776409 rate = PV of total cash payment/PV of total cash receipts

You might also like