Year Balance Jan.1 Interest Revenue Payment Reduction in Principle Balance Dec.31 2010 2011 2012
Year Balance Jan.1 Interest Revenue Payment Reduction in Principle Balance Dec.31 2010 2011 2012
Year Balance Jan.1 Interest Revenue Payment Reduction in Principle Balance Dec.31 2010 2011 2012
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
profit 0 0 20 20
3. Installment sale
total 20000
PV 2010 total PV receivable
74606 104606