You are on page 1of 3

Jun-01 ₱ 5,567,426.

86
Jun-01 ₱ 600,000.00 ₱ 668,091.22 ₱ 68,091.22 ₱ 5,635,518.08
Jun-01 ₱ 600,000.00 ₱ 676,262.17 ₱ 76,262.17 ₱ 5,711,780.25
Jun-01 ₱ 600,000.00 ₱ 685,413.63 ₱ 85,413.63 ₱ 5,797,193.88
Jun-01 ₱ 600,000.00 ₱ 695,663.27 ₱ 95,663.27 ₱ 5,892,857.14
Jun-01 ₱ 600,000.00 ₱ 707,142.86 ₱ 107,142.86 ₱ 6,000,000.00

Jun-01 ₱ 5,580,000.00
Jun-01 ₱ 600,000.00 ₱ 669,600.00 ₱ 69,600.00 ₱ 5,649,600.00
Jun-01 ₱ 600,000.00 ₱ 677,952.00 ₱ 77,952.00 ₱ 5,727,552.00
Jun-01 ₱ 600,000.00 ₱ 687,306.24 ₱ 87,306.24 ₱ 5,814,858.24
Jun-01 ₱ 600,000.00 ₱ 697,782.99 ₱ 97,782.99 ₱ 5,912,641.23
Jun-01 ₱ 600,000.00 ₱ 709,516.95 ₱ 109,516.95 ₱ 6,022,158.18

₱ 5,000.00
₱ 1,000.00
₱ 5,000,000.00
₱ 6,000,000.00 ₱ 600,000.00 Jun-01 Cash
₱ 0.57 ₱ 3.60 Discount on bonds payable
₱ 3,404,561.13 ₱ 2,162,865.72 ₱ 5,567,426.86
₱ 432,573.14
Dec-31 Interest Expense

₱ 6,000,000.00 ₱ 600,000.00 Interest Expense


₱ 0.57 ₱ 3.60
₱ 3,420,000.00 ₱ 2,160,000.00 ₱ 5,580,000.00
₱ 420,000.00 Jan-01 Interest payable

Jun-01 Interest Expense

Interest Expense

Dec-31 Interest Expense

Interest Expense

Jan-01 Cash

Dec-31 Interest Expense

Dec-31 Interest Expense


Cash ₱ 5,567,426.86
Discount on bonds payable ₱ 432,573.14
Bonds payable ₱ 6,000,000.00

Interest Expense ₱ 300,000.00


Interest Payable ₱ 300,000.00

Interest Expense ₱ 39,719.88


Discount on bonds payable ₱ 39,719.88

Interest payable ₱ 300,000.00


Interest expense ₱ 300,000.00

Interest Expense ₱ 600,000.00


Cash ₱ 600,000.00

Interest Expense ₱ 28,371.34


Discount on bonds payable ₱ 28,371.34

Interest Expense ₱ 300,000.00


Interest Payable ₱ 300,000.00

Interest Expense ₱ 44,486.27


Discount on bonds payable ₱ 44,486.27

Cash ₱ 5,000,000.00
Bonds Payable ₱ 5,000,000.00

Interest Expense ₱ 500,000.00


Cash ₱ 500,000.00

Interest Expense ₱ 50,000.00


Cash ₱ 50,000.00

You might also like