You are on page 1of 3

Jan 1 2023

land cost 200,000


fv 300000

sales retail 350,000


cash 100,000
note 250,000
terms: 5 years
% = 12% annually
entries
jan 1 2023 cash 100,000
notes recei 250,000
land 200,000
gain 150,000
dec. 31 2023
accrued int 30,000
interest i 30,000

2024 balance of AiR in 2024 = 60,000


AIR 30,000
Interest I 30,000 balance of Interest Income in 2025 = 27,500 ( beacause na zero out na s

nov 31 2025
cash 337,500 250k + 60K + 27,500
notes Rece 250,000 250,000 x 11% (kase each month is 1%)
AIR 60,000
Interest I 27,500

Non interest bearing


repayment 1.12//presPresent value market prevailing rate
2023 50,000 0.8929, 44645 12%
2024 50,000 0.7972, 39860
2025 100,000 0.7118, 71180 pag walang given schedule of payment directly yung 250k multply sa 0.5
2026 30,000 0.6355 19065
2027 20,000 0.5674, 11348
250,000 186098 total present value of note
ginagawa lang kapag iba iba ang payment

present value of an ordinary annuity


1.10 // tatlong =, -1, /0.1

JOURNAL ENTRY (noninterest bearing)


cash 100,000 balance of unearned interest income
notes rece 250,000 5,355
land 200,000 10,140
unearned i 63,902 250k - 186, 098 28,820
gain on sal 86,098 -63,902
19,587
2023
unearned i5, 355 (50k - 44, 645)
interest i 5,355
( beacause na zero out na sya by the year 2025)

tly yung 250k multply sa 0.5674

You might also like