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

1 PV - P (5,000,000 x PV1@5.

5%,n=12) 2,629,908
PV - I (200,000 x PVOA@5.5%,n=12) 1,723,704
Market Price, 1/31/20X1 4,353,611
*2-7
Date Int. Rcvd Int Inc. DA CA

1/1/20X1 4,353,611
6/30/20X1 200,000 239,449 39,449 4,393,060
12/31/20X1 200,000 241,618 41,618 4,434,678
6/30/20X2 200,000 243,907 43,907 4,478,585
12/31/20X2 200,000 246,322 46,322 4,524,908

2 481,067
3 81,067
4 4,434,678
5 490,229
6 90,229
7 4,524,908
8 Selling Price 4,700,000
CA of the investment sold 4,524,908
Gain on sale 175,092
1 Interest Income (1,000,000 x 10%) 100,000
Transaction costs (10,000)
Unrealized Gain (1,000,000 x 2%) 20,000
Net income 110,000

2 Carrying amount, 12/31/20X1 1,070,000

3 Interest income 100,000


Unrealized loss (30,000)
Net income 70,000

4 Carrying amount, 12/31/20X2 1,040,000

5 Interest income 100,000


Unrealized loss (30,000)
Net income 70,000

6 Carrying amount, 12/31/20X3 1,010,000

You might also like