Scribd
Upload
771 views

Problem 7 - 6 & 7

The document contains information about two loan impairment problems. Problem 7-6 details a loan with a face value of $7.5 million and present value of $5.225 million, resulting in an impairment loss of $3.175 million. It provides the annual cash payments and calculations of interest income and changes to allowance for loan impairment over several years. Problem 7-7 contains similar information for another loan, with a face value of $4 million and present value of $3.365 million, giving an impairment loss of $634,640. It also shows the annual cash payments and interest income calculations for this loan over multiple years.

Uploaded by

Micah April Sabularse
Copyright
© © All Rights Reserved
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
771 views

Problem 7 - 6 & 7

The document contains information about two loan impairment problems. Problem 7-6 details a loan with a face value of $7.5 million and present value of $5.225 million, resulting in an impairment loss of $3.175 million. It provides the annual cash payments and calculations of interest income and changes to allowance for loan impairment over several years. Problem 7-7 contains similar information for another loan, with a face value of $4 million and present value of $3.365 million, giving an impairment loss of $634,640. It also shows the annual cash payments and interest income calculations for this loan over multiple years.

Uploaded by

Micah April Sabularse
Copyright
© © All Rights Reserved
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
You are on page 1/ 2

Problem 7-6

Requirement 1

12/31/21 ( 500,000 x .89) 445,000


12/31/22 (1,000,000 x .80) 800,000
12/31/23 (2,000,000 x .71) 1,420,000
12/31/24 (4,000,000 x .64) 2,560,000
Present value of loan – 12/31/20 5,225,000

Requirement 2

Loan receivable 7,500,000


Accrued interest receivable (7,500,000 x 12%) 900,000
Carrying amount 8,400,000
Present value of loan 5,225,000
Impairment loss 3,175,000

Requirement 3

2020 Impairment loss 3,175,000


Accrued interest receivable 900,000
Allowance for loan impairment 2,275,000

2021 Cash 500,000


Loan receivable 500,000
Allowance for loan impairment 627,000
Interest income (5,225,000 x 12%) 627,000

2022 Cash 1,000,000


Loan receivable 1,000,000
Allowance for loan impairment 642,240
Interest income 642,000

Computation for interest income for 2022


Loan receivable 7,000,000
Allowance for loan impairment (2,275,000 – 627,000) (1,648,000)
Carrying amount 5,352,000

Interest income (5,352,000 x 12%) 642,240


Problem 7-7
Requirement 1

12/31/23 (360,000 x .772) 277,920


12/31/24 (360,000 x .708) 254,880
12/31/25 (360,000 x .650) 234,000
12/31/26 (4,360,000 x .596) 2,598,560
Present value of loan – 12/31/20 3,365,360

Requirement 2

Face value 4,000,000


Present value of loan 3,365,360
Impairment loss 634,640

Requirement 3

2020 Cash 360,000


Interest income 360,000
Impairment loss 634,640
Allowance for loan impairment 634,640

2021 Allowance for loan impairment 302,882


Interest income (3,365,360 x 9%) 302,882

2022 Allowance for loan impairment 331,758


Interest income (634,640 - 302,882) 331,758

2023 Cash 360,000


Interest income 360,000

2024 Cash 360,000


Interest income 360,000

2025 Cash 360,000


Interest income 360,000

2026 Cash 4,360,000


Loan receivable 4,000,000
Interest income 360,000

You might also like