Scribd
Upload
2K views

IA 1 - Chapter 6 Notes Receivable Problems Part 2

Uploaded by

John Centino
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
2K views

IA 1 - Chapter 6 Notes Receivable Problems Part 2

Uploaded by

John Centino
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 11

November (500,000 x 1%) 5,000

December (500,000 x 1%) 5,000


Total accrued interest receivable 10,000 C

1. 1,500,000 – 500,000 payment on July 01, 2022 = 1,000,000 B

2. N/R as of June 30, 2023 1,000,000


X interest rate 8%
Accrued interest receivable 80,000 C
Receivable from Maxx Company:
Principal 1,000,000
Interest (1,000,000 x 3% x 5 years) 150,000
Maturity Value 1,150,000
X PV factor 0.68
Present value 782,000
Carrying amount = 1,000,000 + 782,000 = 1,782,000 D
1. Total payments (500,900 x 5) 2,504,500
Less: PV of note receivable 1,948,500
Total interest revenue 556,000 B
2. Interest revenue for current year (1,948,500 x 9%) = 175,365 A

PV of note = 4,000,000 x 0.75 = 3,000,000


Date Interest income Unearned Int. Income Present Value
01/01/2021 1,000,000 3,000,000
12/31/2021 300,000 700,000 3,300,000
12/31/2022 330,000 (D) 370,000 3,630,000
12/31/2023 370,000 0 4,000,000
1. PV of N/R, 01/01/2021 (6,000,000 x 0.75) 4,500,000
X interest rate 10%
Interest income 450,000 C
2. PV of N/R 4,500,000
Less: Carrying amount of equipment 4,800,000
Loss on sale 300,000 D
1. The question is for year 2022
Interest receivable 190,000
Less: interest receivable for 3,000,000 N/R (3,000,000 x 8% x 9/12) 180,000
Interest receivable for 1,000,000 N/R 10,000

*10,000 interest is for 2 months (November and December), or 5,000 per month. The annual
interest for this N/R is 60,000 (5,000 x 12 months).

Interest income for 3,000,000 N/R for year 2022 (3,000,000 x 8% x 3/12) 60,000
Interest income for 1,000,000 N/R for year 2022 (5,000 x 10 months) 50,000
Total interest income for the year 2022 110,000 A
2. The question is for the year 2022
A/R, Ending, 2022 = 5,100,000 + 21,000,000 – 18,000,000 – 600,000 = 7,500,000
Required ending balance of Allowance account = 7,500,000 x 10% = 750,000
Ending = beginning + expense – write-off
750,000 = 500,000 + Expense – 600,000
Expense = 850,000 B
1st payment, 01/01/21 600,000
PV of N/R (600,000 x 4.36) 2,616,000
Total sales revenue 3,216,000A

PV of N/R (600,000 x 4.36) 2,616,000B


2,616,000 x 10% = 261,600 C
Unearned interest income = 3,600,000 – 2,616,000 = 984,000

Face value of note, 12/31/2021 (600,000 x 6) 3,600,000


Less: unearned interest income (984,000 – 261,600 interest income for 2021) 722,400
Carrying amount/ present value of note 2,877,600 D
PV of note (500,000 x 3.99) = 1,995,000

Date Collection Interest income Principal Present Value


12/31/2021 1,995,000
12/31/2022 500,000 159,600 340,400 1,654,600
12/31/2023 500,000 132,368 367,632 1,286,968
12/31/2024 500,000 102,957 397,043 889,925
1. 500,000 X 5.65 = 2,825,000 D
2.
PV of note 2,825,000
Less: carrying amount of equipment 2,000,000
Gain on sale 825,000 C
3. 339,000 B
4. 2,664,000 D
Date Collection Interest Principal Present Value
12/31/2021 2,825,000
12/31/2022 500,000 339,000 161,000 2,664,000
1. Down payment 1,000,000
Add: PV of note (1,000,000 x 6.25) 6,250,000
Total sales revenue 7,250,000 A
2. 6,250,000 C
3. 500,000 C
4. 5,750,000 D

Date Collection Interest Principal Present Value


12/31/2021 6,250,000
12/31/2022 1,000,000 500,000 500,000 5,750,000
1. PV of note (1,000,000 x 0.712) 712,000
Less: carrying amount of equipment 800,000
Loss on sale 88,000 D
Unearned interest income = 1,000,000 – 712,000 = 288,000
2. 85,440 D
3. 797,440 C
4. 95,693 A

Date Interest income Unearned Int. income Present value


01/01/2021 288,000 712,000
12/31/2021 85,440 202,560 797,440
12/31/2022 95,693 106,867 893,133

You might also like