1.
Calculate the value of the impaired loan on December 31, 2016.
1.
Explanation of Solution
Annuity: An annuity is referred as a sequence of payment of fixed amount of cash flows that occurs over the equal intervals of time. Cash flow occurs during the first day of each time period is known as an annuity due, whereas cash flow occurs during the last day of each time period is known as an ordinary annuity.
Present Value: The value of today’s amount expected to be paid or received in the future at a compound interest rate is called as present value.
Calculate the value of the impaired loan on December 31, 2016.
Working note (1):
Calculate the present value of principal.
Note:
Present value of $1: n = 8, i =6% is taken from the table value (Table 3 at the end of the time value money module).
Working note (2):
Calculate the amount of interest.
Working note (3):
Calculate the present value of interest.
Note:
Present value of ordinary annuity of $1: n =5, i =6% is taken from the table value (Table 4 at the end of the time value money module).
Present value of $1: n = 3, i =6% is taken from the table value (Table 3 at the end of the time value money module).
Thus, the value of impaired loan on December 31, 2016 is $419,809.43.
2.
Prepare
2.
Explanation of Solution
Record the amount of accrued interest as on December 31, 2016.
Date | Account Title and Explanation | Debit | Credit |
December 31, 2016 | Cash | $30,000.00 | |
Interest income | $30,000.00 | ||
(To record the interest accrued) |
Table (1)
- Cash is an asset. It is increased. Therefore cash account is debited.
- Interest income is an income, it increases the equity. Therefore interest income account is credited.
Recognize the impairment.
Date | Account Title and Explanation | Debit | Credit |
December 31, 2016 | $80,190.57 | ||
Allowance for doubtful notes | $80,190.57 | ||
(To recognize the impairment) |
Table (2)
Working note (4):
Calculate the amount of impairment.
- Bad debt expense is an expense, it decreases the equity. Therefore Bad debt expense account is debited.
- Allowance for doubtful notes is a contra-asset, it is increased. Therefore it is credited.
Record the interest income at December 31, 2017.
Date | Account Title and Explanation | Debit | Credit |
December 31, 2017 | Allowance for doubtful notes | $25,188.57 | |
Interest income (5) | $25,188.57 | ||
(To record the interest income) |
Table (3)
Working note (5):
Calculate the amount of interest income.
- Allowance for doubtful notes is a contra-asset, it is decreased. Therefore it is debited.
- Interest income is an income, it is increased. Therefore it is credited.
Record the interest income at December 31, 2018.
Date | Account Title and Explanation | Debit | Credit |
December 31, 2018 | Allowance for doubtful notes | $26,699.88 | |
Interest income (6) | $26,699.88 | ||
(To record the interest income) |
Table (4)
Working note (6):
Calculate the amount of interest income.
- Allowance for doubtful notes is a contra-asset, it is decreased. Therefore it is debited.
- Interest income is an income, it is increased. Therefore it is credited.
Record the bad debt expense.
Date | Account Title and Explanation | Debit | Credit |
December 31, 2019 | Allowance for doubtful notes | $28,302.12 | |
Bad debt expense (7) | $28,302.12 | ||
(To reverse the bad debt expense, as the interest is expected to be paid on due date) |
Table (5)
Working note (7):
Determine the decrease in bad debt expense.
Record the interest income at December 31, 2019 through 2024.
Date | Account Title and Explanation | Debit | Credit |
December 31, 2019 | Cash | $30,000.00 | |
Interest income | $30,000.00 | ||
(To record the interest income) | |||
December 31, 2020 | Cash | $30,000.00 | |
Interest income | $30,000.00 | ||
(To record the interest income) | |||
December 31, 2021 | Cash | $30,000.00 | |
Interest income | $30,000.00 | ||
(To record the interest income) | |||
December 31, 2022 | Cash | $30,000.00 | |
Interest income | $30,000.00 | ||
(To record the interest income) | |||
December 31, 2023 | Cash | $30,000.00 | |
Interest income | $30,000.00 | ||
(To record the interest income) | |||
December 31, 2024 | Cash | $30,000.00 | |
Interest income | $30,000.00 | ||
(To record the interest income) |
Table (6)
- Cash is an asset. It is increased. Therefore cash account is debited.
- Interest income is an income, it increases the equity. Therefore interest income account is credited.
Record the collection of cash on note.
Date | Account Title and Explanation | Debit | Credit |
December 31, 2024 | Cash | $500,000.00 | |
Notes receivable | $500,000.00 | ||
(To record the collection of note) |
Table (7)
- Cash is an asset. It is increased. Therefore cash account is debited.
- Notes receivable is an asset. It is decreased. Therefore notes receivable account is credited.
Want to see more full solutions like this?
Chapter 13 Solutions
Bundle: Intermediate Accounting: Reporting And Analysis, 2017 Update, Loose-leaf Version, 2nd + Lms Integrated Cengagenowv2, 2 Terms Printed Access Card
- Income, Cash Flow, and Future Losses On January L 2017, Cermack National Bank loaned 55,000,000 under a 2-year, zero coupon note to a real estate developer. The bank recognized interest revenue on this note of approximately $400,000 per year. Due to an economic downturn, the developer was unable to pay the $5,800,000 maturity amount on December 31, 2018. The bank convinced the developer to pay $800,000 on December 31, 2018, and agreed to extend $5,000,000 credit to the developer despite the gloomy economic outlook for the next several years. Thus, on December 31, 2018, the bank issued a new 2-year, zero coupon note to the developer to mature on December 31, 2020, for $6,000,000. The bank recognized interest revenue on this note of approximately $500,000 per year. The banks external auditor insisted that the riskiness of the new loan be recognized by increasing the allowance for uncollectible notes by $1,500,000 on December 31, 2018, and $2,000,000 on December 31, 2019. On December 31, 20201 the bank received $1,200,000 from the developer and learned that the developer was in bankruptcy and that no additional amounts would be recovered. Required: Prepare a schedule showing the effect of the notes on net income in each of the 4 years.arrow_forwardIncome, Cash Flow, and Future Losses On January L 2017, Cermack National Bank loaned 55,000,000 under a 2-year, zero coupon note to a real estate developer. The bank recognized interest revenue on this note of approximately $400,000 per year. Due to an economic downturn, the developer was unable to pay the $5,800,000 maturity amount on December 31, 2018. The bank convinced the developer to pay $800,000 on December 31, 2018, and agreed to extend $5,000,000 credit to the developer despite the gloomy economic outlook for the next several years. Thus, on December 31, 2018, the bank issued a new 2-year, zero coupon note to the developer to mature on December 31, 2020, for $6,000,000. The bank recognized interest revenue on this note of approximately $500,000 per year. The banks external auditor insisted that the riskiness of the new loan be recognized by increasing the allowance for uncollectible notes by $1,500,000 on December 31, 2018, and $2,000,000 on December 31, 2019. On December 31, 20201 the bank received $1,200,000 from the developer and learned that the developer was in bankruptcy and that no additional amounts would be recovered. Required: 1. Prepare a schedule showing annual cash flows fur the two notes in each of the 4 years.arrow_forwardIncome, Cash Flow, and Future Losses On January L 2017, Cermack National Bank loaned 55,000,000 under a 2-year, zero coupon note to a real estate developer. The bank recognized interest revenue on this note of approximately $400,000 per year. Due to an economic downturn, the developer was unable to pay the $5,800,000 maturity amount on December 31, 2018. The bank convinced the developer to pay $800,000 on December 31, 2018, and agreed to extend $5,000,000 credit to the developer despite the gloomy economic outlook for the next several years. Thus, on December 31, 2018, the bank issued a new 2-year, zero coupon note to the developer to mature on December 31, 2020, for $6,000,000. The bank recognized interest revenue on this note of approximately $500,000 per year. The banks external auditor insisted that the riskiness of the new loan be recognized by increasing the allowance for uncollectible notes by $1,500,000 on December 31, 2018, and $2,000,000 on December 31, 2019. On December 31, 20201 the bank received $1,200,000 from the developer and learned that the developer was in bankruptcy and that no additional amounts would be recovered. Required: Which figure, net income or net cash flow, does the better job of telling the banks stock-holders about the effect of these notes on the bank? Explain by reference to the schedules prepared in Requirements 1 and 2.arrow_forward
- Short-Term Debt Expected to Be Refinanced On December 31, 2019, Atwood Table Company has 8 million of short-term notes payable owed to City National Bank. On February 1, 2020, Atwood negotiates a revolving credit agreement providing for unrestricted borrowings up to 6 million. Borrowings will bear interest at 1% over the prevailing prime rate, will have stated maturities of 120 days, and will be continuously renewable for 120-day periods for 4 years. Atwood plans to refinance as much as possible of the notes outstanding with the proceeds available from this agreement. Assume that Atwoods December 31, 2019, year-end financial statements are issued on March 30, 2020. Required: Prepare a partial December 31, 2019, balance sheet for Atwood showing how the 8 million short-term debt should be reported. Next Level What is the justification for allowing short-term debt that is expected to be refinanced to be classified as a long-term liability.arrow_forwardNotes Receivable On September 1, 2016, Dougherty Corp. accepted a six-month, 7%, $45,000 interest-bearing note from Rozelle Company in payment of an account receivable. Doughertys year-end is December 31. Rozelle paid the note and interest on the due date. Required Who is the maker and who is the payee of the note? What is the maturity date of the note? Prepare all necessary journal entries that Dougherty needs to make in connection with this note.arrow_forwardNotes Receivable and Income On January 1, 2019, Pitt Company sold a patent to Chatham Inc. which had a carrying value on Pitts books of 10,000. Chatham gave Pitt a 60,000, non-interest-bearing note payable in five equal annual installments of 12,000 with the first payment due and paid on January 1, 2020. There was no established price for the patent, and the note has no ready market value. The prevailing rate of interest for a note of this type at January 1, 2019, is 12%. Required: 1. Prepare a schedule showing the income or loss before income taxes that Pitt should record for the years ended December 31, 2019 and 2020. Show supporting computations in good form. 2. Next Level If Pitt inadvertently failed to discount the note and instead recorded it at its gross value, what would be the effect on income or loss before income taxes for the year ended December 31, 2019?arrow_forward
- Accrued Interest On May 1, the Garnett Corporation wanted to purchase a $200,000 piece of equipment, but Garnett was only able to furnish $75,000 of its own cash to purchase the equipment. Garnett borrowed the remainder of the $200,000 from the Peoples National Bank on a 3-year, 4% note. Required: If the company keeps its records on a calendar year, what adjusting entry should Garnett make on December 31?arrow_forwardShort-Term Debt Expected to Be Refinanced On December 31, 2019, Excello Electric Company had 1 million of short-term notes payable due February 7, 2020. Excello expected to refinance these notes on a long-term basis. On January 15, 2020, the company issued bonds with a face value of 900,000 for 882,000. On January 22, 2020, the proceeds from the bond issue plus additional cash held by Excello on December 31, 2019, were used to liquidate the 1 million of short-term notes. The December 31, 2019, balance sheet is issued on February 12, 2020. Required: Prepare a partial balance sheet as of December 31, 2019, showing how the 1 million of short-term notes payable should be disclosed. Include an appropriate footnote for proper disclosure.arrow_forwardComprehensive Notes Receivable On January 1, 2019, Seaver Company sold land with a book value of 23,000 to Bench Company. Bench paid 15,000 down and signed a 15,000 non-interest-bearing note, payable in two 7,500 annual installments on December 31, 2019, and 2020. Neither the fair value of the land nor of the note is determinable. Benchs incremental borrowing rate is 12%. Later in the year, on July 1, 2019, Seaver sold a building to Hane Company, accepting a 2-year, 100,000 non-interest-bearing note due July 1, 2021. The fair value of the building was 82,644.00 on the date of the sale. The building had been purchased at a cost of 90,000 on January 1, 2014, and had a book value of 67,500 on December 31, 2018. It was being depreciated on a straight-line basis (no residual value) over a 20-year life. Required: 1. Prepare all the journal entries on Seavers books for January 1, 2019, through December 31, 2020, in regard to the Bench note. 2. Prepare all the journal entries on Seavers books for July 1, 2019, through July 1, 2021, in regard to the Hane note. 3. Prepare the notes receivable portion of Seavers balance sheet on December 31, 2019 and 2020.arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningFinancial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage Learning
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage LearningFinancial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage LearningEBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT