Income,
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 bank’s 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.
Want to see the full answer?
Check out a sample textbook solutionChapter 11 Solutions
Cornerstones of Financial Accounting - With CengageNow
- On January 1, 2020, Flounder Furniture Ltd. borrowed $3 million (face value) from Aurora Inc., a major customer, through non–interest-bearing note due in 5 years. Because the note was non–interest-bearing, Flounder Furniture agreed to sell furniture to this customer at lower than market price. A 11% rate of interest is normally charged on this type of loan.Using (1) factor tables, (2) a financial calculator, or (3) Excel function PV, calculate the amount that the note would be recorded at on January 1, 2020. (Hint: Refer to Chapter 3 for tips on calculating.) Please help within Excelarrow_forwardOn January 1, 2020, Flounder Furniture Ltd. borrowed $3 million (face value) from Aurora Inc., a major customer, through non–interest-bearing note due in 5 years. Because the note was non–interest-bearing, Flounder Furniture agreed to sell furniture to this customer at lower than market price. A 11% rate of interest is normally charged on this type of loan.Using (1) factor tables, (2) a financial calculator, or (3) Excel function PV, calculate the amount that the note would be recorded at on January 1, 2020. (Hint: Refer to Chapter 3 for tips on calculating.) Please show solution in Excelarrow_forwardMetrobank made a $2,000,000, 8% loan on January 1, 2018. The $160,000 interest is receivable at the end of each year, with the principal amount to be received at the end of five years. By the end of 2018, the first year's interest of $160,000 has not been received yet because the borrower is experiencing financial troubles. The borrower negotiated a restructuring of the loan. The payment of all of the interest for 5 years will be delayed until the end of the 5 year loan term. In addition, the amount of principal repayment will be dropped from $2,000,000 to $1,200,000. The Present Value of 1 at 8% for 4 periods is .735. No interest revenue has been recognized in 2018 in connection with the loan. What is the loan impairment loss for 2018?arrow_forward
- Dayannara Bank loaned P5,000,000 to Dama Company on January 1, 2007. The terms of the loan require principal payments of P1,000,000 each year for 5 years plus interest at 8%. The first principal and interest payment is due on December 31, 2007. Dama Company made the required payments during 2007 and 2008. However, during 2009 Dama Company began to experience financial difficulties and was not able to pay the next installment of principal and interest, this required Dayannara to reassess the collectibility of the loan. On December 31, 2009, Dayannara determined that the remaining principal payment will be collected starting December 31, 2010 but the collection of the interest is unlikely. Assume that Dayannara accrued interest on December 31, 2009 but did not continue to accrue interest because of its uncollectibillity. The present value of 1 at 8% is as follows:For one period 0.93For two periods 0.86For three periods 0.79 . What is the loan impairment loss on December 31, 2009?…arrow_forwardOn January 1, 2016, Harrieth Bank, Inc. approved the loan to Marideth Company for P 5,000,000. The terms of the loan were payment in full on December 31, 2020 plus annual interest payments at 10% every end of the calendar period starting year 2016 until December31, 2020. Due to COVID-19 pandemic, Marideth Company is experiencing decline in revenues and is likely to default on its loan payment with Harrieth Bank, Inc. This made Marideth Company to request for a loan restructuring on December 31, 2020. On this date, Harrieth Bank, Inc. accrued the interest for the year 2020. Both parties agreed to condone half of the interest receivable while the other half will be paid on restructuring date. In addition, the maturity date is extended to December 31, 2022 with no interest during the extended term. Round off all present value factors to four decimal places. No. QUESTIONS Your Answer 1. What is the present value of the future cash flows as of…arrow_forwardOn January 1, 2016, Harrieth Bank, Inc. approved the loan to Marideth Company for P 5,000,000. The terms of the loan were payment in full on December 31, 2020 plus annual interest payments at 10% every end of the calendar period starting year 2016 until December31, 2020. Due to COVID-19 pandemic, Marideth Company is experiencing decline in revenues and is likely to default on its loan payment with Harrieth Bank, Inc. This made Marideth Company to request for a loan restructuring on December 31, 2020. On this date, Harrieth Bank, Inc. accrued the interest for the year 2020. Both parties agreed to condone the interest receivable and reduce the principal by P 1,000,000. In addition, the maturity date is extended to December 31, 2023 with interest during the extended term at 7% payable annually until December 31, 2023. Round off all present value factors to four decimal places. No. QUESTIONS Your Answer What is the present value of the future cash flows as of restructuring 1. date? […arrow_forward
- accarrow_forwardLowlife Company defaulted on a $200,000 loan that was due on December 31, 2024. The bank has agreed to allow Lowlife to repay the $200,000 by making a series of equal annual payments beginning on December 31, 2025. Required: 1. Calculate the required annual payment of the bank's Interest rate is 10% and four payments are to be made. 2. Calculate the required annual payment of the bank's Interest rate is 8% and five payments are to be made. 3. If the bank's Interest rate is 10%, how many annual payments of $28,156 would be required to repay the debt? 4. If three payments of $72,070 are to be made, what interest rate is the bank charging Lowlife? Note: For all requirements, Use tables, Excel, or a financial calculator. (FV of $1. PV of $1. FVA of $1. PVA of $1, FVAD of $1 and PVAD of $1) Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Calculate the required annual payment if the bank's interest rate is 10% and four payments…arrow_forwardDiamond Company borrowed P500,000 from Bank Two on January 1, 2007 in order to expand its mining capabilities. The five-year note required annual payments of P130,218 and carried an annual interest rate of 9.5%. What is the amount of expense Diamond must recognize on its 2008 income statement? Group of answer choices 35,129 31,037 39,642 47,500arrow_forward
- On June 1, 2017, Santos Furniture Co. borrowed P5,000,000 (face value) from Sonic Co., a major customer, through a non-interest-bearing note due in 4 years. Because the note was non-interest-bearing, Santos Furniture agreed to sell furniture to this customer at lower than market price. A 10% rate of interest is normally charged on this type of loan. Prepare the journal entry to record this transaction and determine the amount of interest expense to report for 2017.arrow_forward20. Down Company has an overdue Notes Payable to City Bank of P8,000,000 and recorded accrued interest of P640,000, based on 8% interest rate. This rate of interest is presumed to be the market rate at the time of debt restructuring. As a result of a settlement on December 31, 2012, City Bank agreed to the restructuring arrangement as presented in the image. What is Down Company's gain on debt restructuring? Round off present value factors to four decimal places. * Reduced the principal obligation to P6,000,000. Forgave the P640,000 accrued interest. Extended the maturity date to December 31, 2014. Annual interest of 10% is to be paid on December 31, 2013 and 2014. a. P2,640,000 b. P2,426,220 c. P1,440,000 O d. POarrow_forwardGrouper Inc. is a reliable, long-term customer of Monty Ltd. Due to unexpected costs of rapid expansion, Grouper was unable to pay its account balance when it became due on January 1, 2023. Monty agreed to accept a $225,000 non- interest bearing note that would be payable on December 31, 2026. This type of financing would typically have an interest rate of 12%. Click here to view the factor table PRESENT VALUE OF 1. Click here to view the factor table PRESENT VALUE OF AN ANNUITY OF 1. (a) Use 1. PV.1 Tables, 2. a financial calculator, or 3. Excel functions to arrive at the amount to record the note receivable. (Round present value factor calculations to 5 decimal places, e.g. 1.25124 and round final answer to 0 decimal places, e.g. 8,971.) Your answer has been saved. See score details after the due date. Note receivable $ (b) eTextbook and Media (c) List of Accounts Your answer has been saved. See score details after the due date. Account Titles and Explanation Notes Receivable Prepare…arrow_forward
- Financial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningEBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENTIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning
- Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage Learning